Steel/Sponge Iron/Pig Iron · Founded 1977 · www.lloyds.in · BSE 512455 · NSE LLOYDS MET E · ISIN INE281B01032
No Notes Added Yet
Business
Lloyds Metals & Energy Ltd. is an Indian manufacturer primarily engaged in the production of steel intermediates and related energy generation. Its core business involves operating an integrated steel plant to produce sponge iron, pig iron, and steel billets. The company also operates a captive power plant, which utilizes waste heat recovery to meet its energy requirements and enhance operational efficiency. It generates revenue by selling these semi-finished steel products to various industries, including secondary steel producers, re-rollers, and foundries.
Revenue Mix
The primary revenue drivers for Lloyds Metals & Energy Ltd. come from the sale of:
Sponge Iron: A metallic product used as a raw material in electric arc furnaces and induction furnaces for steelmaking.
Pig Iron: Used in foundries for casting and as a raw material for steel production.
Steel Billets: Semi-finished steel products that are subsequently rolled into finished long products like re-bars, wire rods, and structural steel.
The captive power plant contributes indirectly to revenue by reducing energy costs for the primary steel manufacturing operations. Specific percentage breakdowns of revenue contribution by product are not typically disclosed in a summary format but these three products constitute the core of their manufacturing output and sales.
Industry
The Indian steel industry is large, cyclical, and influenced by infrastructure development, construction, and manufacturing growth. It comprises large integrated players (e.g., Tata Steel, JSW Steel) and numerous secondary steel producers. Lloyds Metals & Energy Ltd. positions itself as a mid-sized integrated steel producer, focusing on semi-finished products. It competes within the secondary steel sector, aiming for cost efficiency through vertical integration, such as captive power generation and increasingly, captive iron ore mining. The company competes with other regional mid-tier steel producers and indirectly with larger players for market share and raw material access.
MOAT
Lloyds Metals & Energy Ltd. primarily derives its competitive advantage from:
Cost Efficiency through Vertical Integration: The operation of a captive power plant significantly reduces one of the major input costs in steel manufacturing – energy. Furthermore, the company's increasing focus on and ramp-up of captive iron ore mining (e.g., Surjagad mine) provides a stable, cost-effective, and assured supply of a critical raw material, insulating it from market price volatility of iron ore and enhancing overall cost competitiveness.
Growth Drivers
Infrastructure & Construction Spending: Sustained government investment in infrastructure projects (roads, railways, ports) and growth in the housing and construction sectors will drive demand for steel.
"Make in India" Initiative: Government policies promoting domestic manufacturing and industrial growth are expected to boost overall steel consumption.
Vertical Integration Benefits: The full operationalization and expansion of captive iron ore mines (like Surjagad) will enhance cost efficiency, provide raw material security, and potentially enable production capacity expansion.
Urbanization and Industrialization: Long-term trends of urbanization and industrial growth in India will continue to underpin demand for steel products.
Risks
Commodity Price Volatility: Fluctuations in the prices of key raw materials (iron ore, coking coal) and energy, as well as the selling prices of finished steel products, directly impact profitability.
Economic Downturn: A slowdown in the Indian or global economy, particularly in the construction, automotive, and capital goods sectors, would reduce demand for steel.
Regulatory and Environmental Risks: Changes in mining policies, environmental norms, or delays in regulatory approvals could affect operations and expansion plans.
Intense Competition: The Indian steel market is competitive, with pressure from both large integrated domestic players and potential steel imports, which can impact pricing power and margins.
Logistics & Infrastructure Challenges: Potential bottlenecks in transportation of raw materials and finished goods can affect operational efficiency.
Management & Ownership
Lloyds Metals & Energy Ltd. is part of the Lloyds Group, with the promoter group maintaining significant ownership and control, which is common in Indian corporate structures. The ownership structure typically involves a substantial promoter holding, alongside institutional investors (Foreign Institutional Investors - FIIs, Domestic Institutional Investors - DIIs) and public shareholders. Management quality is generally assessed by the group's track record in managing cyclical industries, operational performance, and strategic initiatives like vertical integration and capacity expansion.
Outlook
Lloyds Metals & Energy operates within the inherently cyclical yet vital steel industry in India. The bull case for the company is predicated on a strong and sustained demand for steel driven by India's infrastructure push and economic growth. Its key advantage lies in its increasing vertical integration, particularly the ramp-up of captive iron ore mining, which is expected to significantly enhance cost efficiency and improve margins. This strategic move could position the company favorably to capitalize on demand while mitigating raw material price volatility. The bear case, however, involves potential setbacks from sharp fluctuations in commodity prices (both input and output), a slower-than-anticipated economic recovery impacting steel demand, and intense competition from larger, more established players. Regulatory hurdles or delays in expanding mining operations could also pose risks. Ultimately, the company's ability to effectively leverage its vertical integration strategy and navigate the cyclical nature of the steel industry will be crucial for its future performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1912 | 1554 | 2417 | 1436 | 1675 | 1193 | 2384 | 3651 | 5058 | 6020 |
| Other Income | 11 | 8 | 6 | 34 | 18 | 19 | 28 | 55 | 97 | 11 |
| Total Income | 1924 | 1562 | 2423 | 1470 | 1693 | 1213 | 2412 | 3707 | 5155 | 6031 |
| Total Expenditure | 1463 | 1096 | 1699 | 1025 | 1139 | 932 | 1589 | 2608 | 3299 | 3474 |
| Operating Profit | 461 | 466 | 724 | 445 | 554 | 280 | 822 | 1099 | 1856 | 2557 |
| Interest | 2 | 2 | 2 | 4 | 8 | 13 | 15 | 176 | 152 | 168 |
| Depreciation | 15 | 17 | 19 | 18 | 22 | 22 | 31 | 167 | 186 | 224 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 444 | 448 | 704 | 424 | 524 | 245 | 777 | 756 | 1519 | 2165 |
| Provision for Tax | 113 | 171 | 146 | 122 | 135 | 43 | 135 | 189 | 427 | 657 |
| Profit After Tax | 332 | 277 | 557 | 301 | 389 | 202 | 642 | 567 | 1092 | 1508 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | -44 | -88 |
| Profit After Adjustments | 332 | 277 | 557 | 301 | 389 | 202 | 642 | 572 | 1047 | 1420 |
| Adjusted Earnings Per Share | 6.6 | 5.5 | 11 | 5.8 | 7.4 | 3.9 | 12.3 | 10.9 | 19.2 | 25.2 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 690 | 1007 | 759 | 372 | 253 | 698 | 3392 | 6525 | 6721 | 17113 | 17113 |
| Other Income | 24 | 17 | 16 | 26 | 20 | 30 | 74 | 50 | 54 | 194 | 191 |
| Total Income | 714 | 1024 | 775 | 397 | 273 | 727 | 3467 | 6575 | 6775 | 17306 | 17305 |
| Total Expenditure | 668 | 979 | 739 | 351 | 243 | 552 | 2582 | 4793 | 4765 | 10961 | 10970 |
| Operating Profit | 46 | 45 | 37 | 47 | 31 | 175 | 885 | 1781 | 2009 | 6346 | 6334 |
| Interest | 7 | 15 | 8 | 16 | 17 | 18 | 65 | 6 | 27 | 522 | 511 |
| Depreciation | 20 | 26 | 27 | 18 | 14 | 18 | 23 | 49 | 81 | 607 | 608 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | -51 | -1194 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 19 | 4 | 2 | 13 | 0 | 88 | -398 | 1727 | 1901 | 5237 | 5217 |
| Provision for Tax | 0 | 0 | 0 | -19 | 0 | -10 | -109 | 484 | 446 | 1408 | 1408 |
| Profit After Tax | 19 | 4 | 2 | 32 | 0 | 97 | -289 | 1243 | 1455 | 3829 | 3809 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -148 | -127 |
| Profit After Adjustments | 19 | 4 | 2 | 32 | 0 | 97 | -289 | 1243 | 1455 | 3681 | 3681 |
| Adjusted Earnings Per Share | 0.8 | 0.2 | 0.1 | 1.4 | 0 | 2.6 | -5.7 | 24.6 | 27.8 | 65.4 | 67.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 155% | 72% | 132% | 0% |
| Operating Profit CAGR | 216% | 93% | 190% | 0% |
| PAT CAGR | 163% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 16% | 74% | 123% | 63% |
| ROE Average | 40% | 45% | 27% | 18% |
| ROCE Average | 28% | 48% | 27% | 19% |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 119 | 123 | 125 | 144 | 182 | 482 | 1529 | 2811 | 6460 | 13871 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 395 |
| Borrowings | 32 | 27 | 21 | 81 | 93 | 57 | 0 | 0 | 754 | 13849 |
| Other Non-Current Liabilities | 2 | 3 | 3 | 265 | 270 | 139 | -113 | 141 | 140 | 1437 |
| Total Current Liabilities | 356 | 398 | 309 | 133 | 156 | 118 | 472 | 986 | 2245 | 13682 |
| Total Liabilities | 510 | 550 | 457 | 623 | 702 | 795 | 1889 | 3938 | 9599 | 43234 |
| Fixed Assets | 334 | 317 | 295 | 374 | 362 | 400 | 532 | 1235 | 1691 | 13169 |
| Other Non-Current Assets | 43 | 41 | 44 | 43 | 86 | 87 | 434 | 1575 | 4873 | 18657 |
| Total Current Assets | 132 | 192 | 118 | 206 | 254 | 309 | 922 | 1127 | 3035 | 11408 |
| Total Assets | 510 | 550 | 457 | 623 | 702 | 795 | 1889 | 3938 | 9599 | 43234 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 5 | 8 | 12 | 0 | 12 | 0 | 14 | 28 | 3 | 42 |
| Cash Flow from Operating Activities | 51 | 29 | 16 | 52 | -15 | -78 | -516 | 1701 | 1207 | 2921 |
| Cash Flow from Investing Activities | -24 | -5 | -6 | -34 | -62 | -57 | -612 | -1725 | -3976 | -10543 |
| Cash Flow from Financing Activities | -25 | -21 | -15 | -6 | 66 | 149 | 1143 | -1 | 2808 | 8633 |
| Net Cash Inflow / Outflow | 3 | 4 | -4 | 12 | -11 | 13 | 14 | -25 | 39 | 1012 |
| Closing Cash & Cash Equivalent | 8 | 12 | 8 | 12 | 0 | 14 | 28 | 3 | 42 | 2122 |
| # | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.84 | 0.17 | 0.09 | 1.41 | 0.01 | 2.64 | -5.72 | 24.6 | 27.81 | 65.4 |
| CEPS(Rs) | 1.73 | 1.34 | 1.28 | 2.19 | 0.55 | 3.13 | -5.26 | 25.57 | 29.36 | 78.82 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0.5 | 0 | 1 | 1 | 1 |
| Book NAV/Share(Rs) | 5.33 | 5.49 | 5.58 | 6.27 | 6.58 | 12.62 | 30.14 | 54.88 | 103.52 | 241.65 |
| Core EBITDA Margin(%) | 3.04 | 2.63 | 2.57 | 5.68 | 4.29 | 20.86 | 23.89 | 26.53 | 29.1 | 35.95 |
| EBIT Margin(%) | 3.56 | 1.79 | 1.3 | 7.85 | 6.69 | 15.19 | -9.81 | 26.55 | 28.7 | 33.66 |
| Pre Tax Margin(%) | 2.55 | 0.36 | 0.24 | 3.52 | 0.05 | 12.59 | -11.72 | 26.46 | 28.29 | 30.6 |
| PAT Margin (%) | 2.55 | 0.36 | 0.24 | 8.56 | 0.05 | 13.95 | -8.51 | 19.05 | 21.65 | 22.37 |
| Cash Profit Margin (%) | 5.29 | 2.85 | 3.54 | 13.28 | 5.51 | 16.53 | -7.83 | 19.8 | 22.85 | 25.92 |
| ROA(%) | 3.9 | 0.7 | 0.38 | 5.89 | 0.02 | 13 | -21.5 | 42.67 | 21.5 | 14.49 |
| ROE(%) | 17.03 | 3.1 | 1.55 | 23.98 | 0.08 | 30.85 | -29.04 | 57.88 | 35.54 | 40.27 |
| ROCE(%) | 17.16 | 11.99 | 6.82 | 14.05 | 5.46 | 22.71 | -31.57 | 79.8 | 37.43 | 27.59 |
| Receivable days | 7.78 | 12.18 | 19.52 | 21.81 | 10.66 | 8.02 | 2.6 | 2.92 | 6.82 | 17.62 |
| Inventory Days | 22.53 | 23.92 | 24.96 | 56.59 | 143.91 | 73.93 | 23.49 | 14.01 | 18.02 | 32.98 |
| Payable days | 144.72 | 118.5 | 135.22 | 140.78 | 61.66 | 29.42 | 30.31 | 96.08 | 113.91 | 278.2 |
| PER(x) | 25.57 | 76.33 | 69.57 | 4.08 | 2200 | 50.23 | 0 | 24.51 | 46.22 | 19.43 |
| Price/Book(x) | 4.01 | 2.33 | 1.07 | 0.92 | 1.67 | 10.51 | 9.44 | 10.99 | 12.42 | 5.26 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0.38 | 0 | 0.17 | 0.08 | 0.08 |
| EV/Net Sales(x) | 0.73 | 0.3 | 0.2 | 0.62 | 1.75 | 7.12 | 4.16 | 4.63 | 10.05 | 5.21 |
| EV/Core EBITDA(x) | 11.03 | 6.83 | 4.11 | 4.96 | 14.39 | 28.32 | 15.95 | 16.94 | 33.62 | 14.06 |
| Net Sales Growth(%) | 21.5 | 45.91 | -24.59 | -51.04 | -31.83 | 175.25 | 386.35 | 92.34 | 3.01 | 154.61 |
| EBIT Growth(%) | -4.56 | -27.97 | -44.24 | 180.34 | -41.95 | 525.05 | -413.99 | 620.75 | 11.34 | 198.62 |
| PAT Growth(%) | 4 | -79.94 | -48.68 | 1561.52 | -99.6 | 0 | -396.55 | 530.77 | 17.08 | 163.09 |
| EPS Growth(%) | 4.01 | -79.94 | -48.66 | 1541.58 | -99.65 | 0 | -316.45 | 530.33 | 13.08 | 135.14 |
| Debt/Equity(x) | 0.32 | 0.26 | 0.21 | 0.85 | 1.05 | 0.21 | 0 | 0 | 0.19 | 1.5 |
| Current Ratio(x) | 0.37 | 0.48 | 0.38 | 1.55 | 1.63 | 2.61 | 1.95 | 1.14 | 1.35 | 0.83 |
| Quick Ratio(x) | 0.21 | 0.28 | 0.28 | 0.92 | 0.89 | 1.2 | 1.59 | 1.05 | 1.16 | 0.64 |
| Interest Cover(x) | 3.54 | 1.25 | 1.23 | 1.81 | 1.01 | 5.84 | -5.11 | 304.97 | 70.85 | 11.03 |
| Total Debt/Mcap(x) | 0.08 | 0.11 | 0.2 | 0.93 | 0.63 | 0.02 | 0 | 0 | 0.02 | 0.29 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.69 | 65.69 | 65.69 | 63.49 | 63.49 | 63.44 | 63.44 | 63.05 | 63.73 | 61.64 |
| FII | 0.32 | 0.68 | 1.11 | 1.95 | 1.97 | 2.11 | 2.18 | 2.3 | 1.89 | 2.26 |
| DII | 0 | 0.06 | 0.08 | 1.26 | 1.76 | 1.93 | 2.08 | 2.1 | 1.86 | 1.7 |
| Public | 33.98 | 33.56 | 33.13 | 33.3 | 32.79 | 32.53 | 32.31 | 32.54 | 32.52 | 34.39 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 33.19 | 33.19 | 33.19 | 33.19 | 33.19 | 33.19 | 33.19 | 33.19 | 34.69 | 34.69 |
| FII | 0.16 | 0.34 | 0.56 | 1.02 | 1.03 | 1.1 | 1.14 | 1.21 | 1.03 | 1.27 |
| DII | 0 | 0.03 | 0.04 | 0.66 | 0.92 | 1.01 | 1.09 | 1.11 | 1.01 | 0.96 |
| Public | 17.17 | 16.96 | 16.74 | 17.41 | 17.14 | 17.02 | 16.9 | 17.13 | 17.7 | 19.36 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 50.53 | 50.53 | 50.53 | 52.28 | 52.28 | 52.32 | 52.32 | 52.64 | 54.44 | 56.28 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +155% | +72% | +132% | — |
| Operating Profit CAGR | +216% | +93% | +190% | — |
| PAT CAGR | +163% | — | — | — |
| Share Price CAGR | +16% | +74% | +123% | +63% |
| ROE Average | +40% | +45% | +27% | +18% |
| ROCE Average | +28% | +48% | +27% | +19% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.69 | 65.69 | 65.69 | 63.49 | 63.49 | 63.44 | 63.44 | 63.05 | 63.73 | 61.64 |
| FII | 0.32 | 0.68 | 1.11 | 1.95 | 1.97 | 2.11 | 2.18 | 2.3 | 1.89 | 2.26 |
| DII | 0 | 0.06 | 0.08 | 1.26 | 1.76 | 1.93 | 2.08 | 2.1 | 1.86 | 1.7 |
| Public | 34.3 | 34.31 | 34.31 | 36.51 | 36.51 | 36.56 | 36.56 | 36.95 | 36.27 | 38.36 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 33.19 | 33.19 | 33.19 | 33.19 | 33.19 | 33.19 | 33.19 | 33.19 | 34.69 | 34.69 |
| FII | 0.16 | 0.34 | 0.56 | 1.02 | 1.03 | 1.1 | 1.14 | 1.21 | 1.03 | 1.27 |
| DII | 0 | 0.03 | 0.04 | 0.66 | 0.92 | 1.01 | 1.09 | 1.11 | 1.01 | 0.96 |
| Public | 17.33 | 17.33 | 17.33 | 19.09 | 19.09 | 19.13 | 19.13 | 19.45 | 19.74 | 21.59 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 50.53 | 50.53 | 50.53 | 52.28 | 52.28 | 52.32 | 52.32 | 52.64 | 54.44 | 56.28 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.