Textile · Founded 1995 · www.luxinnerwear.com · BSE 539542 · NSE LUXIND · ISIN INE150G01020
No Notes Added Yet
Business
Lux Industries Ltd. is one of India's largest hosiery manufacturers and exporters, primarily engaged in the manufacturing and marketing of innerwear, outerwear, thermals, and other hosiery products for men, women, and children. The company operates on an asset-light model in some aspects, focusing on manufacturing, branding, and an extensive distribution network. It makes money by selling its wide range of branded products through various channels including general trade, modern trade, and e-commerce platforms. Key brands include Lux Cozi, Lux Venus, Lux Lyra, Lux Inferno, One8 by Virat Kohli, and GenX.
Revenue Mix
While specific revenue percentages for each segment are not always disclosed, Lux Industries primarily derives its revenue from the sale of:
Men's Innerwear: This is historically the largest segment, comprising vests, briefs, trunks, and boxers under brands like Lux Cozi, Lux Venus, and GenX.
Women's Innerwear: Expanding segment including leggings, bras, panties, camisoles under brands like Lux Lyra.
Thermals & Winter Wear: Products for colder climates under brands like Lux Inferno.
Outerwear: Casual wear, track pants, t-shirts, etc.
Kids' Wear: Innerwear and casual wear for children.
Geographically, the vast majority of revenue is derived from the domestic Indian market, with a smaller portion from exports.
Industry
Lux Industries operates in the highly competitive Indian textile and apparel industry, specifically the innerwear and hosiery market. This market is characterized by a significant unorganized sector but is witnessing a gradual shift towards organized and branded players due to rising disposable incomes and changing consumer preferences. Lux Industries is positioned as one of the leading organized players, particularly strong in the economy to mid-segment. It competes with other established Indian brands like Rupa & Company, Dollar Industries, and also premium players like Page Industries (Jockey). Lux differentiates itself with a diverse portfolio across price points and a deep distribution reach, especially in Tier 2, 3, and rural markets.
MOAT
Brand Recall & Portfolio: Established brands like Lux Cozi enjoy strong recall in the economy and mid-segment, built over decades. The company's multi-brand strategy caters to diverse consumer needs and price points.
Extensive Distribution Network: Lux Industries possesses a deep and wide distribution network across India, reaching general trade stores in semi-urban and rural areas. This extensive reach is a significant barrier to entry for new players.
Scale & Cost Efficiency: As one of the largest manufacturers, Lux benefits from economies of scale in procurement and manufacturing, enabling competitive pricing.
Manufacturing Capabilities: In-house manufacturing capabilities for a significant portion of its products provide control over quality and production timelines.
Growth Drivers
Shift to Organized & Branded: Increasing consumer preference for branded innerwear over unorganized alternatives due to better quality, fit, and hygiene.
Rising Disposable Incomes: Growth in per capita income and discretionary spending fuels demand for branded apparel.
Premiumization: Focus on launching products in higher price segments (e.g., through Lux Lyra, One8) to cater to evolving consumer tastes and improve average realization.
Expansion in Women's & Kids' Wear: Under-penetrated segments offer significant growth potential for the company.
E-commerce & Modern Retail: Growing penetration through online channels and modern retail formats to reach a younger, digitally savvy consumer base.
Untapped Geographies: Deepening penetration in existing markets and expanding into new regions, including select export markets.
Risks
Raw Material Price Volatility: Fluctuations in cotton and yarn prices directly impact manufacturing costs and gross margins.
Intense Competition: The Indian innerwear market is highly competitive with numerous national and regional organized players, as well as a large unorganized sector, leading to pricing pressures.
Changing Fashion Trends: Risk of not adapting quickly enough to evolving consumer preferences in terms of fabric, style, and design.
Economic Slowdown: A general economic downturn can lead to reduced discretionary spending, impacting sales of apparel.
Working Capital Intensity: The textile industry typically requires significant working capital for inventory management and credit to distributors.
Brand Dilution: Over-extension of brands or inconsistent quality could dilute brand equity.
Management & Ownership
Lux Industries is a promoter-led company, with the Agarwal family holding a significant stake and actively involved in the management and operations. The management team has extensive experience in the hosiery and textile industry, having scaled the company into a leading player over several decades. The ownership structure reflects a strong promoter commitment, which is common in Indian businesses.
Outlook
Lux Industries is well-positioned to capitalize on the secular growth trend in India's organized innerwear market, driven by increasing disposable incomes and the shift from unorganized to branded products. Its strong brand portfolio and extensive distribution network, particularly in semi-urban and rural areas, provide a durable competitive edge. The company's strategic focus on premiumization, expansion into women's and kids' wear, and leveraging e-commerce are potential growth catalysts. However, the business operates in a highly competitive environment susceptible to raw material price volatility, which can exert pressure on margins. Sustained growth and profitability will depend on the company's ability to innovate, manage costs effectively, and maintain brand relevance amidst evolving consumer preferences and market dynamics.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 708 | 535 | 677 | 553 | 818 | 604 | 779 | 673 | 873 | 609 |
| Other Income | 9 | 10 | 14 | 4 | 2 | 9 | 5 | 6 | 11 | 7 |
| Total Income | 716 | 545 | 691 | 557 | 819 | 613 | 784 | 679 | 884 | 617 |
| Total Expenditure | 632 | 491 | 613 | 503 | 741 | 569 | 735 | 637 | 809 | 566 |
| Operating Profit | 84 | 55 | 78 | 54 | 78 | 44 | 49 | 42 | 75 | 50 |
| Interest | 4 | 4 | 5 | 5 | 6 | 7 | 10 | 10 | 11 | 12 |
| Depreciation | 4 | 6 | 6 | 6 | 7 | 7 | 7 | 8 | 8 | 8 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 0 | 0 |
| Profit Before Tax | 76 | 45 | 68 | 43 | 66 | 30 | 31 | 19 | 57 | 30 |
| Provision for Tax | 21 | 11 | 16 | 11 | 18 | 7 | 8 | 6 | 9 | 7 |
| Profit After Tax | 55 | 33 | 52 | 32 | 48 | 23 | 23 | 13 | 47 | 23 |
| Adjustments | 0 | 1 | -0 | 1 | 0 | 0 | 0 | 0 | -3 | -1 |
| Profit After Adjustments | 56 | 34 | 51 | 32 | 48 | 24 | 23 | 13 | 44 | 22 |
| Adjusted Earnings Per Share | 17.7 | 10.9 | 16.4 | 10.2 | 15.4 | 7.5 | 7.5 | 4.1 | 14 | 7.1 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1078 | 1207 | 1668 | 1953 | 2296 | 2382 | 2324 | 2583 | 2929 | 2934 |
| Other Income | 2 | 9 | 7 | 12 | 17 | 20 | 21 | 30 | 33 | 29 |
| Total Income | 1079 | 1216 | 1674 | 1965 | 2313 | 2402 | 2345 | 2613 | 2962 | 2964 |
| Total Expenditure | 923 | 1029 | 1399 | 1572 | 1823 | 2169 | 2131 | 2347 | 2750 | 2747 |
| Operating Profit | 156 | 187 | 275 | 393 | 490 | 233 | 214 | 266 | 211 | 216 |
| Interest | 25 | 24 | 21 | 13 | 16 | 24 | 20 | 21 | 38 | 43 |
| Depreciation | 10 | 11 | 15 | 18 | 18 | 20 | 22 | 24 | 30 | 31 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | -6 |
| Profit Before Tax | 121 | 152 | 239 | 362 | 456 | 189 | 172 | 221 | 138 | 137 |
| Provision for Tax | 43 | 53 | 62 | 93 | 118 | 51 | 47 | 56 | 31 | 30 |
| Profit After Tax | 78 | 99 | 177 | 269 | 338 | 137 | 126 | 165 | 106 | 106 |
| Adjustments | 0 | 0 | 0 | 2 | 2 | 5 | 4 | 1 | -2 | -4 |
| Profit After Adjustments | 78 | 99 | 178 | 271 | 340 | 142 | 130 | 165 | 104 | 102 |
| Adjusted Earnings Per Share | 30.8 | 39.1 | 59.1 | 90.3 | 113 | 47.3 | 43.1 | 55 | 34.5 | 32.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 13% | 7% | 8% | 0% |
| Operating Profit CAGR | -21% | -3% | -12% | 0% |
| PAT CAGR | -36% | -8% | -17% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -10% | -5% | -21% | 5% |
| ROE Average | 6% | 8% | 13% | 20% |
| ROCE Average | 8% | 11% | 16% | 22% |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 319 | 411 | 740 | 1006 | 1310 | 1452 | 1567 | 1730 | 1834 |
| Minority's Interest | 0 | 0 | -3 | -5 | -6 | -11 | -15 | -16 | -13 |
| Borrowings | 5 | 5 | 8 | 15 | 17 | 26 | 4 | 3 | 2 |
| Other Non-Current Liabilities | 8 | 10 | 23 | 22 | 28 | 36 | 31 | 40 | 50 |
| Total Current Liabilities | 540 | 374 | 482 | 454 | 664 | 616 | 602 | 806 | 1217 |
| Total Liabilities | 872 | 802 | 1250 | 1492 | 2012 | 2119 | 2189 | 2564 | 3089 |
| Fixed Assets | 126 | 132 | 162 | 199 | 236 | 288 | 343 | 362 | 390 |
| Other Non-Current Assets | 10 | 8 | 14 | 17 | 57 | 65 | 23 | 31 | 46 |
| Total Current Assets | 736 | 661 | 1074 | 1275 | 1720 | 1766 | 1823 | 2170 | 2653 |
| Total Assets | 872 | 802 | 1250 | 1492 | 2012 | 2119 | 2189 | 2564 | 3089 |
| #(Fig in Cr.) | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 7 | 2 | 2 | 6 | 85 | 52 | 27 | 51 | 29 |
| Cash Flow from Operating Activities | -2 | 190 | 153 | 389 | -228 | 181 | 240 | -81 | -149 |
| Cash Flow from Investing Activities | -19 | -12 | -44 | -177 | 44 | -88 | -124 | -12 | -34 |
| Cash Flow from Financing Activities | 16 | -178 | -130 | -133 | 152 | -118 | -91 | 71 | 245 |
| Net Cash Inflow / Outflow | -5 | -0 | -22 | 79 | -32 | -25 | 24 | -22 | 62 |
| Closing Cash & Cash Equivalent | 2 | 2 | 6 | 85 | 52 | 27 | 51 | 29 | 91 |
| # | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 30.84 | 39.12 | 59.12 | 90.31 | 113.03 | 47.26 | 43.1 | 55.01 | 34.54 |
| CEPS(Rs) | 34.65 | 43.57 | 64.02 | 95.59 | 118.6 | 52.33 | 48.98 | 62.76 | 45.29 |
| DPS(Rs) | 2 | 3.5 | 12.5 | 0 | 12 | 5 | 2 | 2 | 2 |
| Book NAV/Share(Rs) | 126.07 | 162.82 | 246.28 | 334.55 | 435.76 | 483.03 | 521.27 | 575.74 | 610.25 |
| Core EBITDA Margin(%) | 14.31 | 14.71 | 16.11 | 19.48 | 20.61 | 8.94 | 8.31 | 9.13 | 6.09 |
| EBIT Margin(%) | 13.59 | 14.56 | 15.6 | 19.2 | 20.56 | 8.96 | 8.29 | 9.35 | 5.98 |
| Pre Tax Margin(%) | 11.23 | 12.6 | 14.33 | 18.55 | 19.86 | 7.93 | 7.41 | 8.54 | 4.7 |
| PAT Margin (%) | 7.23 | 8.18 | 10.63 | 13.8 | 14.72 | 5.77 | 5.4 | 6.37 | 3.62 |
| Cash Profit Margin (%) | 8.12 | 9.12 | 11.53 | 14.71 | 15.52 | 6.6 | 6.33 | 7.3 | 4.65 |
| ROA(%) | 8.93 | 11.81 | 17.28 | 19.65 | 19.3 | 6.66 | 5.83 | 6.92 | 3.75 |
| ROE(%) | 24.46 | 27.08 | 30.79 | 30.87 | 29.21 | 9.96 | 8.32 | 9.98 | 5.95 |
| ROCE(%) | 22.61 | 28.34 | 33.14 | 35.58 | 34.09 | 12.81 | 11.18 | 12.8 | 7.91 |
| Receivable days | 131.81 | 114.26 | 88.37 | 84.03 | 87.83 | 110.92 | 119.69 | 115.05 | 126.54 |
| Inventory Days | 101.34 | 83.55 | 82.22 | 91.14 | 104.34 | 116.28 | 104.15 | 104.01 | 113.5 |
| Payable days | 190.7 | 135.74 | 138.37 | 137.15 | 164.66 | 111.31 | 140.99 | 156.05 | 157.56 |
| PER(x) | 55.13 | 35.17 | 15.86 | 19.3 | 19.42 | 24.58 | 24.93 | 24.94 | 23.89 |
| Price/Book(x) | 13.49 | 8.45 | 3.81 | 5.21 | 5.04 | 2.41 | 2.06 | 2.38 | 1.35 |
| Dividend Yield(%) | 0.12 | 0.25 | 1.33 | 0 | 0.55 | 0.43 | 0.19 | 0.15 | 0.24 |
| EV/Net Sales(x) | 4.29 | 3.03 | 1.83 | 2.65 | 2.99 | 1.56 | 1.45 | 1.7 | 1.01 |
| EV/Core EBITDA(x) | 29.6 | 19.54 | 11.07 | 13.18 | 13.98 | 15.89 | 15.71 | 16.49 | 14.02 |
| Net Sales Growth(%) | 0 | 12.02 | 38.17 | 17.07 | 17.59 | 3.74 | -2.41 | 11.13 | 13.38 |
| EBIT Growth(%) | 0 | 19.99 | 48.03 | 44.1 | 25.91 | -54.79 | -9.7 | 25.36 | -27.45 |
| PAT Growth(%) | 0 | 26.85 | 79.41 | 51.98 | 25.5 | -59.34 | -8.63 | 31 | -35.54 |
| EPS Growth(%) | 0 | 26.86 | 51.11 | 52.77 | 25.15 | -58.18 | -8.81 | 27.63 | -37.21 |
| Debt/Equity(x) | 1.03 | 0.44 | 0.32 | 0.12 | 0.25 | 0.17 | 0.12 | 0.17 | 0.32 |
| Current Ratio(x) | 1.36 | 1.77 | 2.23 | 2.81 | 2.59 | 2.87 | 3.03 | 2.69 | 2.18 |
| Quick Ratio(x) | 0.81 | 1.09 | 1.2 | 1.76 | 1.33 | 1.76 | 1.96 | 1.67 | 1.36 |
| Interest Cover(x) | 5.76 | 7.44 | 12.35 | 29.47 | 29.48 | 8.71 | 9.43 | 11.57 | 4.65 |
| Total Debt/Mcap(x) | 0.08 | 0.05 | 0.1 | 0.03 | 0.05 | 0.07 | 0.06 | 0.07 | 0.23 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.19 | 74.19 | 74.19 | 74.19 | 74.19 | 74.19 | 74.19 | 74.19 | 74.19 | 74.19 |
| FII | 0.84 | 1.14 | 1.24 | 1.21 | 0.95 | 0.95 | 0.89 | 0.74 | 0.72 | 0.63 |
| DII | 4.83 | 4.84 | 4.82 | 4.85 | 4.89 | 4.89 | 4.88 | 4.76 | 4.76 | 4.76 |
| Public | 20.14 | 19.82 | 19.74 | 19.75 | 19.97 | 19.96 | 20.04 | 20.3 | 20.33 | 20.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.23 | 2.23 | 2.23 | 2.23 | 2.23 | 2.23 | 2.23 | 2.23 | 2.23 | 2.23 |
| FII | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 |
| DII | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 |
| Public | 0.61 | 0.6 | 0.59 | 0.59 | 0.6 | 0.6 | 0.6 | 0.61 | 0.61 | 0.61 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +13% | +7% | +8% | — |
| Operating Profit CAGR | -21% | -3% | -12% | — |
| PAT CAGR | -36% | -8% | -17% | — |
| Share Price CAGR | -10% | -5% | -21% | +5% |
| ROE Average | +6% | +8% | +13% | +20% |
| ROCE Average | +8% | +11% | +16% | +22% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.19 | 74.19 | 74.19 | 74.19 | 74.19 | 74.19 | 74.19 | 74.19 | 74.19 | 74.19 |
| FII | 0.84 | 1.14 | 1.24 | 1.21 | 0.95 | 0.95 | 0.89 | 0.74 | 0.72 | 0.63 |
| DII | 4.83 | 4.84 | 4.82 | 4.85 | 4.89 | 4.89 | 4.88 | 4.76 | 4.76 | 4.76 |
| Public | 20.14 | 19.82 | 19.74 | 19.75 | 19.97 | 19.96 | 20.04 | 20.3 | 20.33 | 20.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.23 | 2.23 | 2.23 | 2.23 | 2.23 | 2.23 | 2.23 | 2.23 | 2.23 | 2.23 |
| FII | 0.03 | 0.03 | 0.04 | 0.04 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 |
| DII | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.14 | 0.14 | 0.14 |
| Public | 0.61 | 0.6 | 0.59 | 0.59 | 0.6 | 0.6 | 0.6 | 0.61 | 0.61 | 0.61 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 | 3.01 |
* 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.
Your relationship manager will connect with you shortly.