Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Lloyds Luxuries Ltd

LLOYDS
NSE
93.15
2.00%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Lloyds Luxuries Ltd

LLOYDS
NSE
93.15
2.00%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
225Cr
Close
Close Price
93.15
Industry
Industry
Miscellaneous
PE
Price To Earnings
PS
Price To Sales
3.70
Revenue
Revenue
61Cr
Rev Gr TTM
Revenue Growth TTM
31.27%
PAT Gr TTM
PAT Growth TTM
424.73%
Peer Comparison
How does LLOYDS stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
LLOYDS
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025Mar 2026
Revenue
RevenueCr
7131618182222242833
Growth YoY
Revenue Growth YoY%
114.635.318.020.719.111.225.636.4
Expenses
ExpensesCr
991620212321276032
Operating Profit
Operating ProfitCr
-240-2-3-11-3-332
OPM
OPM%
-26.033.4-2.7-8.5-15.5-3.22.7-10.8-119.45.0
Other Income
Other IncomeCr
0001100000
Interest Expense
Interest ExpenseCr
0000000000
Depreciation
DepreciationCr
1211333322
PBT
PBTCr
-25-1-1-3-11-2-332
Tax
TaxCr
0000000000
PAT
PATCr
-33-2-2-5-3-2-5-350
Growth YoY
PAT Growth YoY%
32.6-175.0-150.5-32.064.3-56.7-1,862.2107.5
NPM
NPM%
-40.423.0-12.7-12.7-26.9-13.9-8.1-19.6-126.01.1
EPS
EPS
0.00.00.0-12.0-2.2-1.4-0.8-2.1-590.31.5

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
28182134404661
Growth
Revenue Growth%
-34.114.163.219.514.831.3
Expenses
ExpensesCr
27181836444860
Operating Profit
Operating ProfitCr
013-2-3-21
OPM
OPM%
0.23.112.5-5.7-8.1-4.51.6
Other Income
Other IncomeCr
100110
Interest Expense
Interest ExpenseCr
1101000
Depreciation
DepreciationCr
3332554
PBT
PBTCr
-4-30-4-8-7-35
Tax
TaxCr
000000-1
PAT
PATCr
-3-30-4-8-7-34
Growth
PAT Growth%
6.4104.8-3,054.1-86.416.8-416.1
NPM
NPM%
-11.8-16.70.7-12.7-19.9-14.4-56.5
EPS
EPS
-16.2-15.20.1-2.2-3.5-2.8-144.3

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
2217232324
Reserves
ReservesCr
-34-3734464043
Current Liabilities
Current LiabilitiesCr
7513656
Non Current Liabilities
Non Current LiabilitiesCr
28330011
Total Liabilities
Total LiabilitiesCr
262564756874
Current Assets
Current AssetsCr
55551015
Non Current Assets
Non Current AssetsCr
212159715859
Total Assets
Total AssetsCr
262564756874

Cash Flow

Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
-23-13-1-700
Investing Cash Flow
Investing Cash FlowCr
17-2-10-148-60
Financing Cash Flow
Financing Cash FlowCr
637141110
Net Cash Flow
Net Cash FlowCr
001-1250
Free Cash Flow
Free Cash FlowCr
-26-42-5-10-8
CFO To PAT
CFO To PAT%
717.134.82,169.520.386.57.10.0
CFO To EBITDA
CFO To EBITDA%
-53,011.9-186.4121.945.1211.422.90.0

Ratios

Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
0009515921796
Price To Earnings
Price To Earnings
0.00.00.00.00.00.0-2.8
Price To Sales
Price To Sales
0.00.00.02.83.94.71.6
Price To Book
Price To Book
0.00.00.01.42.53.22.8
EV To EBITDA
EV To EBITDA
642.458.32.8-48.9-47.6-101.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
87.882.3104.398.9106.099.299.7
OPM
OPM%
0.23.112.5-5.7-8.1-4.51.6
NPM
NPM%
-11.8-16.70.7-12.7-19.9-14.4-56.5
ROCE
ROCE%
59.975.10.2-5.1-12.6-10.2
ROE
ROE%
10.08.60.3-6.2-12.8-9.9
ROA
ROA%
-12.6-12.00.2-5.7-11.7-9.0
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**.