Altman Z″
Needs current assets and current liabilities.
LAPL · Automobile Two & Three Wheelers · INE0X9I01023
Analyst mean 0.00 · 0 analysts · 0% bullishThis company listed within the last twelve months, so its prospectus is still the primary source. The figures below were extracted from the DRHP and RHP before listing and scored then, and they are shown here as they stand in the IPO record rather than restated.
Each flag is a fact read in the filing, shown with the context that makes it meaningful.
Stated objects, as worded in the offer document. Deployment against them is tracked separately.
Claims made in the offer document, to be read against what the company has reported since.
LAPL Automotive Limited is an integrated automotive components manufacturer operating across ODM (Original Design Manufacturing) and OBM (Original Brand Manufacturing) models. The company produces automotive lighting systems, mirrors, plastic moulded components, and motors catering to passenger vehicles, commercial vehicles, two-wheelers, and electric mobility segments. It operates three manufacturing facilities in Maharashtra: Unit-I at Plot No. C-241, MIDC Waluj, Aurangabad (mirror assembling, storage, and warehousing); Unit-II at Plot No. L-18/15, MIDC Waluj, Aurangabad (lighting division); and Unit-III at Plot No. 90, Sector 5, Auric City, Shendra, Aurangabad (registered office, starter motors, wiper motors, BLDC fans, and rotor assemblies). As of March 31, 2026, capacity utilization across its facilities was 61.78% for the mirror division (Unit-I), 91.25% for the lighting division (Unit-II), and 90.70% for the motor division (Unit-III), yielding an average capacity utilization of 81.24%. Products are supplied directly to automotive OEMs and aftermarket channels across India, with top 10 customers contributing 95.49% of operational revenue in FY26.
Integrated in-house manufacturing capabilities across 3 facilities in Maharashtra, dual ODM and OBM operational models, and established relationships with leading automotive OEMs.
LAPL Automotive Limited is an integrated automotive components manufacturer operating across ODM and OBM models, producing automotive lighting systems, mirrors, plastic moulded components, and motors.
Source: p. 90, 125, 196
The comparable set the company chose, which is itself a disclosure.
As presented in the offer document. Post-listing figures are in the statements above.
| Basis | Period | Related party revenue cr | Pat cr | Ebitda cr | Pat margin | Revenue cr | Pat margin derived |
|---|---|---|---|---|---|---|---|
| standalone | FY26 | 0.1428 | 8.6269 | 15.7957 | 9.25% | 93.2517 | yes |
| standalone | FY25 | 0.0677 | 5.0345 | 9.9359 | 7.63% | 65.9753 | yes |
| standalone | FY24 | 0.1876 | 2.1737 | 5.3766 | 3.58% | 60.7348 | yes |
Written before listing, answered from the document itself.
How are the fresh issue IPO proceeds allocated?
The net proceeds are allocated towards setting up a new manufacturing facility at Plot No-68-1, Sector No.5, Auric City Shendra, Aurangabad (Rs 19.56 Cr), repayment/prepayment of outstanding secured bank borrowings (Rs 4.79 Cr), and general corporate purposes (capped at
p. 76, 77
Who are the promoters and what is their acquisition cost?
The promoters are Neeraj Satyaprakash Goyal, Anita Neeraj Goyal, and Shubham Neeraj Goyal, who hold 86.41% pre-issue. Following a 7:4 bonus issue in December 2024, their average acquisition costs per equity share are Rs 3.18, Rs 3.23, and Rs 3.27, respectively.
p. 68, 70, 72, 75, 180
Are there material related party transactions or promoter entity dependencies?
Yes. The company sourced Rs 8.90 Cr of purchases in FY26 (12.71% of total purchases) from M/s. Riansh Corporate Pvt Ltd, a promoter-controlled entity. It also pays director remuneration of Rs 2.13 Cr and conducts to-and-fro unsecured loan transactions with promoters.
p. 48, 207, 208
Does operating cash flow align with reported net profit?
No. In FY26, despite reported PAT increasing to Rs 8.63 Cr, Cash Flow from Operations was only Rs 1.95 Cr (down from Rs 2.64 Cr in FY25 and Rs 3.50 Cr in FY24), as working capital was absorbed by trade receivables rising to Rs 19.43 Cr.
p. 40, 44, 45, 46, 48, 88, 124, 126, 129, 164, 168, 169, 179, 183, 187, 188, 190, 192
What structural market parameters apply to this offer?
The offer is a 100% Fresh Issue of up to 34,46,400 equity shares on the BSE SME platform. Giriraj Stock Broking Private Limited and Mansi Share and Stock Broking Private Limited act as market makers with up to 1,72,800 shares reserved. Minimum application size is 2 lots (above Rs 2 Lakhs), with 5% circuit filters applying post-listing.
p. 1, 2, 8, 10, 11, 43, 50, 58, 61
What the issue priced at, on the figures in the document.
| Date | Name | Shares | Price per share | Category | Issue type | Source |
|---|---|---|---|---|---|---|
| 2004-11-13 | Subscribers to MOA (Neeraj Satyaprakash Goyal, Ghuge Bhagwan Kachru, Sunil Dharasurkar) | 1000 | 100 | promoter | initial | p. 63, 71 |
| 2005-09-15 | Neeraj Satyaprakash Goyal | 3000 | 100 | promoter | preferential | p. 63, 71 |
| 2007-03-15 | Existing Shareholders | 4000 | other | bonus | p. 66, 71 | |
| 2011-04-19 | Existing Shareholders | 15000 | other | bonus | p. 66 | |
| 2016-03-30 | Existing Shareholders | 28000 | other | bonus | p. 66 | |
| 2022-03-22 | Neeraj Satyaprakash Goyal | 37400 | 100 | promoter | rights | p. 71 |
| 2023-03-23 | Promoter and Promoter Group (Neeraj Satyaprakash Goyal, Anita Neeraj Goyal, Shubham Neeraj Goyal) | 40000 | 100 | promoter | rights | p. 71 |
| 2023-12-21 | Existing Shareholders (Sub-division 1:100) | 32000000 | other | split | p. 62, 63, 71 | |
| 2024-12-17 | Existing Shareholders (Bonus 7:4) | 56000000 | other | bonus | p. 63, 66 | |
| 2024-12-20 | Existing Shareholders (Consolidation 10:1) | 8800000 | other | split | p. 63, 96 | |
| 2026-05-09 | Private Placement Allottees (Neil Shiv Agarwal and others) | 289818 | 116 | other | preferential | p. 63, 96 |
Ceo: Neeraj Satyaprakash Goyal
Direct Tax against Company: 9 cases amounting to Rs 0.0730 Cr; Civil by Company: 1 case amounting to Rs 0.0391 Cr; Civil against Promoters: 1 case (amount unascertainable); Direct Tax against Promoters: 19 cases amounting to Rs 0.0307 Cr; Direct Tax against Directors: 2 cases amounting to Rs 0.0003 Cr.
Auditor name: M/s C.N.A. & Associates
Skin in game: 86.41%
Emphasis of Matter in restated examination report drawing attention to Note (iii) of Annexure-XLVI regarding loans advanced to directors in violation of Section 185 of the Companies Act, 2013 during FY24 (repaid prior to reporting).
Auditor changed last 3y: Yes
Source: p. 29, 50, 68, 180, 208, 209, 210, F-2
What the numbers mean when read together — computed from the filings, not a score.
Operating cash is 108% of trailing profit — the earnings are converting to real cash, not just accruals.
Why this reading: A positive signal: cash conversion at or above ~0.9 means reported profit is showing up as actual cash.
Operating cash ₹14 cr against trailing net profit ₹13 cr. Consistent conversion near or above 1.0 is a hallmark of genuine earnings.
Every score below is calculated here from the reported numbers — none of it is asserted. Open the notebook at the foot of the section to see each formula with this company's figures in it.
Needs current assets and current liabilities.
Piotroski F-Score — fundamental momentum — Joseph Piotroski, University of Chicago, 2000, in a study of whether accounting signals could improve returns among cheap stocks.
Nine yes-or-no tests across profitability, leverage and operating efficiency. Each pass scores one. It asks a narrow question: is this business getting better or worse on its own terms, year over year?
How to read it7 or more suggests improving fundamentals; 3 or fewer suggests deterioration. It measures direction, not quality — a weak company improving can score higher than a strong one holding steady.
Where it failsA single year of comparison, so one unusual year distorts it. Says nothing about valuation, competitive position or management. Piotroski designed it to rank already-cheap stocks, not to judge a company in isolation.
Needs trade receivables, current assets, other expenses.
Accruals are -1.2% of assets. Free cash flow negative in 1 of 2 years.
DuPont decomposition — Devised inside the DuPont Corporation in the 1920s and still the standard way to read a return on equity.
Splits return on equity into its three sources, so the same headline number can be traced to very different businesses.
How to read itA 20% ROE built on margin and turnover is a different proposition from a 20% ROE built on 3× leverage. The first survives a downturn; the second amplifies it.
Where it failsA single year. Negative equity makes it meaningless. Leverage is structural for lenders, so the third term carries no signal there.
cumulative operating cash flow ÷ cumulative net profit
₹22 cr ÷ ₹25 cr, over 2 years
0.88×
Below 1.0 and persistent means profit is being recognised before the cash arrives.(net profit − operating cash flow) ÷ average total assets
(₹13 − ₹14) cr ÷ average assets
-1.2%
Negative means cash exceeded profit — the healthier reading. Positive above ~10% is where accruals start to dominate earnings.net margin × asset turnover × leverage
18.8% × 0.74 × 1.03
14.4%
Splits ROE into whether returns come from operations or from borrowing.borrowings ÷ net worth
₹0 cr ÷ ₹90 cr
0.00×
Read against the sector — infrastructure carries more than software.Needs more balance-sheet detail (only 3 of 6 flags testable).
NOPAT over equity plus debt less cash, at a notional 25% tax. Incremental ROIC is the return on money put in since then — the number that decides whether growth creates value or consumes it.
Return on invested capital, and incremental ROIC — Standard in corporate finance; the incremental form was popularised by Michael Mauboussin as the test of whether growth creates value.
ROIC measures what the business earns on all the capital it employs — equity plus debt, less cash. Incremental ROIC asks a sharper question: what has it earned on the money put in since a chosen year?
How to read itROIC comfortably above the cost of capital — call it 11–13% in India — means growth compounds. Below it, growth consumes. Incremental below headline means recent investment is earning less than the legacy business.
Where it failsDistorted in the year of a large acquisition. Understated for companies mid-build, where capital is deployed but capacity has not yet been commissioned — an incubator will look poor until it does not.
Read downward. Cash can cover EBITDA and still not survive capex — the third rung is where a capital-hungry business shows itself.
The earnings quality ladder — Not a named model — the standard sequence an analyst walks when testing whether reported profit is real.
Three ratios read in order, each stricter than the last.
How to read itRead downward. Each rung failing where the one above passed tells you exactly where the cash is going.
Where it failsA single year of heavy capex depresses the third rung legitimately. Judge it across a cycle.
The growth rate that makes today's market value equal the discounted cash flows, at a 11.5% discount rate and 4.0% terminal growth. Not a forecast — the arithmetic of what is already in the price. Compare it with what the business has actually delivered.
Reverse DCF — the growth already in the price — A standard inversion of discounted cash flow, used to avoid the forecasting problem entirely.
Instead of forecasting cash flows and deriving a value, it takes today's market value as given and solves for the growth rate that would justify it. The output is not a view — it is the arithmetic of what the market is currently assuming.
How to read itCompare it with what the business has actually delivered. A price implying 30% a year against a decade of 15% is a demanding assumption; the reverse is a modest one.
Where it failsUseless when free cash flow is negative or unusually depressed, which is common mid-capex. Highly sensitive to the discount rate — a point either way moves the answer materially.
Some figures appear twice on this page with different values. That is not an error — they sit on different bases. The live feed reports a rolling twelve months; everything computed here comes from the last audited statements. Both are shown so you can see which is which.
Where the two disagree, every model, screen and ratio computed on this page uses the filed figure, because the rest of the page is on that basis.
Models that need these lines are withheld rather than estimated: net worth, current assets, current liabilities, trade receivables, inventory, net block. Nothing on this page is back-solved from a figure the company did not publish.
Each framework below is a set of stated, mechanical criteria from published work, run against this company's own filed numbers. Passing or failing a screen is not a verdict — different frameworks disagree by design, and that disagreement is itself informative.
Benjamin Graham's stated criteria for a defensive stock, applied to the filed numbers. A company failing several is not disqualified — Graham designed these to be deliberately strict.
Two ratios only: what the business earns on its capital, and what you pay for those earnings. Designed to be ranked across a universe rather than read in isolation.
The fundamental half of William O'Neil's framework. The market and leadership components are judgement calls and are not scored here.
The characteristics long-term holders commonly look for: cash-backed earnings, high returns on capital, and debt that never forces a decision.
Median of the companies we hold in related sectors (Automobile Two & Three Wheelers). Every figure on both sides is the live feed's trailing twelve months, so the two are measured the same way whatever depth of extraction this company has had. A number only means something next to something else — expensive against the market and cheap against peers are different facts.
Set your own assumptions and watch the numbers move. A scenario calculator — the outputs are the arithmetic of your inputs.
One canonical set of figures — the same numbers used everywhere else on this page and on the screener.
How the register has moved over recent quarters — the direction matters more than the level.
Promoter held steady from 70.18% to 70.18% across these quarters.
FII held steady from 5.26% to 5.26% across these quarters.
MF held steady from 0.30% to 0.30% across these quarters.
Other held steady from 24.26% to 24.26% across these quarters.
Where cash gets stuck. A rising inventory or debtor line against flat sales is the earliest sign of trouble in the numbers.
| Measure | FY2025 | FY2026 |
|---|---|---|
| Debtor days
How long customers take to pay | 145 | 120 |
| Cash conversion cycle
Debtor + inventory − payable days | 145 | 120 |
| Working capital days | 227 | 212 |
| ROCE %
Return on capital employed | — | 20.0% |
The shape of the business over time (annual) — read the direction, not the single print.
| Line | FY2025 | FY2026 |
|---|---|---|
| Revenue from operations | 68 | 69 |
| Other income | 3 | 4 |
| Depreciation | 0 | 1 |
| Finance cost | 0 | 0 |
| Profit before tax | 16 | 16 |
| Net profit (owners) | 12 | 13 |
| EPS (₹) | 13.39 | 14.09 |
Exceptional items, total income and EBITDA are read from the filed statements.
| Metric | Sep 2024 | Mar 2025 | Sep 2025 | Mar 2026 |
|---|---|---|---|---|
| Revenue | 36 | 32 | 37 | 32 |
| Other Income | 1 | 1 | 2 | 2 |
| Expenses | 29 | 25 | 30 | 26 |
| Depreciation | 0 | 0 | 0 | 0 |
| Finance cost | 0 | 0 | 0 | 0 |
| Profit before tax | 8 | 8 | 9 | 7 |
| Net Profit | 6 | 6 | 7 | 6 |
| EPS | 6.87 | 6.37 | 7.93 | 6.17 |
| Item | FY2025 | FY2026 |
|---|---|---|
| Equity Capital | 9 | 9 |
| Reserves | 65 | 81 |
| Borrowings | 0 | 0 |
| Net block | 15 | 22 |
| CWIP | 0 | 1 |
| Investments | 0 | 0 |
| Total Assets | 78 | 93 |
| Line | FY2025 | FY2026 |
|---|---|---|
| Cash from operations | 8 | 14 |
| Cash from investing | -13 | -11 |
| Cash from financing | -3 | 0 |
| Free cash flow | -7 | 5 |
| Net change in cash | -7 | 2 |
Cash from operations is the number profit has to answer to. Free cash flow is what remains after the business pays for its own growth.
The same read, applied to the companies this one competes with.