Lakshmi Engineering & Warehousing Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of Lakshmi Engineering & Warehousing Ltd?

Lakshmi Engineering & Warehousing Ltd is trading at 2,050.00 as of 17 April 2026, with a FY2026-2027 high of 2,787 and low of 1,681. The stock is currently in the middle of its 52-week range. Market cap stands at 137 Cr..

Q: Is Lakshmi Engineering & Warehousing Ltd financially healthy?

Key indicators: ROCE of 5.84 % is on the lower side. Dividend yield is 0.49 %.

Fair Value

₹1,051.04Overvalued by 48.73%vs CMP ₹2,050.00

P/E (99.4) × ROE (4.0%) × BV (₹328.00) × DY (0.49%)

₹415.50Overvalued by 79.73%vs CMP ₹2,050.00

MoS: -393.4% (Negative)Confidence: 68/100 (Moderate)Models: All 9: Overvalued

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹925.92	22%	Over (-54.8%)
Graham Number	Earnings	₹390.19	16%	Over (-81%)
Earnings Power	Earnings	₹67.91	11%	Over (-96.7%)
DCF	Cash Flow	₹29.02	13%	Over (-98.6%)
Net Asset Value	Assets	₹327.85	7%	Over (-84%)
EV/EBITDA	Enterprise	₹168.94	9%	Over (-91.8%)
Earnings Yield	Earnings	₹206.30	7%	Over (-89.9%)
ROCE Capital	Returns	₹742.82	9%	Over (-63.8%)
Revenue Multiple	Revenue	₹287.30	5%	Over (-86%)
Consensus (9 models)		₹415.50	100%	Overvalued

Key Drivers: ROE 4.0% is below cost of equity. | Wide model spread (₹29–₹926) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -11.9%

*Investments are subject to market risks

Investment Snapshot

Lakshmi Engineering & Warehousing Ltd scores 55/100 (Average)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health59/100 · Moderate

ROCE 5.8% WeakROE 4.0% WeakD/E 0.21 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent

Smart Money50/100 · Moderate

Promoter holding at 37.3% Stable

Earnings Quality50/100 · Moderate

OPM contracting (28% → 17%) DecliningWorking capital: -115 days (improving) Efficient

Quarterly Momentum90/100 · Strong

Revenue (4Q): +5% YoY GrowingProfit (4Q): +28% YoY StrongOPM: 27.0% (up 29.9% YoY) Margin expansion

Industry Rank15/100 · Weak

P/E 99.4 vs industry 37.1 Premium to peersROCE 5.8% vs industry 15.8% Below peersROE 4.0% vs industry 13.1% Below peers3Y sales CAGR: 3% Slow

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: March 31, 2026, 4:54 am

Market Cap	137 Cr.
Current Price	2,050
Intrinsic Value	₹415.50
High / Low	2,787/1,681
Stock P/E	99.4
Book Value	328
Dividend Yield	0.49 %
ROCE	5.84 %
ROE	4.01 %
Face Value	100
PEG Ratio	-8.35

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Lakshmi Engineering & Warehousing Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Lakshmi Engineering & Warehousing Ltd	137 Cr.	2,050	2,787/1,681	99.4	328	0.49 %	5.84 %	4.01 %	100
ATV Projects India Ltd	174 Cr.	32.8	44.8/28.0	22.8	39.4	0.00 %	2.96 %	3.66 %	10.0
TRF Ltd	255 Cr.	232	450/212	14.8	77.3	0.00 %	21.8 %	%	10.0
Integra Engineering India Ltd	464 Cr.	135	280/118	28.8	30.2	0.00 %	24.4 %	21.5 %	1.00
Gujarat Apollo Industries Ltd	524 Cr.	404	556/312		379	0.50 %	1.31 %	0.16 %	10.0
Industry Average	9,009.11 Cr	1,209.85		37.05	295.05	0.38%	15.76%	13.09%	8.88

All Competitor Stocks of Lakshmi Engineering & Warehousing Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	3.40	3.39	3.87	3.58	4.08	3.27	3.24	3.29	3.09	3.18	3.03	3.91	3.45
Expenses	2.56	2.63	2.73	2.75	3.44	2.68	2.62	2.63	3.18	2.75	2.45	2.77	2.52
Operating Profit	0.84	0.76	1.14	0.83	0.64	0.59	0.62	0.66	-0.09	0.43	0.58	1.14	0.93
OPM %	24.71%	22.42%	29.46%	23.18%	15.69%	18.04%	19.14%	20.06%	-2.91%	13.52%	19.14%	29.16%	26.96%
Other Income	0.29	0.47	0.32	0.52	0.58	0.35	0.30	0.26	0.30	0.37	0.40	0.30	0.28
Interest	0.18	0.31	0.20	0.20	0.19	0.18	0.19	0.19	0.21	0.26	0.26	0.38	0.34
Depreciation	0.26	0.25	0.28	0.29	0.30	0.30	0.30	0.30	0.31	0.28	0.31	0.40	0.40
Profit before tax	0.69	0.67	0.98	0.86	0.73	0.46	0.43	0.43	-0.31	0.26	0.41	0.66	0.47
Tax %	33.33%	25.37%	28.57%	31.40%	23.29%	4.35%	34.88%	-23.26%	-38.71%	15.38%	41.46%	12.12%	27.66%
Net Profit	0.46	0.50	0.71	0.59	0.56	0.45	0.29	0.53	-0.19	0.22	0.24	0.58	0.34
EPS in Rs	6.88	7.48	10.62	8.82	8.37	6.73	4.34	7.92	-2.84	3.29	3.59	8.67	5.08

Last Updated: March 3, 2026, 6:16 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 17, 2026, 12:16 pm

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	3.12	3.63	2.68	7.17	7.45	8.17	12.70	10.20	11.82	12.71	14.79	12.80	13.57
Expenses	4.75	5.27	5.13	5.64	5.51	6.48	7.66	6.29	8.02	9.62	11.56	11.12	10.49
Operating Profit	-1.63	-1.64	-2.45	1.53	1.94	1.69	5.04	3.91	3.80	3.09	3.23	1.68	3.08
OPM %	-52.24%	-45.18%	-91.42%	21.34%	26.04%	20.69%	39.69%	38.33%	32.15%	24.31%	21.84%	13.12%	22.70%
Other Income	5.24	5.38	4.80	1.58	0.84	0.78	0.58	1.15	1.39	1.54	1.77	1.19	1.35
Interest	0.03	0.02	0.06	0.06	0.06	0.22	0.63	0.79	0.73	0.91	0.79	0.88	1.24
Depreciation	0.35	0.39	0.30	0.30	0.36	0.47	0.62	0.89	0.94	0.98	1.16	1.19	1.39
Profit before tax	3.23	3.33	1.99	2.75	2.36	1.78	4.37	3.38	3.52	2.74	3.05	0.80	1.80
Tax %	3.72%	21.62%	50.75%	83.27%	26.69%	29.21%	23.34%	25.15%	26.14%	22.26%	24.26%	-5.00%
Net Profit	3.11	2.61	0.98	0.46	1.73	1.26	3.35	2.54	2.60	2.13	2.31	0.84	1.38
EPS in Rs	51.83	43.50	16.33	7.67	28.83	21.00	47.86	36.29	38.88	31.85	34.54	12.56	20.63
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	25.73%	31.41%	34.75%	79.64%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	-16.08%	-62.45%	-53.06%	276.09%	-27.17%	165.87%	-24.18%	2.36%	-18.08%	8.45%	-63.64%
Change in YoY Net Profit Growth (%)	0.00%	-46.37%	9.39%	329.15%	-303.25%	193.04%	-190.05%	26.54%	-20.44%	26.53%	-72.09%

Lakshmi Engineering & Warehousing 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:	0%
3 Years:	3%
TTM:	-11%

Compounded Profit Growth
10 Years:	-7%
5 Years:	-24%
3 Years:	-31%
TTM:	-52%

Stock Price CAGR
10 Years:	21%
5 Years:	50%
3 Years:	52%
1 Year:	-24%

Return on Equity
10 Years:	14%
5 Years:	11%
3 Years:	8%
Last Year:	4%

Last Updated: September 5, 2025, 3:55 pm

Balance Sheet

Last Updated: March 3, 2026, 3:14 am

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	6.10	6.10	6.10	6.10	6.10	6.40	6.69	6.69	6.69	6.69	6.69	6.69	6.69
Reserves	-6.73	-4.29	-3.31	-2.85	-1.11	1.88	6.87	9.38	11.90	13.35	14.98	15.06	15.22
Borrowings	8.60	8.60	8.60	6.58	6.66	3.61	4.92	4.94	4.43	5.92	5.07	10.05	11.67
Other Liabilities	4.79	4.72	4.73	3.03	3.44	4.81	5.95	5.87	5.75	5.88	6.11	6.58	9.49
Total Liabilities	12.76	15.13	16.12	12.86	15.09	16.70	24.43	26.88	28.77	31.84	32.85	38.38	43.07
Fixed Assets	4.48	3.86	3.62	3.67	8.28	8.14	15.03	14.47	15.07	17.99	18.96	19.53	29.47
CWIP	0.10	0.10	0.11	0.35	0.01	0.61	-0.00	0.01	0.06	0.40	0.65	5.19	0.01
Investments	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00
Other Assets	8.18	11.17	12.39	8.84	6.80	7.95	9.40	12.40	13.64	13.45	13.24	13.66	13.59
Total Assets	12.76	15.13	16.12	12.86	15.09	16.70	24.43	26.88	28.77	31.84	32.85	38.38	43.07

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	3.06	0.55	1.49	-0.67	1.74	2.95	5.23	-3.22	0.14	8.50	2.40	5.03
Cash from Investing Activity +	0.15	1.73	0.73	2.54	-1.57	-1.71	-6.98	3.62	0.92	-8.59	-0.06	-7.29
Cash from Financing Activity +	-1.69	-0.23	0.06	-2.07	0.03	-1.25	1.90	-0.61	-1.19	0.10	-2.38	2.26
Net Cash Flow	1.52	2.04	2.28	-0.20	0.20	-0.01	0.16	-0.21	-0.12	0.01	-0.05	-0.00
Free Cash Flow	2.86	1.79	1.52	-1.71	-1.93	1.21	-0.41	-3.51	-1.34	4.31	0.43	-0.17
CFO/OP	-207%	-12%	-102%	41%	126%	204%	125%	-61%	28%	293%	93%	332%

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	-10.23	-10.24	-11.05	-5.05	-4.72	-1.92	0.12	-1.03	-0.63	-2.83	-1.84	-8.37

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

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	58.49	97.53	92.61	56.00	49.97	55.84	34.78	65.13	56.82	43.08	33.32	41.92
Inventory Days	289.37	208.11	296.56	273.75	292.96	291.18	138.11	266.02	188.52	246.71	225.81	303.53
Days Payable	26.31	25.61	91.25	68.44	67.24	57.42	42.75	80.42	76.21	81.11	64.96	49.95
Cash Conversion Cycle	321.56	280.03	297.92	261.31	275.70	289.61	130.14	250.72	169.13	208.68	194.16	295.50
Working Capital Days	84.23	251.38	215.19	-3.56	-56.34	-4.02	-83.06	-25.76	11.43	-96.20	-87.12	-115.20
ROCE %	45.57%	24.92%	17.80%	18.47%	21.69%	16.48%	32.93%	20.41%	19.26%	14.90%	13.13%	5.84%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	35.22%	35.36%	35.43%	35.57%	35.86%	36.15%	36.40%	36.59%	36.78%	36.89%	37.13%	37.29%
DIIs	14.46%	14.13%	13.80%	13.43%	13.43%	13.42%	13.42%	13.42%	13.42%	13.42%	13.42%	13.42%
Public	50.30%	50.50%	50.76%	50.97%	50.69%	50.40%	50.15%	49.97%	49.76%	49.67%	49.42%	49.26%
No. of Shareholders	4,861	4,878	5,051	5,309	5,209	5,204	5,454	5,501	5,444	5,427	5,416	5,360

Shareholding Pattern Chart

No. of Shareholders

Lakshmi Engineering & Warehousing Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE / ROE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	100.00	100.00	100.00	100.00	10.00
Basic EPS (Rs.)	12.57	34.52	31.82	38.89	3.80
Diluted EPS (Rs.)	12.57	34.52	31.82	38.89	3.80
Cash EPS (Rs.)	30.37	51.91	46.54	52.98	5.12
Book Value[Excl.RevalReserv]/Share (Rs.)	325.22	324.04	299.62	277.93	24.03
Book Value[Incl.RevalReserv]/Share (Rs.)	325.22	324.04	299.62	277.93	24.03
Dividend / Share (Rs.)	10.00	12.00	10.00	0.00	0.00
Revenue From Operations / Share (Rs.)	191.38	221.18	189.99	176.73	15.25
PBDIT / Share (Rs.)	42.55	70.29	68.90	77.21	7.54
PBIT / Share (Rs.)	24.75	52.89	54.17	63.11	6.21
PBT / Share (Rs.)	12.01	45.60	40.88	52.65	5.06
Net Profit / Share (Rs.)	12.56	34.51	31.81	38.88	3.79
PBDIT Margin (%)	22.23	31.78	36.26	43.68	49.42
PBIT Margin (%)	12.93	23.91	28.51	35.71	40.71
PBT Margin (%)	6.28	20.61	21.51	29.79	33.19
Net Profit Margin (%)	6.56	15.60	16.74	22.00	24.88
Return on Networth / Equity (%)	3.86	10.65	10.61	13.99	15.79
Return on Capital Employeed (%)	5.37	13.46	14.15	16.03	17.74
Return On Assets (%)	2.18	7.02	6.68	9.03	9.44
Long Term Debt / Equity (X)	0.22	0.01	0.06	0.14	0.21
Total Debt / Equity (X)	0.41	0.22	0.28	0.21	0.21
Asset Turnover Ratio (%)	0.35	0.45	0.41	0.42	0.39
Current Ratio (X)	1.63	1.32	1.56	1.77	1.72
Quick Ratio (X)	1.53	1.21	1.44	1.58	1.60
Inventory Turnover Ratio (X)	16.87	1.65	2.06	2.11	1.52
Dividend Payout Ratio (NP) (%)	95.49	28.96	31.42	0.00	0.00
Dividend Payout Ratio (CP) (%)	39.50	19.26	21.48	0.00	0.00
Earning Retention Ratio (%)	4.51	71.04	68.58	0.00	0.00
Cash Earning Retention Ratio (%)	60.50	80.74	78.52	0.00	0.00
Interest Coverage Ratio (X)	3.34	6.13	5.18	7.38	6.57
Interest Coverage Ratio (Post Tax) (X)	1.99	3.64	3.39	4.72	4.31
Enterprise Value (Cr.)	143.81	128.50	50.33	46.54	32.24
EV / Net Operating Revenue (X)	11.24	8.69	3.96	3.94	3.16
EV / EBITDA (X)	50.53	27.33	10.92	9.01	6.40
MarketCap / Net Operating Revenue (X)	11.22	8.73	4.06	3.73	3.14
Retention Ratios (%)	4.50	71.03	68.57	0.00	0.00
Price / BV (X)	6.60	5.96	2.57	2.37	1.99
Price / Net Operating Revenue (X)	11.22	8.73	4.06	3.73	3.14
EarningsYield	0.01	0.01	0.04	0.05	0.07

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Lakshmi Engineering and Warehousing Ltd. is a Public Limited Listed company incorporated on 12/12/1973 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification Number(CIN) is L29269TZ1973PLC000680 and registration number is 000680. Currently Company is involved in the business activities of Warehousing and storage. Company's Total Operating Revenue is Rs. 12.80 Cr. and Equity Capital is Rs. 6.69 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Engineering - Heavy	686, Avanashi Road, Coimbatore Tamil Nadu 641037	Contact not found

Management
Name	Position Held
Mr. S Pathy	Chairman
Mrs. Aishwarya Pathy	Vice Chairperson
Mr. R Santharam	Director
Mr. N Jaychander	Director
Mr. Pradip Roy	Director
Mr. M V Jeganathan	Director
Mr. M R Thiyagarajan	Director
Mr. B Sreeram	Director

FAQ

What is the intrinsic value of Lakshmi Engineering & Warehousing Ltd and is it undervalued?

As of 17 April 2026, Lakshmi Engineering & Warehousing Ltd's intrinsic value is ₹415.50, which is 79.73% lower than the current market price of ₹2,050.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (4.01 %), book value (₹328), dividend yield (0.49 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Lakshmi Engineering & Warehousing Ltd?

Lakshmi Engineering & Warehousing Ltd is trading at ₹2,050.00 as of 17 April 2026, with a FY2026-2027 high of ₹2,787 and low of ₹1,681. The stock is currently in the middle of its 52-week range. Market cap stands at ₹137 Cr..

How does Lakshmi Engineering & Warehousing Ltd's P/E ratio compare to its industry?

Lakshmi Engineering & Warehousing Ltd has a P/E ratio of 99.4, 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 Lakshmi Engineering & Warehousing Ltd financially healthy?

Key indicators for Lakshmi Engineering & Warehousing Ltd: ROCE of 5.84 % is on the lower side compared to the industry average of 15.76%; ROE of 4.01 % is below ideal levels (industry average: 13.09%). Dividend yield is 0.49 %.

Is Lakshmi Engineering & Warehousing Ltd profitable and how is the profit trend?

Lakshmi Engineering & Warehousing Ltd reported a net profit of ₹1 Cr in Mar 2025 on revenue of ₹13 Cr. Compared to ₹3 Cr in Mar 2022, the net profit shows a declining trend.

Does Lakshmi Engineering & Warehousing Ltd pay dividends?

Lakshmi Engineering & Warehousing Ltd has a dividend yield of 0.49 % at the current price of ₹2,050.00. The company pays dividends, though the yield is modest.