Loyal Equipments Share Price ₹131 | P/E 21.3

Quarterly Results, Profit & Loss, Balance Sheet, Cash Flows, and Ratios are shown below as separate sections.

Financials of Loyal Equipments

Quarter-by-quarter operating performance

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
Sales +	17.37	4.00	26.09	13.23	27.50	12.89	14.76	18.71	28.94	11.33	13.61	23.55	30.49
Expenses +	12.55	5.45	20.95	10.42	21.42	11.49	9.93	14.88	22.59	9.72	11.37	20.42	25.22
Operating Profit	4.82	-1.45	5.14	2.81	6.08	1.40	4.83	3.83	6.35	1.61	2.24	3.13	5.27
OPM %	27.75%	-36.25%	19.70%	21.24%	22.11%	10.86%	32.72%	20.47%	21.94%	14.21%	16.46%	13.29%	17.28%
Other Income +	0.02	0.20	0.05	0.05	0.02	0.07	0.13	0.11	0.10	0.25	0.24	0.10	0.41
Interest	0.44	0.34	0.34	0.11	0.54	0.17	0.22	0.16	0.32	0.26	0.20	0.32	1.01
Depreciation	0.50	0.50	0.51	0.52	0.53	0.53	0.56	0.64	0.64	0.59	0.60	0.80	0.74
Profit before tax	3.90	-2.09	4.34	2.23	5.03	0.77	4.18	3.14	5.49	1.01	1.68	2.11	3.93
Tax %	10.26%	-0.48%	13.36%	27.80%	24.06%	23.38%	17.94%	16.24%	27.14%	0.00%	26.19%	24.17%	26.97%
Net Profit +	3.50	-2.08	3.75	1.61	3.81	0.60	3.43	2.63	4.01	1.01	1.25	1.60	2.87
EPS in Rs	3.43	-2.04	3.68	1.58	3.74	0.59	3.36	2.44	3.72	0.94	1.16	1.48	2.66

Financials of Loyal Equipments

Annual income statement trend

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Sales +	14.86	11.13	19.30	21.33	41.44	33.45	25.59	32.22	49.08	70.81	75.30	78.98
Expenses +	11.00	9.06	14.94	17.35	33.97	27.60	23.34	34.08	39.80	58.25	58.91	66.71
Operating Profit	3.86	2.07	4.36	3.98	7.47	5.85	2.25	-1.86	9.28	12.56	16.39	12.27
OPM %	25.98%	18.60%	22.59%	18.66%	18.03%	17.49%	8.79%	-5.77%	18.91%	17.74%	21.77%	15.54%
Other Income +	0.02	0.12	0.18	0.21	0.44	0.20	1.85	0.11	0.34	0.33	0.42	0.99
Interest	0.34	0.33	0.31	0.34	0.65	1.08	1.31	1.59	1.36	1.33	0.86	1.79
Depreciation	1.03	1.01	0.98	1.12	1.03	1.15	1.41	1.97	2.02	2.06	2.36	2.74
Profit before tax	2.51	0.85	3.25	2.73	6.23	3.82	1.38	-5.31	6.24	9.50	13.59	8.73
Tax %	34.66%	37.65%	32.92%	27.11%	27.77%	24.61%	35.51%	-3.77%	4.33%	25.47%	21.49%	22.91%
Net Profit +	1.64	0.53	2.18	1.99	4.50	2.88	0.89	-5.12	5.97	7.09	10.66	6.73
EPS in Rs	3.64	0.52	2.14	1.95	4.41	2.82	0.87	-5.02	5.85	6.95	9.88	6.24
Dividend Payout %	18.29%	64.15%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Financials of Loyal Equipments

Capital structure and asset base

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	3.00	6.80	6.80	10.20	10.20	10.20	10.20	10.20	10.20	10.20	10.79	10.79
Reserves	3.36	2.73	4.89	3.23	7.75	10.61	11.44	6.34	12.32	19.38	40.08	45.76
Borrowings +	3.70	4.06	4.04	2.35	7.71	9.08	15.43	15.59	12.10	12.23	9.58	17.72
Other Liabilities +	2.79	5.61	4.08	8.95	5.27	7.05	13.46	13.56	16.73	12.13	15.00	18.57
Total Liabilities	12.85	19.20	19.81	24.73	30.93	36.94	50.53	45.69	51.35	53.94	75.45	92.84
Fixed Assets +	5.40	5.08	5.13	5.47	4.88	9.11	10.31	16.08	14.22	13.05	12.98	20.09
CWIP	0.00	0.00	0.11	0.83	3.19	0.02	5.98	0.00	0.00	0.00	2.72	15.90
Investments	0.04	1.63	1.58	0.10	0.13	0.17	0.86	0.54	0.04	0.09	2.01	2.11
Other Assets +	7.41	12.49	12.99	18.33	22.73	27.64	33.38	29.07	37.09	40.80	57.74	54.74
Total Assets	12.85	19.20	19.81	24.73	30.93	36.94	50.53	45.69	51.35	53.94	75.45	92.84

Financials of Loyal Equipments

Operating, investing and financing cash movement

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	1.11	2.39	-0.06	1.72	-0.68	0.80	2.91	-0.15	6.32	8.09	3.12	1.46
Cash from Investing Activity +	-3.47	-2.55	-0.93	-0.74	-2.69	-2.28	-6.42	-0.95	0.54	-0.89	-7.05	-19.01
Cash from Financing Activity +	1.80	3.31	-0.32	-2.64	5.24	0.60	5.04	-1.42	-4.85	-1.21	8.21	5.27
Net Cash Flow	-0.57	3.15	-1.31	-1.66	1.87	-0.87	1.52	-2.52	2.01	6.00	4.29	-12.28
Free Cash Flow	-2.38	1.70	-1.20	-0.47	-3.46	-1.40	-3.69	-1.22	6.16	7.20	-1.89	-17.77
CFO/OP	42%	149%	8%	91%	10%	37%	148%	17%	73%	84%	38%	28%

Financials of Loyal Equipments

Working capital efficiency and return ratios

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	34.63	59.03	53.33	58.18	58.31	70.71	73.17	104.79	86.86	66.34	108.09	92.10
Inventory Days	209.17	420.26	225.92	416.72	210.69	474.79	588.67	286.24	282.99	151.35	151.33	258.44
Days Payable	68.64	89.37	58.01	165.43	51.72	134.25	239.06	125.64	125.96	31.46	36.06	89.91
Cash Conversion Cycle	175.16	389.92	221.24	309.47	217.28	411.25	422.78	265.38	243.90	186.23	223.37	260.64
Working Capital Days	66.32	13.12	71.11	125.77	72.67	115.88	115.25	61.06	75.93	55.00	101.31	110.04
ROCE %	34.71%	9.98%	24.28%	19.42%	33.20%	17.64%	8.00%	-10.75%	22.77%	28.34%	28.26%	15.62%

Aaron Industries Ltd (Q1 FY27)
Profit After Tax showed strong YoY growth (141.94% in Q1FY27), indicating robust profitability momentum. Key concall takeaways from Aaron Industries Ltd's Q1…
The Anup Engineering Ltd (Q1 FY27)
New order book at best-ever levels (INR 985 crores), indicating robust future demand. Key concall takeaways from The Anup Engineering Ltd's Q1 FY27 earnings…
Hirect Ltd (Q1 FY27)
Long-term ambition to become a ₹1 billion revenue company within 4-5 years supported by expansion into propulsion systems, trainsets, and international…
MV Electrosystems Ltd (Q1 FY27)
Plan to reach a run rate of 40 propulsion systems per month, translating roughly to ₹700+ crores annual revenue in subsequent years. Key concall takeaways from…

Loyal Equipments Share Price & Earnings Call Analysis