Textile · Founded 1946 · www.loyaltextiles.com · BSE 514036 · NSE LOY.TEX MILL · ISIN INE970D01010
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -27% | -27% | -9% | -7% |
| Operating Profit CAGR | -275% | NAN% | NAN% | NAN% |
| PAT CAGR | 0% | NAN% | NAN% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -20% | -29% | -20% | -11% |
| ROE Average | -17% | -9% | 3% | 8% |
| ROCE Average | -3% | 1% | 7% | 8% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.49 | 73.49 | 73.49 | 73.49 | 73.49 | 73.49 | 73.49 | 73.49 | 73.49 | 73.49 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.04 | 0.04 |
| Public | 26.42 | 26.42 | 26.42 | 26.42 | 26.42 | 26.42 | 26.42 | 26.42 | 26.46 | 26.46 |
| 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 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.49 | 73.49 | 73.49 | 73.49 | 73.49 | 73.49 | 73.49 | 73.49 | 73.49 | 73.49 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.04 | 0.04 |
| Public | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 | 26.51 |
| 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 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 | 0.48 |
* 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.