Dhanlaxmi Fabrics Ltd

NSE: BSE: 521151

₹53.04

(0%)

Fri, 09 Oct 2026, 10:14 pm

MTF 5xInvest in Dhanlaxmi Fabrics Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)45.51

PE Ratio0

Dividend0

Process Industries

Textiles

24.5K

Dhanlaxmi Fabrics Financials

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	503.92M	520.25M	464.52M	503.09M	560.46M	598.12M	508.31M	676.52M	828.22M	989.68M	1.03B	1.04B	780.20M	815.83M	843.26M	464.21M	705.47M	846.74M	199.28M	131.12M
Gross profit	124.65M	98.78M	69.04M	59.03M	40.86M	48.18M	19.58M	27.56M	61.64M	60.09M	83.15M	85.71M	51.38M	64.61M	103.31M	20.66M	35.04M	46.92M	-57.31M	-26.57M
Operating expenses (excl. COGS)	-52.00M	-33.14M	-32.17M	-30.18M	-25.18M	-30.38M	-12.28M	-11.72M	-12.90M	-12.21M	-22.89M	-19.75M	-24.86M	-16.74M	-86.14M	-22.77M	-28.36M	-41.42M	-36.48M	-19.87M
Selling/general/admin expenses, total	—	-32.94M	-31.35M	-29.55M	-24.98M	-29.77M	-11.81M	-11.25M	-12.38M	-13.20M	-17.87M	-18.98M	-24.29M	-18.80M	-86.33M	-22.13M	-28.19M	-35.90M	-34.67M	-14.59M
Research & development	—	—	—	—	0	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—
Selling/general/admin expenses, other	—	-32.94M	-31.35M	-29.55M	-24.98M	-29.77M	-11.81M	-11.25M	-12.38M	-13.20M	-17.87M	-18.98M	-24.29M	-18.80M	-86.33M	-22.13M	-28.19M	-35.90M	-34.67M	-14.59M
Other operating expenses, total	-52.00M	-201.00K	-817.00K	-628.00K	-200.00K	-609.00K	-474.00K	-474.00K	-522.00K	989.00K	-5.02M	-777.00K	-573.00K	2.06M	183.00K	-647.00K	-169.00K	-5.52M	-1.81M	-5.28M
Operating income	72.65M	65.64M	36.87M	28.85M	15.68M	17.80M	7.29M	15.84M	48.74M	47.88M	60.26M	65.95M	26.52M	47.87M	17.17M	-2.12M	6.68M	5.50M	-93.79M	-46.44M
Non-operating income, total	1.64M	-5.73M	-10.54M	-12.00M	-9.49M	2.85M	-4.82M	3.89M	-6.05M	-17.98M	-40.22M	-15.64M	490.00K	17.25M	5.55M	9.38M	2.37M	1.05M	19.88M	54.13M
Interest expense, net of interest capitalized	-4.72M	-10.67M	-13.25M	-12.32M	-11.33M	-11.94M	-7.52M	-7.63M	-18.98M	-31.29M	-28.76M	-33.15M	-29.07M	-24.03M	-16.44M	-9.13M	-8.74M	-11.96M	-2.03M	-4.17M
Interest capitalized	0	0	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	6.36M	4.93M	2.71M	3.52M	1.85M	14.79M	2.69M	7.73M	10.06M	13.31M	44.06M	17.50M	13.81M	41.28M	21.98M	18.51M	4.12M	13.02M	21.40M	58.30M
Non-operating interest income	4.25M	3.27M	2.11M	2.33M	683.00K	2.59M	865.00K	2.87M	3.71M	5.56M	14.43M	6.17M	7.18M	9.02M	5.69M	2.25M	2.13M	3.50M	2.95M	5.16M
Miscellaneous non-operating expense	2.11M	1.67M	600.00K	1.19M	1.16M	12.21M	1.83M	4.86M	6.36M	7.75M	19.90M	11.34M	6.63M	32.26M	16.30M	16.26M	1.99M	9.52M	18.45M	53.14M
Unusual income/expense	—	—	—	-3.20M	—	—	—	3.80M	2.87M	—	-55.53M	—	15.75M	0	0	0	7.00M	0	514.00K	0
Pretax income	74.29M	59.91M	26.33M	16.85M	6.19M	20.66M	2.47M	19.73M	42.69M	29.90M	20.04M	50.31M	27.00M	65.11M	22.71M	7.26M	9.06M	6.55M	-73.92M	7.69M
Taxes	-24.74M	-20.46M	-9.14M	-9.30M	741.00K	-5.81M	-590.00K	-6.06M	-22.29M	-7.87M	-9.84M	-21.13M	-8.66M	-602.00K	-3.83M	276.00K	-2.90M	-2.86M	-3.28M	-6.79M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	1.00K	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	49.55M	39.45M	17.19M	7.54M	6.93M	14.85M	1.88M	13.67M	20.41M	22.03M	10.20M	29.18M	18.34M	64.51M	18.88M	7.54M	6.16M	3.69M	-77.20M	895.00K
Net income	49.55M	39.45M	17.19M	7.54M	6.93M	14.85M	1.88M	13.67M	20.41M	22.03M	10.20M	29.18M	18.34M	64.51M	18.88M	7.54M	6.16M	3.69M	-77.20M	895.00K
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	49.55M	39.45M	17.19M	7.54M	6.93M	14.85M	1.88M	13.67M	20.41M	22.03M	10.20M	29.18M	18.34M	64.51M	18.88M	7.54M	6.16M	3.69M	-77.20M	895.00K
Basic earnings per share (Basic EPS)	8.19	6.52	2.84	0.88	0.81	1.73	0.22	1.59	2.38	2.57	1.19	3.4	2.14	7.52	2.2	0.88	0.72	0.43	-9	0.1
Diluted earnings per share (Diluted EPS)	8.19	6.52	2.84	0.88	0.81	1.73	0.22	1.59	2.38	2.57	1.19	3.4	2.14	7.52	2.2	0.88	0.72	0.43	-9	0.1
EBITDA	93.05M	97.97M	71.79M	70.94M	63.66M	64.46M	55.10M	63.48M	108.24M	96.97M	108.99M	105.13M	67.45M	89.37M	52.88M	31.61M	38.05M	36.15M	-85.26M	-40.14M
EBIT	72.65M	65.64M	36.87M	28.85M	15.68M	17.80M	7.29M	15.84M	48.74M	47.88M	60.26M	65.95M	26.52M	47.87M	17.17M	-2.12M	6.68M	5.50M	-93.79M	-46.44M
Total operating expenses	-431.27M	-454.61M	-427.64M	-474.24M	-544.78M	-580.31M	-501.02M	-660.68M	-779.48M	-941.80M	-970.11M	-978.26M	-753.68M	-767.97M	-826.10M	-466.33M	-698.78M	-841.25M	-293.07M	-177.56M
Prepaid expenses	838.00K	1.23M	1.26M	447.00K	437.00K	436.00K	512.00K	5.63M	611.00K	602.00K	789.00K	144.00K	1.70M	4.11M	1.04M	1.51M	1.50M	1.51M	1.17M	397.00K
Deferred income, current	—	—	—	—	—	—	—	—	339.00K	359.00K	2.26M	850.00K	—	220.00K	528.00K	832.00K	319.00K	2.29M	876.00K	276.00K
Capital and operating lease obligations	—	107.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	49.52M	62.22M	65.97M	73.08M	73.97M	73.97M	60.40M	49.03M	62.42M	54.26M	45.35M	47.68M	47.68M	42.96M	20.74M	15.37M	7.79M	3.72M	6.06M	13.61M
Deferred income, non-current	—	—	—	—	—	0	0	0	0	0	0	0	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	0	—	—	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-9.61M	-9.86M	-3.52M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	503.92M	520.25M	464.52M	503.09M	560.46M	598.12M	508.31M	676.52M	828.22M	989.68M	1.03B	1.04B	780.20M	815.83M	843.26M	464.21M	705.47M	846.74M	199.28M	131.12M
Gross profit	124.65M	98.78M	69.04M	59.03M	40.86M	48.18M	19.58M	27.56M	61.64M	60.09M	83.15M	85.71M	51.38M	64.61M	103.31M	20.66M	35.04M	46.92M	-57.31M	-26.57M
Operating expenses (excl. COGS)	-52.00M	-33.14M	-32.17M	-30.18M	-25.18M	-30.38M	-12.28M	-11.72M	-12.90M	-12.21M	-22.89M	-19.75M	-24.86M	-16.74M	-86.14M	-22.77M	-28.36M	-41.42M	-36.48M	-19.87M
Selling/general/admin expenses, total	—	-32.94M	-31.35M	-29.55M	-24.98M	-29.77M	-11.81M	-11.25M	-12.38M	-13.20M	-17.87M	-18.98M	-24.29M	-18.80M	-86.33M	-22.13M	-28.19M	-35.90M	-34.67M	-14.59M
Research & development	—	—	—	—	0	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—
Selling/general/admin expenses, other	—	-32.94M	-31.35M	-29.55M	-24.98M	-29.77M	-11.81M	-11.25M	-12.38M	-13.20M	-17.87M	-18.98M	-24.29M	-18.80M	-86.33M	-22.13M	-28.19M	-35.90M	-34.67M	-14.59M
Other operating expenses, total	-52.00M	-201.00K	-817.00K	-628.00K	-200.00K	-609.00K	-474.00K	-474.00K	-522.00K	989.00K	-5.02M	-777.00K	-573.00K	2.06M	183.00K	-647.00K	-169.00K	-5.52M	-1.81M	-5.28M
Operating income	72.65M	65.64M	36.87M	28.85M	15.68M	17.80M	7.29M	15.84M	48.74M	47.88M	60.26M	65.95M	26.52M	47.87M	17.17M	-2.12M	6.68M	5.50M	-93.79M	-46.44M
Non-operating income, total	1.64M	-5.73M	-10.54M	-12.00M	-9.49M	2.85M	-4.82M	3.89M	-6.05M	-17.98M	-40.22M	-15.64M	490.00K	17.25M	5.55M	9.38M	2.37M	1.05M	19.88M	54.13M
Interest expense, net of interest capitalized	-4.72M	-10.67M	-13.25M	-12.32M	-11.33M	-11.94M	-7.52M	-7.63M	-18.98M	-31.29M	-28.76M	-33.15M	-29.07M	-24.03M	-16.44M	-9.13M	-8.74M	-11.96M	-2.03M	-4.17M
Interest capitalized	0	0	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	6.36M	4.93M	2.71M	3.52M	1.85M	14.79M	2.69M	7.73M	10.06M	13.31M	44.06M	17.50M	13.81M	41.28M	21.98M	18.51M	4.12M	13.02M	21.40M	58.30M
Non-operating interest income	4.25M	3.27M	2.11M	2.33M	683.00K	2.59M	865.00K	2.87M	3.71M	5.56M	14.43M	6.17M	7.18M	9.02M	5.69M	2.25M	2.13M	3.50M	2.95M	5.16M
Miscellaneous non-operating expense	2.11M	1.67M	600.00K	1.19M	1.16M	12.21M	1.83M	4.86M	6.36M	7.75M	19.90M	11.34M	6.63M	32.26M	16.30M	16.26M	1.99M	9.52M	18.45M	53.14M
Unusual income/expense	—	—	—	-3.20M	—	—	—	3.80M	2.87M	—	-55.53M	—	15.75M	0	0	0	7.00M	0	514.00K	0
Pretax income	74.29M	59.91M	26.33M	16.85M	6.19M	20.66M	2.47M	19.73M	42.69M	29.90M	20.04M	50.31M	27.00M	65.11M	22.71M	7.26M	9.06M	6.55M	-73.92M	7.69M
Taxes	-24.74M	-20.46M	-9.14M	-9.30M	741.00K	-5.81M	-590.00K	-6.06M	-22.29M	-7.87M	-9.84M	-21.13M	-8.66M	-602.00K	-3.83M	276.00K	-2.90M	-2.86M	-3.28M	-6.79M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	1.00K	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	49.55M	39.45M	17.19M	7.54M	6.93M	14.85M	1.88M	13.67M	20.41M	22.03M	10.20M	29.18M	18.34M	64.51M	18.88M	7.54M	6.16M	3.69M	-77.20M	895.00K
Net income	49.55M	39.45M	17.19M	7.54M	6.93M	14.85M	1.88M	13.67M	20.41M	22.03M	10.20M	29.18M	18.34M	64.51M	18.88M	7.54M	6.16M	3.69M	-77.20M	895.00K
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	49.55M	39.45M	17.19M	7.54M	6.93M	14.85M	1.88M	13.67M	20.41M	22.03M	10.20M	29.18M	18.34M	64.51M	18.88M	7.54M	6.16M	3.69M	-77.20M	895.00K
Basic earnings per share (Basic EPS)	8.19	6.52	2.84	0.88	0.81	1.73	0.22	1.59	2.38	2.57	1.19	3.4	2.14	7.52	2.2	0.88	0.72	0.43	-9	0.1
Diluted earnings per share (Diluted EPS)	8.19	6.52	2.84	0.88	0.81	1.73	0.22	1.59	2.38	2.57	1.19	3.4	2.14	7.52	2.2	0.88	0.72	0.43	-9	0.1
EBITDA	93.05M	97.97M	71.79M	70.94M	63.66M	64.46M	55.10M	63.48M	108.24M	96.97M	108.99M	105.13M	67.45M	89.37M	52.88M	31.61M	38.05M	36.15M	-85.26M	-40.14M
EBIT	72.65M	65.64M	36.87M	28.85M	15.68M	17.80M	7.29M	15.84M	48.74M	47.88M	60.26M	65.95M	26.52M	47.87M	17.17M	-2.12M	6.68M	5.50M	-93.79M	-46.44M
Total operating expenses	-431.27M	-454.61M	-427.64M	-474.24M	-544.78M	-580.31M	-501.02M	-660.68M	-779.48M	-941.80M	-970.11M	-978.26M	-753.68M	-767.97M	-826.10M	-466.33M	-698.78M	-841.25M	-293.07M	-177.56M
Prepaid expenses	838.00K	1.23M	1.26M	447.00K	437.00K	436.00K	512.00K	5.63M	611.00K	602.00K	789.00K	144.00K	1.70M	4.11M	1.04M	1.51M	1.50M	1.51M	1.17M	397.00K
Deferred income, current	—	—	—	—	—	—	—	—	339.00K	359.00K	2.26M	850.00K	—	220.00K	528.00K	832.00K	319.00K	2.29M	876.00K	276.00K
Capital and operating lease obligations	—	107.00K	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	49.52M	62.22M	65.97M	73.08M	73.97M	73.97M	60.40M	49.03M	62.42M	54.26M	45.35M	47.68M	47.68M	42.96M	20.74M	15.37M	7.79M	3.72M	6.06M	13.61M
Deferred income, non-current	—	—	—	—	—	0	0	0	0	0	0	0	—	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	0	—	—	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-9.61M	-9.86M	-3.52M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0