LOVABLE LINGERIE LTD
LOVABLE · General/Diversified · NSE
₹80
Current Market Price
Fair Value (DCF)
₹51
Margin of Safety
-35.8%
Updated 2d ago
YieldIQ Score
15/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
22%
ROE
—
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹118 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
-7.0×
EBIT covers interest
Current Ratio
3.86×
Short-term liquidity
Asset Turnover
0.20×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-24.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹79.57
Bear case
₹24.39
MoS -226.2%
Base case
₹51.1
MoS -55.7%
Bull case
₹60.58
MoS -31.3%
Ratio Trends
LOVABLE · last 4 annual periods
ROE
1.0%
ROCE
-0.8%
Operating Margin
—
Debt / Equity
0.06×
PE
35.3×
EV / EBITDA
57.0×
Historical Financials
LOVABLE · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹97.2 Cr | ₹95.5 Cr | ₹63.8 Cr | ₹42.2 Cr | -24.3% |
| EBITDA | ₹8.7 Cr | ₹2.4 Cr | ₹7.9 Cr | ₹-1.5 Cr | — |
| EBIT | — | — | — | — | — |
| PAT | ₹5.7 Cr | ₹-0.1 Cr | ₹4.3 Cr | ₹1.8 Cr | -32.1% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹1.1 Cr | ₹-2.5 Cr | ₹-7.4 Cr | ₹5.7 Cr | +71.8% |
| CapEx | ₹-1.4 Cr | ₹-4.0 Cr | ₹-0.6 Cr | ₹-0.5 Cr | — |
| FCF | ₹-0.3 Cr | ₹-6.6 Cr | ₹-8.0 Cr | ₹5.2 Cr | — |
| Total Assets | ₹205 Cr | ₹215 Cr | ₹211 Cr | ₹211 Cr | +0.9% |
| Total Debt | ₹2.2 Cr | ₹6.5 Cr | ₹10.1 Cr | ₹10.2 Cr | +68.0% |
| Shareholders' Equity | ₹172 Cr | ₹172 Cr | ₹176 Cr | ₹178 Cr | +1.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
LOVABLE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| BHANDARI BHANDARI | — | — | Pending | 5.0% | — |
| SPLIL SPLIL | — | — | Pending | 4.7% | — |
| LAL LAL | — | — | Pending | 12.3% | — |
| VIPCLOTHNG VIPCLOTHNG | — | — | Pending | 3.0% | — |
| FILATFASH FILATFASH | — | — | Pending | 0.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for LOVABLE in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of LOVABLE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for LOVABLE →
Compare
Head-to-head with peers
Compare LOVABLE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse LOVABLENow →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.