Altman Z″
Needs current assets and current liabilities.
LCL · Engineering · INE0QJW01029
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.
Lohia Corp Limited ranks among the top global players in the woven Raffia machinery market, commanding a 15.4% global market share by value in 2024. Headquartered in Kanpur, the company provides comprehensive end-to-end solutions across the entire woven fabric production lifecycle, from concept to commissioning. Its product portfolio spans tape extrusion lines, circular looms, coating and lamination lines, printing machines, and bag conversion machines. With four manufacturing facilities located in Kanpur and Bengaluru, Lohia Corp is highly backward integrated, designing and manufacturing critical components like inverters, customized machine controllers, and motors in-house. The company exhibits a massive global footprint, exporting to approximately 100 countries and generating over 42% of its Fiscal 2026 revenue from overseas markets. Its supply chain utilizes a mix of 'made to drawing' parts (55.72% of procured materials) and standard bought-out items. What distinctly sets Lohia Corp apart is its robust R&D infrastructure—holding 71 patents in India and 56 globally—and its dedicated Technical Training and Research Centre (TTRC), which offers industry training programs and cements deep customer loyalty in a high-barrier market.
Leading 15.4% global market share in the woven Raffia machinery market, comprehensive backward integration in machine manufacturing, robust in-house R&D with over 125 granted patents globally, and a proprietary Technical Training and Research Centre (TTRC) that deepens customer integration.
Lohia Corp Limited is a global manufacturer of machinery and equipment for technical textiles, specializing in end-to-end solutions for producing PP and HDPE woven fabric and sacks (Raffia). The company earns revenue primarily through the sale of machines such as circular looms, tape extrusion lines, and tape winders, alongside the sale of spare parts and associated engineering services.
Source: RHP Our Business p. 202-215
Where the revenue came from, as the document splits it.
| Name | Pct | Source |
|---|---|---|
| Circular looms | 33.28 | RHP p. 416 |
| Tape extrusion lines | 20.3 | RHP p. 416 |
| Other machines and equipment | 17.03 | RHP p. 416 |
| Spare parts for machines | 11.34 | RHP p. 416 |
| Tape winders | 8.95 | RHP p. 416 |
| Others (incl. other sales, services, and operating revenue) | 9.1 | RHP p. 416 |
The global woven Raffia machinery market is expanding steadily, driven by increasing infrastructure investments and the rising demand for bulk packaging across sectors such as cement, fertilizers, agriculture, and chemicals. As industries seek automation, energy-efficient production, and sustainable practices, machine manufacturers are transitioning from volume-based to value-added and export-oriented solutions. The Indian market is witnessing robust growth backed by government initiatives like the PLI scheme and National Technical Textiles Mission. High capital requirements, the need for deep technical expertise, and long training cycles create strong entry barriers, heavily favoring established global players with extensive R&D and integrated manufacturing capabilities.
Growth rate: 5.2% CAGR (CY 2024-2030)
Market size: US$ 1,008 million (CY 2024)
Sector slug: woven-raffia-machinery
Source: RHP Industry Overview p. 188-196
The comparable set the company chose, which is itself a disclosure.
| Name | Margin | Pb | Pe | Roe | Source |
|---|---|---|---|---|---|
| Rajoo Engineers Limited | 18.27 | 14.16 | p. 359 | ||
| LMW Limited | 134.25 | 4.56 | p. 359 | ||
| Mamata Machinery Limited | 62.07 | 8.13 | p. 359 | ||
| Jyoti CNC Automation Limited | 54.6 | 16.79 | p. 359 | ||
| Windsor Machines Limited | 0.13 | p. 360 |
As presented in the offer document. Post-listing figures are in the statements above.
| Period | Related party revenue cr | Pat cr | Ebitda cr | Revenue cr | Pat margin | Pat margin derived | Cff cr |
|---|---|---|---|---|---|---|---|
| FY26 | 33.949 | 193.452 | 1716.995 | 11.27% | yes | -95.46 | |
| FY25 | 30.382 | 117.841 | 1376.872 | 8.56% | yes | -87.768 | |
| FY24 | -0.009 | 0.01 |
Written before listing, answered from the document itself.
Where is the money going?
The entire Offer is an Offer for Sale of up to 25,931,407 Equity Shares by the Promoter and Promoter Group Selling Shareholders. The company will not receive any proceeds from the IPO.
RHP p. 68, 127
How concentrated is the customer and supplier base?
Concentration is extremely low. In FY26, the top 10 customers accounted for only 12.63% of total revenue from operations, while the top 10 suppliers accounted for just 25.76% of total purchases.
RHP p. 387, 391
Is it profitable and growing?
Yes, highly profitable. Revenue from operations reached ₹ 17,169.95 million in FY26. The company generated a Profit After Tax of ₹ 1,934.52 million with a robust EBITDA margin of 19.53% and a Return on Equity (RoE) of 36.80% in FY26.
RHP p. 132, 450
What sits in the footnotes / contingent liabilities?
The company carries ₹ 487.35 million in contingent liabilities as of FY26, heavily dominated by a ₹ 413.00 million corporate guarantee given for a credit facility of its US subsidiary, Leesona Corp. Additionally, the auditor's CARO report flags that the company's third-party accounting software lacks database-level audit trails.
RHP p. 231, 436-438
What the issue priced at, on the figures in the document.
| Date | Name | Shares | Price per share | Category | Source |
|---|---|---|---|---|---|
| 2026-03-30 | Raj Kumar Lohia | 265000 | 195 | promoter | p. 251 |
| 2025-02-11 | RKL Holdings Private Limited | 190000 | 210 | promoter | p. 250 |
| 2025-02-11 | Sarjna Capfin Private Limited | 58000 | 210 | promoter | p. 250 |
Ceo: Raj Kumar Lohia (Chairman & Managing Director)
Litigation: Against Company: 3 Indirect Tax proceedings (₹ 29.14 million). Against Promoters: 1 Direct Tax proceeding (₹ 1.34 million).
Promoters hold 95.61% of the pre-offer equity. The IPO is a 100% Offer for Sale (OFS) of up to 25,931,407 shares. While this provides a partial exit, the promoters will continue to retain a significant majority stake and control post-listing.
Emphasis of Matter regarding the Scheme of Arrangement for the demerger. Additionally, a CARO qualification/Other Matter notes that the third-party accounting software lacks an independent assurance report confirming the existence of audit trails (edit logs) for direct changes at the database level.
Source: RHP p. 102, 261, 325, 436-440
A change between the two filings is a disclosure in itself.
Numbered markers are corporate actions and, once the filings are read, capital and governance events. Prices are split-adjusted so the series is continuous.
What the numbers mean when read together — computed from the filings, not a score.
Operating cash is 168% 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 ₹325 cr against trailing net profit ₹193 cr. Consistent conversion near or above 1.0 is a hallmark of genuine earnings.
Net margin improved from 8.6% to 13.1% year-on-year — the business is keeping more of each rupee.
Why this reading: A positive signal in the numbers, shown for balance alongside the concerns.
Quarter net margin 13.1% vs 8.6% four quarters earlier. Expansion from operating leverage is healthy; verify it is not a one-off gain.
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 -11.6% of assets. Free cash flow negative in 0 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
₹466 cr ÷ ₹311 cr, over 2 years
1.50×
Above 1.0 means cash exceeds reported profit — the healthier reading.(net profit − operating cash flow) ÷ average total assets
(₹193 − ₹325) cr ÷ average assets
-11.6%
Negative means cash exceeded profit — the healthier reading. Positive above ~10% is where accruals start to dominate earnings.net margin × asset turnover × leverage
11.2% × 1.32 × 2.50
37.0%
Splits ROE into whether returns come from operations or from borrowing.EBIT ÷ finance cost
₹280 cr ÷ ₹15 cr
18.67×
How many times operating profit covers the interest bill.borrowings ÷ net worth
₹175 cr ÷ ₹522 cr
0.34×
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.
Against a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%.
Cost of debt — Interest expense over average borrowings — the effective rate the company actually pays.
What the lenders charge, which is a market verdict on credit quality that no rating agency delay affects.
How to read itAgainst a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%. Read the direction over years as much as the level.
Where it failsUnderstated where a large share of interest is capitalised into projects under construction. Not meaningful for lenders, where interest is cost of goods.
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.
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 68.66% to 68.66% across these quarters.
FII held steady from 5.65% to 5.65% across these quarters.
MF held steady from 8.91% to 8.91% across these quarters.
Other held steady from 16.78% to 16.78% 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 | 32 | 29 |
| Inventory days
How long stock sits before it sells | 141 | 150 |
| Payable days
How long the company takes to pay suppliers | 50 | 53 |
| Cash conversion cycle
Debtor + inventory − payable days | 123 | 126 |
| Working capital days | 16 | 3 |
| ROCE %
Return on capital employed | — | 44.0% |
The shape of the business over time (annual) — read the direction, not the single print.
| Line | FY2025 | FY2026 |
|---|---|---|
| Revenue from operations | 1,377 | 1,717 |
| Other income | 9 | 11 |
| Depreciation | 51 | 52 |
| Finance cost | 17 | 15 |
| Profit before tax | 162 | 265 |
| Net profit (owners) | 118 | 193 |
| EPS (₹) | 11.07 | 18.30 |
Exceptional items, total income and EBITDA are read from the filed statements.
| Metric | Jun 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|
| Revenue | 315 | 511 | 503 |
| Other Income | 4 | 9 | 7 |
| Expenses | 279 | 407 | 403 |
| Depreciation | 13 | 13 | 13 |
| Finance cost | 3 | 3 | 2 |
| Profit before tax | 23 | 97 | 91 |
| Net Profit | 17 | 71 | 66 |
| EPS | 1.59 | 6.65 | 6.30 |
| Item | FY2025 | FY2026 |
|---|---|---|
| Equity Capital | 11 | 11 |
| Reserves | 357 | 511 |
| Borrowings | 237 | 175 |
| Net block | 393 | 381 |
| CWIP | 13 | 6 |
| Investments | 0 | 157 |
| Total Assets | 967 | 1,304 |
| Line | FY2025 | FY2026 |
|---|---|---|
| Cash from operations | 141 | 325 |
| Cash from investing | -16 | -238 |
| Cash from financing | -88 | -95 |
| Free cash flow | 108 | 294 |
| Net change in cash | 37 | -8 |
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.