Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹108 Cr.
Stock P/E
-2.1
P/B
0.5
Current Price
₹225.1
Book Value
₹ 458.9
Face Value
10
52W High
₹393
52W Low
₹ 175.9
Dividend Yield
0%

Loyal Textile Mills Overview

1. Business Overview

Loyal Textile Mills Ltd. is an India-based vertically integrated textile manufacturer with a history spanning over seven decades. The company is engaged in the manufacturing and marketing of a wide range of textile products including yarn (cotton, blended, specialty), grey and processed fabrics (woven and knitted), and ready-made garments. Loyal Textile Mills serves both domestic and international markets, catering to fashion, workwear, military, and protective wear segments. Its core business model revolves around transforming raw cotton into finished textile products, leveraging its integrated operations from spinning to garmenting, and generating revenue through direct sales to brands, retailers, and other industrial customers.

2. Key Segments / Revenue Mix

Loyal Textile Mills operates across several key segments reflecting its vertical integration:

Spinning: Production of various types of yarn (cotton, blended, specialty, technical yarns).

Weaving & Knitting: Manufacturing of grey fabrics.

Processing: Dyeing, printing, and finishing of fabrics to create processed fabrics.

Garmenting: Manufacturing of finished garments for various applications.

While specific revenue contributions can fluctuate, the company typically emphasizes its integrated capabilities, with all segments contributing to the overall revenue stream. The company often focuses on value-added products within each segment, including specialty yarns and technical textiles.

3. Industry & Positioning

The Indian textile industry is vast, highly fragmented, and a significant global player, particularly in cotton textiles. It encompasses a wide spectrum of companies ranging from small unorganized units to large, vertically integrated mills. Loyal Textile Mills Ltd. positions itself as a quality-focused, vertically integrated manufacturer with a strong emphasis on sustainability and innovation. Its long-standing presence and integrated value chain (from yarn to garments) differentiate it from many smaller, specialized players. The company competes with other large Indian textile conglomerates and various specialized manufacturers across its product categories in both domestic and export markets. Its focus on value-added and specialty products helps it carve out a niche within the broader, competitive landscape.

4. Competitive Advantage (Moat)

Loyal Textile Mills' primary competitive advantages include:

Vertical Integration: Controlling the entire manufacturing process from fiber to finished garment allows for better quality control, cost efficiencies, faster lead times, and reduced reliance on external suppliers, enhancing supply chain resilience.

Established Relationships & Brand Reputation: Decades of operation have fostered long-standing relationships with domestic and international customers, built on trust in product quality and reliability.

Product Diversification & Specialty Focus: The ability to produce a wide range of yarns, fabrics, and garments, including technical and specialty textiles, reduces dependence on single product cycles and caters to varied market demands.

Focus on Sustainability & Compliance: Adherence to international sustainability standards and certifications (e.g., GOTS, Oeko-Tex, BCI) is increasingly critical for export markets and offers a competitive edge by meeting customer and regulatory demands.

5. Growth Drivers

Key factors that can drive growth for Loyal Textile Mills over the next 3-5 years include:

Increased Demand for Value-Added & Technical Textiles: Growing global demand for specialized textiles (e.g., protective wear, medical textiles, smart textiles) where the company has demonstrated capabilities.

Export Market Expansion: Capitalizing on "China Plus One" strategies by global buyers and leveraging trade agreements to increase market share in key international markets.

Capacity Expansion & Modernization: Strategic investments in modern machinery and increased production capacity for high-demand segments.

Government Initiatives: Benefits from government schemes promoting the textile sector in India, such as the Production Linked Incentive (PLI) scheme and PM MITRA parks, which aim to boost manufacturing and exports.

Sustainability Focus: Continued emphasis on sustainable manufacturing practices and products which is increasingly sought after by global brands and consumers.

6. Risks

Key business risks for Loyal Textile Mills include:

Raw Material Price Volatility: Significant fluctuations in cotton prices (a primary raw material) can impact production costs and profit margins.

Exchange Rate Fluctuations: As a significant exporter, adverse movements in foreign currency exchange rates can affect export revenues and profitability.

Intense Competition: The textile industry is highly competitive, both domestically and internationally, which can put pressure on pricing and margins.

Global Economic Slowdown: A downturn in global economic conditions can reduce consumer spending on apparel and textiles, impacting demand.

Changes in Trade Policies & Tariffs: Alterations in international trade agreements or imposition of tariffs can affect export competitiveness.

Environmental Regulations & Compliance Costs: Increasing stringency of environmental regulations could lead to higher compliance costs.

7. Management & Ownership

Loyal Textile Mills Ltd. is part of the Loyal Group, which has a long-standing presence in the Indian textile industry. The company is primarily promoter-managed, with the Ramnarayan family having significant ownership and involvement in key management roles. Mr. K. K. Ramnarayan serves as the Managing Director, representing the promoter family and bringing extensive industry experience. The promoter group typically holds a substantial stake in the company, indicating strong alignment of interests with the company's long-term success.

8. Outlook

Loyal Textile Mills is well-positioned as an established, vertically integrated player in the Indian textile industry. The company's focus on value-added products, sustainable practices, and strategic capacity enhancements could drive growth, especially in the growing technical textiles and export markets. Leveraging government support for the textile sector and a potential shift in global supply chains away from China could also provide tailwinds. However, the company remains susceptible to the inherent cyclicality of the textile industry, particularly raw material price volatility (cotton) and currency fluctuations. Intense competition and global economic uncertainties also present ongoing challenges. The outlook suggests steady, albeit potentially volatile, growth driven by strategic initiatives and market opportunities, balanced against macro and industry-specific risks.

Loyal Textile Mills Share Price

Live · BSE / NSE · Inception: 1946
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Loyal Textile Mills Quarterly Results

#(Fig in Cr.) Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Net Sales 248 204 201 196 185 155 146 135 107 105
Other Income 4 19 41 5 11 5 1 1 3 2
Total Income 251 224 242 201 196 160 147 137 110 107
Total Expenditure 250 214 222 204 222 170 160 155 113 107
Operating Profit 1 10 20 -3 -26 -9 -14 -18 -4 0
Interest 13 13 16 14 12 12 13 9 9 8
Depreciation 10 10 9 9 9 7 8 8 7 5
Exceptional Income / Expenses 0 0 0 0 -7 0 63 5 1 4
Profit Before Tax -22 -12 -6 -26 -54 -28 28 -31 -19 -9
Provision for Tax -7 -5 3 -7 -1 -7 -13 -6 -4 11
Profit After Tax -15 -7 -9 -19 -53 -21 41 -25 -15 -20
Adjustments 1 5 -5 5 2 -6 -1 8 4 8
Profit After Adjustments -14 -2 -13 -14 -51 -26 39 -17 -11 -12
Adjusted Earnings Per Share -29.3 -4.5 -27.7 -28.3 -105.2 -54.4 81.6 -35.3 -23.5 -25.3

Loyal Textile Mills Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 1407 1158 1136 1159 1307 1104 1122 1763 1403 939 682 493
Other Income 2 3 7 8 5 3 3 9 35 72 8 7
Total Income 1408 1161 1143 1167 1312 1108 1125 1772 1438 1011 690 501
Total Expenditure 1245 998 1007 1050 1193 1019 1014 1563 1364 976 754 535
Operating Profit 163 163 137 116 120 89 111 209 74 36 -63 -36
Interest 69 60 42 39 39 37 35 40 41 59 57 39
Depreciation 83 68 68 61 57 52 43 37 37 38 35 28
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 68 73
Profit Before Tax 11 35 27 17 23 -0 38 137 0 -56 -80 -31
Provision for Tax -5 8 -0 -7 -3 -5 5 40 -3 -16 -28 -12
Profit After Tax 16 27 27 23 26 4 33 97 3 -39 -51 -19
Adjustments 0 0 1 2 2 5 0 0 0 0 0 19
Profit After Adjustments 16 27 28 25 28 9 33 97 3 -39 -51 -1
Adjusted Earnings Per Share 32.8 55.8 58.7 52.6 58.5 18.2 68.1 201.5 5.9 -82 -106.4 -2.5

Loyal Textile Mills Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 141 163 188 207 231 239 268 362 360 321 269
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 228 180 195 153 101 61 13 0 0 0 0
Other Non-Current Liabilities 41 40 18 8 1 21 17 10 14 -2 -30
Total Current Liabilities 527 493 538 591 674 657 702 913 921 795 572
Total Liabilities 937 876 939 959 1008 978 1000 1286 1295 1114 810
Fixed Assets 491 488 450 412 389 347 316 301 328 332 255
Other Non-Current Assets 18 25 32 30 27 30 32 52 74 59 60
Total Current Assets 428 364 457 517 592 600 652 933 893 723 475
Total Assets 937 876 939 959 1008 978 1000 1286 1295 1114 810

Loyal Textile Mills Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 1 4 1 1 3 5 2 4 6 3 1
Cash Flow from Operating Activities 167 176 74 115 127 84 101 -212 66 106 148
Cash Flow from Investing Activities -60 -71 -31 -15 -28 -9 -11 -29 -78 -16 110
Cash Flow from Financing Activities -105 -106 -44 -98 -97 -79 -87 243 9 -92 -259
Net Cash Inflow / Outflow 2 -2 -0 2 2 -4 2 2 -2 -2 -1
Closing Cash & Cash Equivalent 4 2 1 3 5 2 4 6 3 1 0

Loyal Textile Mills Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 32.84 55.81 58.71 52.55 58.51 18.22 68.13 201.5 5.91 -82 -106.39
CEPS(Rs) 204.9 196.83 196.47 173.59 172.43 116.97 157.49 278.4 81.84 -3.6 -34.4
DPS(Rs) 7.5 10 10 5 1.5 0 7.5 10 0 0 0
Book NAV/Share(Rs) 288.13 332.99 389.9 429.29 479.69 495.23 555.87 752.6 748 666.67 558.38
Core EBITDA Margin(%) 11.49 13.82 11.41 9.36 8.73 7.72 9.63 11.36 2.78 -3.89 -10.51
EBIT Margin(%) 5.71 8.18 6.06 4.8 4.76 3.31 6.54 10.03 2.9 0.32 -3.28
Pre Tax Margin(%) 0.79 3 2.36 1.42 1.76 -0.03 3.42 7.79 0.01 -5.95 -11.66
PAT Margin (%) 1.13 2.32 2.37 1.99 1.97 0.38 2.93 5.51 0.2 -4.21 -7.51
Cash Profit Margin (%) 7.02 8.19 8.33 7.22 6.36 5.1 6.77 7.61 2.81 -0.18 -2.43
ROA(%) 1.69 2.97 2.97 2.43 2.62 0.43 3.32 8.49 0.22 -3.28 -5.33
ROE(%) 11.4 17.97 15.45 11.69 11.74 1.81 12.96 30.79 0.79 -11.59 -17.37
ROCE(%) 11.44 13.77 9.69 7.53 8.62 5.39 11.4 21.75 4.07 0.31 -2.75
Receivable days 24.26 24.98 35.32 54.46 57.25 62.07 61.98 54.6 66.16 70.77 78.6
Inventory Days 40.89 51.1 59.18 66.3 67.92 92.99 90.13 72.98 125.95 182.12 166.98
Payable days 30.84 40.47 37.92 49.64 72.21 121.64 132.77 71.27 71.68 86.99 78.9
PER(x) 7.61 10.16 12.18 11.09 7.13 10.43 7 5.39 96.19 0 0
Price/Book(x) 0.87 1.7 1.83 1.36 0.87 0.38 0.86 1.44 0.76 0.77 0.4
Dividend Yield(%) 3 1.76 1.4 0.86 0.36 0 1.57 0.92 0 0 0
EV/Net Sales(x) 0.48 0.67 0.79 0.68 0.51 0.43 0.51 0.64 0.65 0.91 0.76
EV/Core EBITDA(x) 4.14 4.8 6.55 6.83 5.61 5.39 5.2 5.35 12.3 23.98 -8.16
Net Sales Growth(%) 0 -17.64 -1.9 1.96 12.78 -15.49 1.57 57.15 -20.42 -33.05 -27.37
EBIT Growth(%) 0 17.89 -27.31 -19.3 12 -41.24 100.49 141.1 -76.98 -92.6 -842.84
PAT Growth(%) 0 69.93 0.04 -14.23 11.44 -83.48 672.71 195.53 -97.07 -1488.68 -29.74
EPS Growth(%) 0 69.93 5.2 -10.49 11.33 -68.87 274.03 195.75 -97.07 -1488.69 -29.74
Debt/Equity(x) 4.06 3.2 2.98 2.52 2.1 1.68 1.42 1.7 1.84 1.94 1.54
Current Ratio(x) 0.81 0.74 0.85 0.87 0.88 0.91 0.93 1.02 0.97 0.91 0.83
Quick Ratio(x) 0.51 0.4 0.47 0.5 0.48 0.46 0.56 0.53 0.4 0.39 0.47
Interest Cover(x) 1.16 1.58 1.64 1.42 1.59 0.99 2.09 4.48 1 0.05 -0.39
Total Debt/Mcap(x) 4.68 1.88 1.63 1.85 2.42 4.38 1.65 1.18 2.42 2.51 3.81

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -27% -27% -9% -7%
Operating Profit CAGR -275% 0% 0% 0%
PAT CAGR 0% 0% 0%
Share Price CAGR -20% -29% -20% -11%
ROE Average -17% -9% +3% +8%
ROCE Average -3% +1% +7% +8%

Loyal Textile Mills Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 73.49 %
FII 0 %
DII (MF + Insurance) 0.04 %
Public (retail) 26.51 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 73.4973.4973.4973.4973.4973.4973.4973.4973.4973.49
FII 0000000000
DII 0.080.080.080.080.080.080.080.080.040.04
Public 26.5126.5126.5126.5126.5126.5126.5126.5126.5126.51
Others 0000000000
Total 100100100100100100100100100100

Loyal Textile Mills Peer Comparison

Loyal Textile Mills Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Loyal Textile Mills Pros & Cons

Pros

  • Stock is trading at 0.5 times its book value
  • Debtor days have improved from 86.99 to 78.9days.

Cons

  • Company has a low return on equity of -9% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp