Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹225Cr
Rev Gr TTM
Revenue Growth TTM
31.27%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

LLOYDS
VS
| Quarter | Sep 2021 | Sep 2022 | Sep 2023 | Sep 2024 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 114.6 | 35.3 | 18.0 | 20.7 | 19.1 | 11.2 | 25.6 | 36.4 |
| 9 | 9 | 16 | 20 | 21 | 23 | 21 | 27 | 60 | 32 |
Operating Profit Operating ProfitCr |
| -26.0 | 33.4 | -2.7 | -8.5 | -15.5 | -3.2 | 2.7 | -10.8 | -119.4 | 5.0 |
Other Income Other IncomeCr | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 2 | 1 | 1 | 3 | 3 | 3 | 3 | 2 | 2 |
| -2 | 5 | -1 | -1 | -3 | -1 | 1 | -2 | -33 | 2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | | 32.6 | -175.0 | -150.5 | -32.0 | 64.3 | -56.7 | -1,862.2 | 107.5 |
| -40.4 | 23.0 | -12.7 | -12.7 | -26.9 | -13.9 | -8.1 | -19.6 | -126.0 | 1.1 |
| 0.0 | 0.0 | 0.0 | -12.0 | -2.2 | -1.4 | -0.8 | -2.1 | -590.3 | 1.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| | -34.1 | 14.1 | 63.2 | 19.5 | 14.8 | 31.3 |
| 27 | 18 | 18 | 36 | 44 | 48 | 60 |
Operating Profit Operating ProfitCr |
| 0.2 | 3.1 | 12.5 | -5.7 | -8.1 | -4.5 | 1.6 |
Other Income Other IncomeCr | 1 | 0 | 0 | 1 | 1 | 0 | |
Interest Expense Interest ExpenseCr | 1 | 1 | 0 | 1 | 0 | 0 | 0 |
Depreciation DepreciationCr | 3 | 3 | 3 | 2 | 5 | 5 | 4 |
| -4 | -3 | 0 | -4 | -8 | -7 | -35 |
| 0 | 0 | 0 | 0 | 0 | 0 | -1 |
|
| | 6.4 | 104.8 | -3,054.1 | -86.4 | 16.8 | -416.1 |
| -11.8 | -16.7 | 0.7 | -12.7 | -19.9 | -14.4 | -56.5 |
| -16.2 | -15.2 | 0.1 | -2.2 | -3.5 | -2.8 | -144.3 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 2 | 2 | 17 | 23 | 23 | 24 |
| -34 | -37 | 34 | 46 | 40 | 43 |
Current Liabilities Current LiabilitiesCr | 7 | 5 | 13 | 6 | 5 | 6 |
Non Current Liabilities Non Current LiabilitiesCr | 28 | 33 | 0 | 0 | 1 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 5 | 5 | 5 | 5 | 10 | 15 |
Non Current Assets Non Current AssetsCr | 21 | 21 | 59 | 71 | 58 | 59 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | -23 | -1 | 3 | -1 | -7 | 0 | 0 |
Investing Cash Flow Investing Cash FlowCr | 17 | -2 | -10 | -14 | 8 | -6 | 0 |
Financing Cash Flow Financing Cash FlowCr | 6 | 3 | 7 | 14 | 1 | 11 | 0 |
|
Free Cash Flow Free Cash FlowCr | -26 | -4 | 2 | -5 | -10 | -8 | |
| 717.1 | 34.8 | 2,169.5 | 20.3 | 86.5 | 7.1 | 0.0 |
CFO To EBITDA CFO To EBITDA% | -53,011.9 | -186.4 | 121.9 | 45.1 | 211.4 | 22.9 | 0.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 95 | 159 | 217 | 96 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -2.8 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 2.8 | 3.9 | 4.7 | 1.6 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 1.4 | 2.5 | 3.2 | 2.8 |
| 642.4 | 58.3 | 2.8 | -48.9 | -47.6 | -101.1 | |
Profitability Ratios Profitability Ratios |
| 87.8 | 82.3 | 104.3 | 98.9 | 106.0 | 99.2 | 99.7 |
| 0.2 | 3.1 | 12.5 | -5.7 | -8.1 | -4.5 | 1.6 |
| -11.8 | -16.7 | 0.7 | -12.7 | -19.9 | -14.4 | -56.5 |
| 59.9 | 75.1 | 0.2 | -5.1 | -12.6 | -10.2 | |
| 10.0 | 8.6 | 0.3 | -6.2 | -12.8 | -9.9 | |
| -12.6 | -12.0 | 0.2 | -5.7 | -11.7 | -9.0 | |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Lloyds Luxuries Limited is a leading player in the Indian luxury grooming and wellness sector. The company operates as the exclusive master franchisee for **Truefitt & Hill**—the world’s oldest barbershop—across the Indian subcontinent and Southeast Asia. Recently, the company has diversified its portfolio into the women’s luxury wellness segment through a master license for **Mary Cohr Paris**, transitioning from a service provider to a comprehensive lifestyle partner.
---
### **Strategic Brand Portfolio & Geographic Exclusivity**
The company holds exclusive rights to operate and sub-franchise its core brands across a vast territory including **India, Nepal, Sri Lanka, Bhutan, Vietnam, Myanmar, and Bangladesh**.
| Brand | Segment | Origin | Target Audience |
| :--- | :--- | :--- | :--- |
| **Truefitt & Hill** | Luxury Men's Grooming | United Kingdom | High-Net-Worth Men |
| **Mary Cohr** | Luxury Wellness & Skincare | France | Women (Primary) & Men |
The portfolio integrates heritage-based grooming with high-tech, personalized salon services. The company is moving beyond periodic services to become part of the client's **daily self-care ritual** through a mix of professional treatments and premium retail products.
---
### **Operational Footprint & Service Channels**
As of **March 2025**, the company operates a network of **34 premium barbershops**. The business employs a **hybrid expansion model**, balancing company-owned outlets with franchised locations to ensure brand consistency.
| Store Type | Count | Key Locations |
| :--- | :--- | :--- |
| **Owned (COCO)** | **22** | Mumbai (10), Delhi (3), Bangalore (3), Kolkata (2), Pune (1), Gurugram (2), Hyderabad (1) |
| **Franchisee (FOFO)** | **12** | Thane, Pune, Ahmedabad, Chennai, Indore, Bhopal, Assam, Bhubaneswar, Dhaka (Bangladesh) |
**Multi-Channel Distribution Strategy:**
* **Strategic Transition:** The company is actively converting key franchise locations into **Company-Owned Company-Operated (COCO)** formats to capture higher margins and enhance customer engagement.
* **B2B Distribution:** Expanding **Mary Cohr** into premium salon chains, skin clinics, aesthetic centers in hospital chains, and through dermatologists.
* **E-commerce:** A robust digital presence via **Amazon, Tata CLiQ, BigBasket**, and a proprietary brand website.
* **Shop-in-Shop Model:** Implementing collaborative retail models with reputed salon chains to enhance product visibility in high-traffic environments.
---
### **Technological Innovation & Product Evolution**
Lloyds Luxuries is pioneering the use of **intelligent technologies** to bridge the gap between traditional heritage and modern luxury.
* **AI-Powered Diagnostics:** Utilization of **AI facial scanners** for deep-skin analysis to detect issues before they become visible, allowing for "intelligent rituals" tailored to specific client needs.
* **Smart Mirrors:** Integration of digital tools within the physical salon environment to enhance the customer journey.
* **Retail Innovation:** Recent product launches include **aluminum-free and paraben-free** premium deodorants and therapeutic bath oils based on **200-year-old** traditional recipes.
* **Wellness Focus:** A strategic shift toward daily wellness routines, including premium oils and grooming essentials, to drive recurring retail revenue.
---
### **Capital Structure & Fundraising History**
The company has aggressively raised capital to support its infrastructure upgrades and expansion from an unorganized player to a market leader.
* **Initial Public Offering:** Listed on the **NSE Emerge** platform in **2022-23**, raising **₹24 Crore**.
* **Preferential Allotment:** In **May 2024**, the company raised **₹9.90 Crore** by allotting **1,000,000** shares at **₹99** per share to Mrs. Alpana Sanjay Dangi.
* **Authorized Capital Expansion:** In **January 2026**, the company proposed increasing its authorized capital from **₹25 Crore** to **₹40 Crore** (4,00,00,000 shares) to facilitate future growth.
* **Employee Incentives:** The company utilizes the **Lloyds Luxuries Employees Welfare Trust** to manage ESOPs. The **ESOP Scheme 2026** approved a new pool of **1,104,000** options with a vesting period of **1 to 5 years**.
---
### **Financial Performance & Accounting Adjustments**
The company is currently prioritizing long-term market leadership and infrastructure over immediate bottom-line profitability.
| Metric | FY 2024-25 | FY 2023-24 | Change (%) |
| :--- | :--- | :--- | :--- |
| **Operating Revenue** | **₹46.30 Crore** | **₹40.32 Crore** | **+14.84%** |
| **Net Loss** | **₹(6.66) Crore** | **₹(8.01) Crore** | **+16.85% (Improvement)** |
| **Paid-up Equity Capital** | **₹23.86 Crore** | - | - |
**The 2025 Financial Correction:**
In the half-year ended **September 30, 2025**, the company underwent a major financial reassessment following communication from the **National Stock Exchange (NSE)**.
* **Asset Write-off:** The company wrote off **₹32.2 Crore** of previously capitalized marketing, branding, and pre-operative expenditures.
* **Accounting Standard Compliance:** Under **AS 26**, these costs no longer met the criteria for intangible assets. While this resulted in a **substantial reported net loss** for **FY 2025-26**, it provides a cleaner, more transparent balance sheet moving forward.
---
### **Infrastructure & Human Capital**
* **In-house Training Academy:** Operates a dedicated academy to provide technical and professional skill development, ensuring global brand standards are maintained across all 34 locations.
* **Internal Controls:** Audits are conducted by **M/s. Todarwal & Todarwal LLP** to maintain a robust framework of checks and balances.
* **Amortization Policy:** Branding and pre-operative costs carried forward from previous years are amortized over a **20-year period** starting from the end of **FY 2023-24**.
---
### **Risk Factors & Regulatory Outlook**
Investors should be aware of several critical regulatory and market-based risks currently facing the company.
**1. Regulatory Investigations:**
* **SEBI Investigation:** As of **March 2026**, the **Securities and Exchange Board of India (SEBI)** is investigating the company’s financial statements and the accounting treatment of certain expenditures.
* **Summons:** Formal summons were issued in **February 2026** to the **Promoter Chairman** and the **CFO** regarding compliance with securities laws.
**2. Market Competition & Macro Pressures:**
* **Saturation:** Intense rivalry in **Tier-1 cities** has led to **pricing rationalization** and margin pressure.
* **Labor & Inflation:** The industry faces a global workforce contraction (approx. **7.5%**) and rising energy costs, necessitating agile pricing strategies.
* **Consumer Shifts:** Increasing demand for **ethical sourcing and sustainability** requires continuous investment in product reformulation and supply chain transparency.
**3. Governance Transitions:**
* In compliance with the **SEBI (LODR) Third Amendment Regulations, 2024**, the company is transitioning its **Secretarial Auditors**, adhering to new mandates that limit firms to **two terms of five years**.