LAXMI COTSPIN LIMITED
LAXMICOT · General/Diversified · NSE
₹14
Current Market Price
Fair Value (DCF)
₹11
Discount to FV
-26.5%
Updated just now
YieldIQ Score
49/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
22%
ROE
0.7%
Debt/Equity
0.74
WACC
11.1%
Market Cap
₹24.57 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
7.2%
Return on capital employed
EV / EBITDA
6.9×
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 ₹14.33
Bear case
Margin of Safety —
Implied upside -221.3%
Base case
Margin of Safety -56.5%
Implied upside -36.1%
Bull case
Margin of Safety +39.5%
Implied upside +65.3%
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 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 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 | ₹10.7 Cr | ₹-4.8 Cr | ₹2.9 Cr | — | -35.4% |
| PAT | ₹5.4 Cr | ₹-5.9 Cr | ₹-0.3 Cr | ₹0.5 Cr | -56.1% |
| EPS (diluted) | ₹3.17 | ₹-3.40 | ₹-0.18 | — | — |
| 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 | 42.0% | — |
SUPERSPIN SUPERSPIN | — | — | Pending | 0.8% | 75.7× |
EASTSILK EASTSILK | — | — | Pending | -38.0% | — |
FLEXITUFF FLEXITUFF | — | — | Pending | 111.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
—
Last payout
2018-08-02
₹0.50
Peak payout
₹0.50
Trailing yield
—
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
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.