Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹100097 Cr.
Stock P/E
26.1
P/B
7.4
Current Price
₹1778.6
Book Value
₹ 241.7
Face Value
1
52W High
₹1889
52W Low
₹ 1044
Dividend Yield
0.06%

Lloyds Metals&Energy Overview

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.

Lloyds Metals&Energy Share Price

Live · BSE / NSE · Inception: 1977
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Lloyds Metals&Energy Quarterly Results

#(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

Lloyds Metals&Energy Profit & Loss

#(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

Lloyds Metals&Energy Balance Sheet

#(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

Lloyds Metals&Energy Cash Flow

#(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

Lloyds Metals&Energy Ratios

# 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

Growth Rates

Compounded annual
# 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%

Lloyds Metals&Energy Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 61.64 %
FII 2.26 %
DII (MF + Insurance) 1.7 %
Public (retail) 38.36 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 65.6965.6965.6963.4963.4963.4463.4463.0563.7361.64
FII 0.320.681.111.951.972.112.182.31.892.26
DII 00.060.081.261.761.932.082.11.861.7
Public 34.334.3134.3136.5136.5136.5636.5636.9536.2738.36
Others 0000000000
Total 100100100100100100100100100100

Lloyds Metals&Energy Peer Comparison

Steel/Sponge Iron/Pig Iron Edit Columns

Lloyds Metals&Energy Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Lloyds Metals&Energy Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 45%

Cons

  • Debtor days have increased from 113.91 to 278.2days.
  • Stock is trading at 7.4 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp