LAXMI COTSPIN LIMITED
LAXMICOT · General/Diversified · NSE
₹15
Current Market Price
Fair Value (DCF)
₹6
Margin of Safety
-62.6%
Updated just now
YieldIQ Score
43/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
16%
ROE
—
Debt/Equity
0.66
WACC
11.1%
Market Cap
₹26 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.8%
Return on capital employed
EV / EBITDA
7.1×
Enterprise multiple
Debt / EBITDA
4.9×
Leverage vs earnings
Interest Coverage
1.1×
EBIT covers interest
Current Ratio
1.41×
Short-term liquidity
Asset Turnover
1.26×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-11.4%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹15.1
Bear case
₹0
MoS -Infinity%
Base case
₹5.65
MoS -167.3%
Bull case
₹5.93
MoS -154.6%
Ratio Trends
LAXMICOT · last 4 annual periods
ROE
0.7%
ROCE
7.2%
Operating Margin
—
Debt / Equity
0.74×
PE
5.9×
EV / EBITDA
5.3×
Historical Financials
LAXMICOT · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹216 Cr | ₹143 Cr | ₹144 Cr | ₹150 Cr | -11.4% |
| EBITDA | ₹14.4 Cr | ₹-0.7 Cr | ₹6.7 Cr | ₹7.9 Cr | -18.1% |
| EBIT | — | — | — | — | — |
| PAT | ₹5.4 Cr | ₹-5.9 Cr | ₹-0.3 Cr | ₹0.5 Cr | -56.1% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-5.7 Cr | ₹4.8 Cr | ₹-8.4 Cr | ₹9.5 Cr | — |
| CapEx | ₹-3.2 Cr | ₹-1.4 Cr | ₹-0.8 Cr | ₹-12.4 Cr | — |
| FCF | ₹-8.9 Cr | ₹3.3 Cr | ₹-9.2 Cr | ₹-2.9 Cr | — |
| Total Assets | ₹108 Cr | ₹98.3 Cr | ₹120 Cr | ₹119 Cr | +3.5% |
| Total Debt | ₹44.6 Cr | ₹42.3 Cr | ₹50.2 Cr | ₹46.8 Cr | +1.6% |
| Shareholders' Equity | ₹7.2 Cr | ₹47.7 Cr | ₹62.9 Cr | ₹62.8 Cr | +105.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
LAXMICOT vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MFML MFML | — | — | Pending | 8.1% | — |
| MORARJEE MORARJEE | — | — | Pending | 66.6% | — |
| SUPERSPIN SUPERSPIN | — | — | Pending | 0.8% | 75.7× |
| EASTSILK EASTERN SILK INDUSTRIES L | +151.2% | 45 | Data Limited | 6.4% | — |
| FLEXITUFF FLEXITUFF VENTURES INT L | +400.0% | 40 | Data Limited | — | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for LAXMICOT in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of LAXMICOT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for LAXMICOT →
Compare
Head-to-head with peers
Compare LAXMICOT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse LAXMICOTNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.