Market cap
₹568 Cr
Revenue (TTM)
₹545 Cr
P/E Ratio
18
P/B Ratio
2.2
Div. Yield
1.6 %
| Linc | Doms | Flair Writing | Kokuyo Camlin | Kshitij Polyline | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
568 | 13,433 | 2,611 | 812 | 65 |
Revenue (₹ Cr) |
545 | 2,435 | 1,281 | 808 | 50 |
Net Profit (₹ Cr) |
35.12 | 225.73 | 141.48 | 22.03 | 3.64 |
Net Margin (%) |
6.36 | 9.20 | 10.89 | 2.73 | 6.95 |
RoE (%) |
12.64 | 18.75 | 12.59 | 6.85 | 6.33 |
Price to Earnings |
18.04 | 61.79 | 18.69 | 36.86 | 16.68 |
Price-To-Book |
2.16 | 10.70 | 2.23 | 2.47 | 0.86 |
Income Statement (₹ Cr)
| Linc | Doms | Flair Writing | Kokuyo Camlin | Kshitij Polyline | |
|---|---|---|---|---|---|
|
Operating Revenue
|
533.42 | 2,434.60 | 1,280.81 | 807.76 | 49.99 |
|
Total Income
|
541.44 | 2,452.66 | 1,299.54 | 808.25 | 52.68 |
|
Total Expenditure
|
478.44 | 2,048.17 | 1,052.47 | 753.74 | 43.68 |
|
EBITDA
|
54.98 | 386.42 | 228.34 | 54.02 | 6.31 |
|
Depreciation
|
14.67 | 91.09 | 54.67 | 22.06 | 3.10 |
|
EBIT
|
40.31 | 295.33 | 173.68 | 31.96 | 3.21 |
|
Interest
|
2.07 | 9.34 | 5.21 | 2.24 | 1.56 |
|
Other Income
|
8.02 | 18.06 | 18.73 | 0.49 | 2.69 |
|
Exceptional Items
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
46.27 | 304.05 | 187.19 | 30.21 | 4.34 |
|
Provision for Tax
|
11.88 | 78.33 | 45.72 | 8.18 | 0.42 |
|
Profit after Tax
|
34.38 | 225.73 | 141.48 | 22.03 | 3.92 |
Liabilities (₹ Cr)
| Linc | Doms | Flair Writing | Kokuyo Camlin | Kshitij Polyline | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
261.20 | 1,219.73 | 1,141.63 | 321.98 | 62.74 |
|
Minority Interest
|
0.00 | -8.34 | -1.77 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
24.75 | 115.85 | 70.99 | 14.26 | 1.60 |
|
Current Liabilities
|
63.68 | 293.98 | 153.00 | 131.21 | 23.85 |
|
Total Liabilities
|
-- | 1,511.40 | 1,218.13 | 454.98 | -- |
Assets (₹ Cr)
| Linc | Doms | Flair Writing | Kokuyo Camlin | Kshitij Polyline | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
138.85 | 879.73 | 516.06 | 136.80 | 18.10 |
|
Current Assets
|
180.84 | 639.34 | 799.35 | 287.26 | 66.04 |
|
Total Assets
|
-- | 1,511.40 | 1,218.13 | 454.98 | -- |
|
Total Debt*
|
-- | 153.09 | 29.65 | 40.86 | -- |
|
Net Current Assets
|
117.16 | 345.37 | 646.35 | 156.05 | 42.19 |
|
Contingent Liabilities
|
-- | 11.54 | 17.30 | 54.45 | -- |
Cashflow (₹ Cr)
| Linc | Doms | Flair Writing | Kokuyo Camlin | Kshitij Polyline | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-- | 183.33 | 55.45 | 54.54 | -- |
|
Cash Flow from Investing Activities
|
-- | -139.57 | -25.51 | -20.93 | -- |
|
Cash from Financing Activities
|
-- | -39.75 | -25.31 | -35.82 | -- |
|
Net Cash Inflow / Outflow
|
-- | 4.00 | 4.63 | -2.22 | -- |
Ratios
Profitability Ratios
| Linc | Doms | Flair Writing | Kokuyo Camlin | Kshitij Polyline | |
|---|---|---|---|---|---|
|
ROCE (%)
|
-- | 28.94 | 16.56 | 3.79 | -- |
|
ROE (%)
|
13.66 | 18.75 | 12.59 | 6.85 | 6.39 |
|
ROA (%)
|
10.11 | 13.97 | 10.95 | 4.78 | 5.56 |
|
EBIT Margin (%)
|
7.56 | 12.13 | 13.56 | 3.96 | 6.42 |
|
Net Margin (%)
|
6.35 | 9.20 | 10.89 | 2.73 | 7.44 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Linc | Doms | Flair Writing | Kokuyo Camlin | Kshitij Polyline | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.86 | 19.94 | 14.23 | 6.21 | 50.04 |
|
EBIT Growth (%)
|
-15.02 | 3.26 | 19.87 | 606.10 | 135.87 |
|
Net Profit Growth (%)
|
-8.60 | 3.38 | 16.13 | 6,376.35 | 143.10 |
|
EPS Growth (%)
|
-46.24 | 4.63 | 14.77 | 6,376.48 | 124.87 |
|
Book Value Growth (%)
|
-- | 22.80 | 13.30 | 2.07 | -- |
Valuation Ratios
| Linc | Doms | Flair Writing | Kokuyo Camlin | Kshitij Polyline | |
|---|---|---|---|---|---|
|
Price / Earnings
|
16.53 | 61.79 | 18.69 | 36.86 | 11.85 |
|
Price / Book Value
|
2.13 | 10.70 | 2.23 | 2.47 | 0.87 |
|
Dividend Yield (%)
|
1.57 | 0.16 | 0.40 | 0.37 | 0.00 |
|
EV/EBITDA
|
9.89 | 34.83 | 11.02 | 15.30 | 12.36 |
|
Market Cap (₹ Cr)
|
-- | 17,483.91 | 2,375.58 | 1,030.63 | -- |
Solvency Ratios
| Linc | Doms | Flair Writing | Kokuyo Camlin | Kshitij Polyline | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.03 | 0.03 | 0.00 | 0.00 |
|
Short term debt to equity ratio
|
-- | 0.03 | 0.01 | 0.14 | -- |
|
Current Ratio
|
2.84 | 2.17 | 5.22 | 2.19 | 2.77 |
|
Quick Ratio
|
1.33 | 0.89 | 2.91 | 0.91 | 2.12 |
|
Interest Coverage
|
23.40 | 33.55 | 36.94 | 14.50 | 3.78 |
Operating Efficiency Ratios
| Linc | Doms | Flair Writing | Kokuyo Camlin | Kshitij Polyline | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
9.26 | 6.72 | 21.34 | 9.27 | 11.96 |
|
Asset Turnover
|
1.57 | 1.51 | 0.99 | 1.75 | 0.71 |
|
Receivable days
|
-- | 18.31 | 78.65 | 35.57 | -- |
|
Inventory Days
|
-- | 47.77 | 85.24 | 76.45 | -- |
|
Payable days
|
-- | 33.49 | 41.01 | 44.24 | -- |
|
Cash Conversion Cycle
|
-- | 32.59 | 122.89 | 67.79 | -- |