LAXMI INDIA FINANCE LTD
LAXMIINDIA · General/Diversified · NSE
₹121
Current Market Price
Fair Value (DCF)
₹206
Margin of Safety
+70.1%
Updated 5d ago
YieldIQ Score
60/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
11%
ROE
—
Debt/Equity
2.57
WACC
11.1%
Market Cap
₹635 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
480.0%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
153.7×
EBIT covers interest
Current Ratio
1.31×
Short-term liquidity
Asset Turnover
0.16×
Revenue per ₹ of assets
Revenue CAGR (3Y)
33.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹121.4
Bear case
₹125.7
MoS +3.4%
Base case
₹206.48
MoS +41.2%
Bull case
₹251.4
MoS +51.7%
Ratio Trends
LAXMIINDIA · last 4 annual periods
ROE
14.0%
ROCE
3.5%
Operating Margin
—
Debt / Equity
4.42×
PE
—
EV / EBITDA
—
Historical Financials
LAXMIINDIA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹93.6 Cr | ₹123 Cr | ₹159 Cr | ₹223 Cr | +33.6% |
| EBITDA | ₹20.5 Cr | ₹23.2 Cr | ₹31.3 Cr | ₹49.6 Cr | +34.2% |
| EBIT | — | — | — | — | — |
| PAT | ₹14.7 Cr | ₹16.0 Cr | ₹22.5 Cr | ₹36.0 Cr | +34.9% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-18.8 Cr | ₹-169 Cr | ₹-224 Cr | ₹-311 Cr | — |
| CapEx | ₹-0.4 Cr | ₹-5.1 Cr | ₹-2.4 Cr | ₹-3.7 Cr | — |
| FCF | ₹-19.2 Cr | ₹-175 Cr | ₹-226 Cr | ₹-315 Cr | — |
| Total Assets | ₹558 Cr | ₹779 Cr | ₹985 Cr | ₹1413 Cr | +36.3% |
| Total Debt | ₹411 Cr | ₹616 Cr | ₹768 Cr | ₹1139 Cr | +40.4% |
| Shareholders' Equity | ₹127 Cr | ₹153 Cr | ₹202 Cr | ₹258 Cr | +26.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
LAXMIINDIA vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MANBA MANBA | — | — | Pending | 10.2% | — |
| CSLFINANCE CSLFINANCE | — | — | Pending | 13.3% | — |
| MONEYBOXX MONEYBOXX FINANCE LIMITED | -94.0% | 38 | Data Limited | 0.5% | — |
| HEXATRADEX HEXATRADEX | — | — | Pending | -0.6% | — |
| AFIL AFIL | — | — | Pending | 8.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for LAXMIINDIA in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of LAXMIINDIA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for LAXMIINDIA →
Compare
Head-to-head with peers
Compare LAXMIINDIA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse LAXMIINDIANow →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.