Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:14 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 500252 | NSE: LMW

LMW Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹7,039.03Overvalued by 43.35%vs CMP ₹12,426.00

P/E (109.0) × ROE (3.0%) × BV (₹2,649.00) × DY (0.24%)

₹3,140.17Overvalued by 74.73%vs CMP ₹12,426.00
MoS: -295.7% (Negative)Confidence: 68/100 (Moderate)Models: All 9: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹6,426.7623%Over (-48.3%)
Graham NumberEarnings₹2,531.4916%Over (-79.6%)
Earnings PowerEarnings₹2,578.0211%Over (-79.3%)
DCFCash Flow₹1,061.5814%Over (-91.5%)
Net Asset ValueAssets₹2,649.017%Over (-78.7%)
EV/EBITDAEnterprise₹2,864.309%Over (-76.9%)
Earnings YieldEarnings₹1,075.207%Over (-91.3%)
ROCE CapitalReturns₹1,064.027%Over (-91.4%)
Revenue MultipleRevenue₹4,229.055%Over (-66%)
Consensus (9 models)₹3,140.17100%Overvalued
Key Drivers: P/E of 109 makes PE-ROE unreliable — asset/earnings models are better benchmarks. | ROE 3.0% is below cost of equity.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -8.7%

*Investments are subject to market risks

Investment Snapshot

48
LMW Ltd scores 48/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health62/100 · Moderate
ROCE 4.5% WeakROE 3.0% WeakD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 30.8% Stable
Earnings Quality60/100 · Moderate
OPM stable around 7% SteadyWorking capital: -9 days (improving) Efficient
Quarterly Momentum40/100 · Moderate
Revenue (4Q): -3% YoY FlatProfit (4Q): -4% YoY Declining
Industry Rank10/100 · Weak
P/E 109.0 vs industry 37.1 Premium to peersROCE 4.5% vs industry 15.8% Below peersROE 3.0% vs industry 13.1% Below peers3Y sales CAGR: -2% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 3:14 am

Market Cap 13,275 Cr.
Current Price 12,426
Intrinsic Value₹3,140.17
High / Low 18,250/11,729
Stock P/E109
Book Value 2,649
Dividend Yield0.24 %
ROCE4.48 %
ROE3.04 %
Face Value 10.0
PEG Ratio-12.53

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for LMW Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
LMW Ltd 13,275 Cr. 12,426 18,250/11,729109 2,6490.24 %4.48 %3.04 % 10.0
TD Power Systems Ltd (TDPS) 13,475 Cr. 863 933/31161.4 61.50.14 %30.4 %22.3 % 2.00
Inox Wind Ltd 13,918 Cr. 80.5 198/74.927.7 38.60.00 %11.5 %11.7 % 10.0
Triveni Turbine Ltd 14,434 Cr. 454 675/42840.9 40.90.88 %41.4 %30.6 % 1.00
Techno Electric & Engineering Company Ltd 11,995 Cr. 1,031 1,655/78525.6 3350.87 %16.5 %12.8 % 2.00
Industry Average9,009.11 Cr1,209.8537.05295.050.38%15.76%13.09%8.88

All Competitor Stocks of LMW Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 1,2221,3031,1911,3201,214971673769766804694822758
Expenses 1,0961,1851,0821,1841,097897660737731746680778717
Operating Profit 1251181091361177413323658144442
OPM % 10%9%9%10%10%8%2%4%5%7%2%5%5%
Other Income 32483635324029303333354118
Interest 0000000000000
Depreciation 21222324232726282929303030
Profit before tax 1371441221471258716344061205530
Tax % 17%35%23%22%21%24%32%28%52%22%41%25%50%
Net Profit 1139494115996611241948114115
EPS in Rs 105.7788.0987.80107.7592.4661.7610.3222.9018.0744.7610.7438.3013.72

Last Updated: February 5, 2026, 5:42 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 8:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 2,3382,4882,8632,4992,6432,7121,5741,7273,1714,7194,6963,0123,078
Expenses 2,0652,1772,5252,2402,3672,4381,5631,6572,9244,2694,2612,8702,920
Operating Profit 2733113382592762741171247450435142157
OPM % 12%12%12%10%10%10%1%4%8%10%9%5%5%
Other Income 10291888410365925651147143122127
Interest 2110111000000
Depreciation 104100888076555556607896113119
Profit before tax 2683013372623022834771238519482151165
Tax % 30%27%33%29%29%34%41%37%24%26%22%32%
Net Profit 1892202271862151852845181384374103115
EPS in Rs 167.81194.97201.78170.15195.92173.5325.9941.75169.47359.47349.7796.05107.52
Dividend Payout % 18%19%20%21%20%20%38%24%24%27%21%31%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)16.40%3.18%-18.06%15.59%-13.95%-84.86%60.71%302.22%112.15%-2.60%-72.46%
Change in YoY Net Profit Growth (%)0.00%-13.22%-21.24%33.65%-29.54%-70.91%145.58%241.51%-190.07%-114.76%-69.86%

LMW Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:2%
5 Years:14%
3 Years:-2%
TTM:-27%
Compounded Profit Growth
10 Years:-9%
5 Years:27%
3 Years:-25%
TTM:-64%
Stock Price CAGR
10 Years:15%
5 Years:31%
3 Years:4%
1 Year:-10%
Return on Equity
10 Years:10%
5 Years:9%
3 Years:11%
Last Year:3%

Last Updated: September 5, 2025, 9:30 am

Balance Sheet

Last Updated: December 4, 2025, 1:33 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 11111111111111111111111111
Reserves 1,0971,2711,5231,5471,7361,7001,6501,7701,9802,3282,6932,7672,819
Borrowings 0000330000000
Other Liabilities 9609568638088857436869771,6561,7521,3281,2301,398
Total Liabilities 2,0682,2372,3972,3672,6352,4572,3462,7583,6464,0904,0314,0084,228
Fixed Assets 393439464520570699711701721903972990967
CWIP 36686211230116249410
Investments 6464886183124136286448508641701724
Other Assets 1,5761,7291,8381,7801,9611,6211,4701,7602,4712,6542,4092,3122,526
Total Assets 2,0682,2372,3972,3672,6352,4572,3462,7583,6464,0904,0314,0084,228

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 15113181137211997415748536414129
Cash from Investing Activity + -114-54-6468-2329-70-144-448-242-7473
Cash from Financing Activity + -27-40-52-195-44-215-49-11-11-43-105-80
Net Cash Flow 1036-359144-88-4522679-3922
Free Cash Flow 9315-321880-73-2136411111-9-96
CFO/OP 88%71%57%88%107%64%926%278%222%94%60%33%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow273.00311.00338.00259.00273.00271.0011.0071.00247.00450.00435.00142.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 243030283426253837181021
Inventory Days 857869857874112120948576113
Days Payable 8081688097851291501008165103
Cash Conversion Cycle 2928313215158731222131
Working Capital Days -15-15-8-3-10-5-10-23-16-16-7-9
ROCE %25%26%24%16%18%18%2%5%14%22%18%4%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 31.13%31.13%31.13%31.13%31.13%31.13%31.13%31.13%31.13%30.80%30.80%30.80%
FIIs 5.07%5.04%4.93%4.97%5.24%5.48%5.49%5.63%5.91%5.81%5.53%5.47%
DIIs 11.90%10.96%11.28%11.28%11.15%10.90%10.63%10.16%9.63%9.85%9.78%9.77%
Public 51.88%52.86%52.64%52.60%52.47%52.49%52.75%53.06%53.32%53.52%53.87%53.95%
No. of Shareholders 33,06033,65433,94534,17332,76132,10731,60231,28330,90032,14032,24031,652

Shareholding Pattern Chart

No. of Shareholders

LMW Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
HDFC Balanced Advantage Fund 137,268 0.19 204.8N/AN/AN/A
Nippon India Small Cap Fund 84,041 0.19 125.3954,4602025-08-21 05:39:0054.32%
Aditya Birla Sun Life Small Cap Fund 19,000 0.59 28.35N/AN/AN/A
Aditya Birla Sun Life Business Cycle Fund 11,250 0.97 16.79N/AN/AN/A
Aditya Birla Sun Life Manufacturing Equity Fund 10,000 1.42 14.92N/AN/AN/A
Mahindra Manulife Business Cycle Fund 9,185 1.06 13.75,4762025-08-21 06:28:3467.73%
Mahindra Manulife Manufacturing Fund 5,415 1.18 8.08N/AN/AN/A
Mahindra Manulife Small Cap Fund 2,955 0.11 4.4113,4462025-08-21 06:16:38-78.02%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 96.05349.77359.47169.4741.75
Diluted EPS (Rs.) 96.05349.77359.47169.4741.75
Cash EPS (Rs.) 201.51440.07432.23225.3893.82
Book Value[Excl.RevalReserv]/Share (Rs.) 2600.582531.502189.041862.941666.47
Book Value[Incl.RevalReserv]/Share (Rs.) 2600.582531.502189.041862.941666.47
Revenue From Operations / Share (Rs.) 2820.234396.874417.442968.221616.94
PBDIT / Share (Rs.) 247.09541.67558.78295.14139.62
PBIT / Share (Rs.) 141.66451.46486.02239.2487.55
PBT / Share (Rs.) 141.66451.46486.02223.0866.77
Net Profit / Share (Rs.) 96.08349.87359.47169.4741.75
NP After MI And SOA / Share (Rs.) 96.08349.87359.47169.4741.75
PBDIT Margin (%) 8.7612.3112.649.948.63
PBIT Margin (%) 5.0210.2611.008.055.41
PBT Margin (%) 5.0210.2611.007.514.12
Net Profit Margin (%) 3.407.958.135.702.58
NP After MI And SOA Margin (%) 3.407.958.135.702.58
Return on Networth / Equity (%) 3.6913.8216.429.092.50
Return on Capital Employeed (%) 5.0316.2119.0810.474.82
Return On Assets (%) 2.569.269.384.961.61
Asset Turnover Ratio (%) 0.741.161.180.960.66
Current Ratio (X) 2.622.151.651.532.01
Quick Ratio (X) 2.061.561.131.101.59
Inventory Turnover Ratio (X) 5.064.465.134.783.40
Dividend Payout Ratio (NP) (%) 78.0828.1611.125.9023.95
Dividend Payout Ratio (CP) (%) 37.2222.389.254.4310.65
Earning Retention Ratio (%) 21.9271.8488.8894.1076.05
Cash Earning Retention Ratio (%) 62.7877.6290.7595.5789.35
Interest Coverage Ratio (X) 0.000.000.003692.041841.45
Interest Coverage Ratio (Post Tax) (X) 0.000.000.002322.07824.62
Enterprise Value (Cr.) 15718.9315240.679890.859793.016470.33
EV / Net Operating Revenue (X) 5.223.252.103.093.75
EV / EBITDA (X) 59.5726.3516.5731.0643.38
MarketCap / Net Operating Revenue (X) 5.673.452.263.244.20
Retention Ratios (%) 21.9171.8388.8794.0976.04
Price / BV (X) 6.155.994.555.174.07
Price / Net Operating Revenue (X) 5.673.452.263.244.20
EarningsYield 0.010.020.030.010.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

LMW Ltd. is a Public Limited Listed company incorporated on 14/09/1962 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification Number(CIN) is L29269TZ1962PLC000463 and registration number is 000463. Currently Company is involved in the business activities of Manufacture of machinery for preparation of textile fibers, spinning machines, machines for preparing textile yarns, weaving machines (looms), including hand looms, knitting machines. Company's Total Operating Revenue is Rs. 2909.40 Cr. and Equity Capital is Rs. 10.68 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Engineering - HeavySRK Vidyalaya Post, Perianaickenpalayam, Coimbatore Tamil Nadu 641020Contact not found
Management
NamePosition Held
Mr. Sanjay JayavarthanaveluChairman & Managing Director
Mr. Jaidev JayavarthanaveluNon Exe.Non Ind.Director
Mr. M SankarDirector - Operations
Mr. S PathyInd.& Non Exe.Director
Mr. Arun AlagappanInd.& Non Exe.Director
Mr. Aroon RamanInd.& Non Exe.Director
Mr. Venkataramani AnantharamakrishnanInd.& Non Exe.Director
Mrs. Pushya SitaramanInd.& Non Exe.Director
Dr.(Mrs.) Deepali Pant JoshiInd.& Non Exe.Director

FAQ

What is the intrinsic value of LMW Ltd and is it undervalued?

As of 13 April 2026, LMW Ltd's intrinsic value is ₹3140.17, which is 74.73% lower than the current market price of ₹12,426.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (3.04 %), book value (₹2,649), dividend yield (0.24 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of LMW Ltd?

LMW Ltd is trading at ₹12,426.00 as of 13 April 2026, with a FY2026-2027 high of ₹18,250 and low of ₹11,729. The stock is currently near its 52-week low. Market cap stands at ₹13,275 Cr..

How does LMW Ltd's P/E ratio compare to its industry?

LMW Ltd has a P/E ratio of 109, which is above the industry average of 37.05. This significantly elevated P/E suggests the market expects strong future growth, or the stock may be overpriced relative to current earnings.

Is LMW Ltd financially healthy?

Key indicators for LMW Ltd: ROCE of 4.48 % is on the lower side compared to the industry average of 15.76%; ROE of 3.04 % is below ideal levels (industry average: 13.09%). Dividend yield is 0.24 %.

Is LMW Ltd profitable and how is the profit trend?

LMW Ltd reported a net profit of ₹103 Cr in Mar 2025 on revenue of ₹3,012 Cr. Compared to ₹181 Cr in Mar 2022, the net profit shows a declining trend.

Does LMW Ltd pay dividends?

LMW Ltd has a dividend yield of 0.24 % at the current price of ₹12,426.00. The company pays dividends, though the yield is modest.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in LMW Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports