Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:15 am
Author: Getaka|Social: XLinkedIn

Lovable Lingerie Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹9.49Overvalued by 84.54%vs CMP ₹61.40

P/E (12.8) × ROE (0.8%) × BV (₹115.00) × DY (2.00%)

₹31.13Overvalued by 49.30%vs CMP ₹61.40
MoS: -97.2% (Negative)Confidence: 58/100 (Moderate)Models: 2 Under, 7 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹8.5923%Over (-86%)
Graham NumberEarnings₹77.9816%Under (+27%)
Earnings PowerEarnings₹8.8011%Over (-85.7%)
DCFCash Flow₹21.3314%Over (-65.3%)
Net Asset ValueAssets₹115.587%Under (+88.2%)
Dividend DiscountDividends₹5.109%Over (-91.7%)
Earnings YieldEarnings₹23.507%Over (-61.7%)
ROCE CapitalReturns₹5.687%Over (-90.7%)
Revenue MultipleRevenue₹28.535%Over (-53.5%)
Consensus (9 models)₹31.13100%Overvalued
Key Drivers: ROE 0.8% is below cost of equity. | Wide model spread (₹5–₹116) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -9.4%

*Investments are subject to market risks

Investment Snapshot

48
Lovable Lingerie Ltd scores 48/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health54/100 · Moderate
ROCE 3.6% WeakROE 0.8% WeakD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 64.0% Stable
Earnings Quality30/100 · Weak
OPM contracting (1% → -14%) DecliningWorking capital: 525 days Capital intensive
Quarterly Momentum70/100 · Strong
Revenue (4Q): +11% YoY GrowingOPM: 0.2% (up 38.0% YoY) Margin expansion
Industry Rank35/100 · Weak
P/E 12.8 vs industry 33.4 Cheaper than peersROCE 3.6% vs industry 11.4% Below peersROE 0.8% vs industry 15.7% Below peers3Y sales CAGR: -24% 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, 3:15 am

Market Cap 90.8 Cr.
Current Price 61.4
Intrinsic Value₹31.13
High / Low 110/54.8
Stock P/E12.8
Book Value 115
Dividend Yield0.00 %
ROCE3.58 %
ROE0.79 %
Face Value 10.0
PEG Ratio-1.35

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

View Share Price Target for Lovable Lingerie Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Lovable Lingerie Ltd 90.8 Cr. 61.4 110/54.812.8 1150.00 %3.58 %0.79 % 10.0
Active Clothing Co Ltd 146 Cr. 94.1 161/82.612.1 53.00.00 %11.7 %11.5 % 10.0
SPL Industries Ltd 66.8 Cr. 23.0 46.5/20.211.1 72.30.00 %4.55 %2.86 % 10.0
Globe Textiles (India) Ltd 96.4 Cr. 2.14 3.29/1.8614.9 3.510.00 %9.24 %4.67 % 2.00
Monte Carlo Fashions Ltd 1,017 Cr. 490 865/46410.6 4024.08 %12.8 %9.78 % 10.0
Industry Average4,184.42 Cr1,215.8433.42143.320.29%11.36%15.66%7.21

All Competitor Stocks of Lovable Lingerie Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 19.8311.8830.6616.0911.505.5115.5910.228.348.0416.448.9210.53
Expenses 23.7319.1625.4215.5414.009.0414.2113.0611.4914.8416.3110.1810.51
Operating Profit -3.90-7.285.240.55-2.50-3.531.38-2.84-3.15-6.800.13-1.260.02
OPM % -19.67%-61.28%17.09%3.42%-21.74%-64.07%8.85%-27.79%-37.77%-84.58%0.79%-14.13%0.19%
Other Income 0.754.300.723.013.500.981.612.301.054.992.20-0.680.54
Interest 0.010.440.130.080.080.250.100.090.110.260.080.110.06
Depreciation 0.420.800.480.480.520.530.500.510.450.590.440.520.06
Profit before tax -3.58-4.225.353.000.40-3.332.39-1.14-2.66-2.661.81-2.570.44
Tax % -25.98%-21.33%15.33%-31.00%290.00%-44.44%12.97%21.93%0.00%-219.92%-96.13%47.47%-22.73%
Net Profit -2.65-3.324.533.93-0.76-1.852.09-1.40-2.653.193.55-3.800.54
EPS in Rs -1.79-2.243.062.66-0.51-1.251.41-0.95-1.792.162.40-2.570.36

Last Updated: March 4, 2026, 1:16 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 9:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 159.36172.41196.67197.32175.91175.51142.3880.6297.2295.4963.7642.1943.93
Expenses 132.26148.20166.04178.11166.76168.43135.8382.5393.5297.8864.0053.6251.84
Operating Profit 27.1024.2130.6319.219.157.086.55-1.913.70-2.39-0.24-11.43-7.91
OPM % 17.01%14.04%15.57%9.74%5.20%4.03%4.60%-2.37%3.81%-2.50%-0.38%-27.09%-18.01%
Other Income 6.516.335.932.92-9.69-2.10-0.674.635.074.818.219.967.05
Interest 1.601.111.390.921.000.070.090.100.320.500.540.550.51
Depreciation 3.152.492.803.403.431.691.761.671.661.952.022.051.61
Profit before tax 28.8626.9432.3717.81-4.973.224.030.956.79-0.035.41-4.07-2.98
Tax % 26.68%26.84%28.42%27.85%-52.11%74.84%21.84%29.47%15.76%133.33%20.70%-143.73%
Net Profit 21.1619.7223.1812.85-2.380.823.140.675.71-0.074.281.793.48
EPS in Rs 12.6011.7413.807.65-1.610.552.120.453.86-0.052.891.212.35
Dividend Payout % 19.85%106.49%10.87%13.07%0.00%0.00%23.57%110.45%12.96%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-6.81%17.55%-44.56%-118.52%134.45%282.93%-78.66%752.24%-101.23%6214.29%-58.18%
Change in YoY Net Profit Growth (%)0.00%24.35%-62.11%-73.96%252.98%148.47%-361.59%830.90%-853.46%6315.51%-6272.46%

Lovable Lingerie 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:-13%
5 Years:-22%
3 Years:-24%
TTM:-12%
Compounded Profit Growth
10 Years:-18%
5 Years:-12%
3 Years:-15%
TTM:-13%
Stock Price CAGR
10 Years:-9%
5 Years:8%
3 Years:-19%
1 Year:-44%
Return on Equity
10 Years:3%
5 Years:0%
3 Years:0%
Last Year:1%

Last Updated: September 5, 2025, 9:50 am

Balance Sheet

Last Updated: February 1, 2026, 1:00 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 16.8016.8016.8016.8014.8014.8014.8014.8014.8014.8014.8014.8014.80
Reserves 173.40168.30188.45205.40150.52150.67152.62152.99157.65157.00161.54163.18156.12
Borrowings 11.507.704.4314.63-0.00-0.008.54-0.002.166.5310.0610.242.78
Other Liabilities 29.0331.7424.3326.2325.3136.8729.4022.4830.7436.9724.3422.6025.26
Total Liabilities 230.73224.54234.01263.06190.63202.34205.36190.27205.35215.30210.74210.82198.96
Fixed Assets 39.6438.9143.7745.7425.8224.7222.9923.6623.1425.2123.8022.0019.40
CWIP -0.000.773.913.400.30-0.004.31-0.00-0.00-0.00-0.00-0.00-0.00
Investments 104.6274.5870.7592.6544.2059.7858.2479.7485.8686.7889.8695.5690.40
Other Assets 86.47110.28115.58121.27120.31117.84119.8286.8796.35103.3197.0893.2689.16
Total Assets 230.73224.54234.01263.06190.63202.34205.36190.27205.35215.30210.74210.82198.96

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 2.653.048.10-0.97-1.4712.554.1013.521.13-2.50-7.375.73
Cash from Investing Activity + 3.6030.951.75-10.7071.50-15.14-1.28-14.50-2.362.085.04-6.83
Cash from Financing Activity + -6.36-35.01-8.059.09-66.17-0.347.24-9.830.701.111.490.94
Net Cash Flow -0.11-1.021.80-2.583.87-2.9310.06-10.81-0.530.68-0.84-0.16
Free Cash Flow -0.360.27-2.70-5.8318.1312.27-0.2415.49-0.00-3.89-7.463.79
CFO/OP 31%40%48%34%6%203%78%-692%36%91%3,004%-50%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow15.6016.5126.204.589.157.08-1.99-1.911.54-8.92-10.30-21.67

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 60.7473.3878.5272.6697.5092.1162.5389.7384.7072.28125.20187.21
Inventory Days 272.98324.04253.54275.04193.48245.91336.21366.46463.68803.24774.641,043.35
Days Payable 58.42101.2345.1436.1455.36106.7588.8691.45120.89245.2294.35224.55
Cash Conversion Cycle 275.30296.18286.92311.56235.62231.27309.88364.75427.49630.30805.491,006.02
Working Capital Days 118.94160.39164.62158.30170.08169.62178.81245.57224.89250.33402.73525.22
ROCE %12.44%11.40%15.32%7.30%2.90%3.72%3.05%-1.99%2.51%-1.61%1.88%-1.74%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 63.96%63.96%63.96%63.96%63.96%63.96%63.96%63.96%63.96%63.96%63.96%63.96%
FIIs 0.02%0.00%0.02%0.00%0.05%0.00%0.00%0.00%0.05%0.00%0.00%0.00%
DIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.01%0.01%0.01%0.01%0.01%0.01%
Public 36.03%36.05%36.04%36.05%36.00%36.04%36.04%36.04%35.98%36.03%36.03%36.03%
No. of Shareholders 23,27023,19422,75422,27121,95222,32124,75124,25023,78023,42223,05222,525

Shareholding Pattern Chart

No. of Shareholders

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

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 1.212.89-0.053.860.45
Diluted EPS (Rs.) 1.212.89-0.053.860.45
Cash EPS (Rs.) 2.594.261.274.981.58
Book Value[Excl.RevalReserv]/Share (Rs.) 120.26119.15116.08116.52113.37
Book Value[Incl.RevalReserv]/Share (Rs.) 120.26119.15116.08116.52113.37
Dividend / Share (Rs.) 0.000.000.500.500.50
Revenue From Operations / Share (Rs.) 28.5143.0864.5265.6954.47
PBDIT / Share (Rs.) -0.815.381.645.731.84
PBIT / Share (Rs.) -2.204.020.314.610.70
PBT / Share (Rs.) -2.753.65-0.024.580.64
Net Profit / Share (Rs.) 1.212.89-0.043.860.45
PBDIT Margin (%) -2.8712.492.538.723.36
PBIT Margin (%) -7.729.320.497.011.29
PBT Margin (%) -9.648.48-0.036.971.17
Net Profit Margin (%) 4.236.71-0.075.870.83
Return on Networth / Equity (%) 1.002.42-0.043.310.39
Return on Capital Employeed (%) -1.723.050.243.700.58
Return On Assets (%) 0.842.03-0.032.820.35
Total Debt / Equity (X) 0.040.030.020.010.00
Asset Turnover Ratio (%) 0.200.290.450.490.40
Current Ratio (X) 3.865.483.614.165.60
Quick Ratio (X) 1.492.001.221.632.48
Inventory Turnover Ratio (X) 0.790.350.741.050.37
Dividend Payout Ratio (NP) (%) 0.000.00-1030.6412.95116.86
Dividend Payout Ratio (CP) (%) 0.000.0039.3010.0433.44
Earning Retention Ratio (%) 0.000.001130.6487.05-16.86
Cash Earning Retention Ratio (%) 0.000.0060.7089.9666.56
Interest Coverage Ratio (X) -2.2114.794.82212.0027.82
Interest Coverage Ratio (Post Tax) (X) 4.738.950.85143.757.86
Enterprise Value (Cr.) 120.45169.32131.36204.30119.10
EV / Net Operating Revenue (X) 2.852.661.382.101.48
EV / EBITDA (X) -99.3821.2554.2124.0943.85
MarketCap / Net Operating Revenue (X) 2.672.551.352.091.49
Retention Ratios (%) 0.000.001130.6487.04-16.86
Price / BV (X) 0.630.920.741.180.71
Price / Net Operating Revenue (X) 2.672.551.352.091.49
EarningsYield 0.010.020.000.020.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Lovable Lingerie Ltd. is a Public Limited Listed company incorporated on 29/09/1987 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L17110MH1987PLC044835 and registration number is 044835. Currently Company is involved in the business activities of Manufacture of other knitted and crocheted apparel including hosiery. Company's Total Operating Revenue is Rs. 42.19 Cr. and Equity Capital is Rs. 14.80 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Textiles - Readymade ApparelsA-46, Road No.2, MIDC, Andheri (East), Mumbai Maharashtra 400093Contact not found
Management
NamePosition Held
Mr. L Vinay ReddyChairman & Managing Director
Mr. Vindamuri GirirajExecutive Director
Mrs. Taruna ReddyNon Executive Director
Mr. Rajiv MathurIndependent Director
Mr. Manoor Raghavendra MaiyaIndependent Director
Mr. Kangod Seetharamappa KamalakaraIndependent Director

FAQ

What is the intrinsic value of Lovable Lingerie Ltd and is it undervalued?

As of 12 April 2026, Lovable Lingerie Ltd's intrinsic value is ₹31.13, which is 49.30% lower than the current market price of ₹61.40, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (0.79 %), book value (₹115), dividend yield (0.00 %), and 5-year EPS CAGR.

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

Lovable Lingerie Ltd is trading at ₹61.40 as of 12 April 2026, with a FY2026-2027 high of ₹110 and low of ₹54.8. The stock is currently near its 52-week low. Market cap stands at ₹90.8 Cr..

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

Lovable Lingerie Ltd has a P/E ratio of 12.8, which is below the industry average of 33.42. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Lovable Lingerie Ltd financially healthy?

Key indicators for Lovable Lingerie Ltd: ROCE of 3.58 % is on the lower side compared to the industry average of 11.36%; ROE of 0.79 % is below ideal levels (industry average: 15.66%). Dividend yield is 0.00 %.

Is Lovable Lingerie Ltd profitable and how is the profit trend?

Lovable Lingerie Ltd reported a net profit of ₹2 Cr in Mar 2025 on revenue of ₹42 Cr. Compared to ₹6 Cr in Mar 2022, the net profit shows a declining trend.

Does Lovable Lingerie Ltd pay dividends?

Lovable Lingerie Ltd has a dividend yield of 0.00 % at the current price of ₹61.40. The company is currently not paying meaningful dividends.

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 Lovable Lingerie 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