Market cap
₹902 Cr
Revenue (TTM)
₹239 Cr
P/E Ratio
126
P/B Ratio
--
Div. Yield
0 %
| Shree Logistics | Delhivery | Shipping Corporation Of India | Blue Dart Express | BlackBuck | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
902 | 35,230 | 13,920 | 11,812 | 10,711 |
Revenue (₹ Cr) |
239 | 11,145 | 6,310 | 6,357 | 713 |
Net Profit (₹ Cr) |
7.16 | 81.65 | 1,646.62 | 287.05 | 168.81 |
Net Margin (%) |
2.95 | 0.71 | 24.50 | 4.48 | 21.77 |
RoE (%) |
18.64 | 1.28 | 18.36 | 19.08 | 12.55 |
Price to Earnings |
126.03 | 376.65 | 8.60 | 41.15 | 63.45 |
Price-To-Book |
-- | 3.81 | 1.43 | 6.33 | 7.56 |
Income Statement (₹ Cr)
| Shree Logistics | Delhivery | Shipping Corporation Of India | Blue Dart Express | BlackBuck | |
|---|---|---|---|---|---|
|
Operating Revenue
|
238.99 | 11,145.04 | 6,310.31 | 6,356.68 | 712.53 |
|
Total Income
|
242.73 | 11,487.90 | 6,721.18 | 6,404.15 | 775.52 |
|
Total Expenditure
|
177.79 | 10,511.71 | 3,731.35 | 5,340.50 | 536.46 |
|
EBITDA
|
61.20 | 633.33 | 2,578.96 | 1,016.18 | 176.07 |
|
Depreciation
|
38.01 | 737.21 | 1,096.16 | 552.12 | 65.82 |
|
EBIT
|
23.19 | -103.88 | 1,482.80 | 464.06 | 110.25 |
|
Interest
|
18.15 | 143.89 | 180.28 | 87.64 | 5.56 |
|
Other Income
|
3.74 | 342.87 | 410.87 | 47.47 | 63.00 |
|
Exceptional Items
|
0.00 | -25.86 | 0.00 | -44.03 | -3.83 |
|
Profit before Tax
|
8.78 | 69.24 | 1,713.39 | 379.86 | 163.86 |
|
Provision for Tax
|
1.62 | -12.41 | 66.77 | 92.81 | -4.95 |
|
Profit after Tax
|
7.16 | 81.65 | 1,646.62 | 287.05 | 168.81 |
Liabilities (₹ Cr)
| Shree Logistics | Delhivery | Shipping Corporation Of India | Blue Dart Express | BlackBuck | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
39.87 | 9,686.96 | 9,096.29 | 1,776.83 | 1,421.86 |
|
Minority Interest
|
0.00 | 0.14 | 0.00 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
161.92 | 1,167.07 | 2,064.65 | 658.86 | 53.32 |
|
Current Liabilities
|
59.66 | 1,922.81 | 2,157.56 | 1,691.16 | 261.13 |
|
Total Liabilities
|
182.87 | 12,063.14 | 11,700.82 | 4,535.98 | 1,435.70 |
Assets (₹ Cr)
| Shree Logistics | Delhivery | Shipping Corporation Of India | Blue Dart Express | BlackBuck | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
78.97 | 5,338.00 | 7,973.93 | 1,357.12 | 424.09 |
|
Current Assets
|
68.80 | 4,977.15 | 4,810.87 | 1,751.80 | 870.26 |
|
Total Assets
|
182.87 | 12,063.14 | 11,700.82 | 4,535.98 | 1,435.70 |
|
Total Debt*
|
66.94 | 39.67 | 1,934.37 | 200.00 | 29.72 |
|
Net Current Assets
|
9.14 | 3,054.33 | 2,653.31 | 60.64 | 609.13 |
|
Contingent Liabilities
|
8.13 | 38.95 | 4,304.62 | 8.02 | -- |
Cashflow (₹ Cr)
| Shree Logistics | Delhivery | Shipping Corporation Of India | Blue Dart Express | BlackBuck | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
17.50 | 567.36 | 849.51 | 735.12 | 58.33 |
|
Cash Flow from Investing Activities
|
-13.81 | -103.61 | -315.97 | -299.72 | -466.53 |
|
Cash from Financing Activities
|
-3.82 | -432.27 | -1,235.57 | -433.69 | 383.69 |
|
Net Cash Inflow / Outflow
|
-0.13 | 31.49 | -702.03 | 1.71 | -24.52 |
Ratios
Profitability Ratios
| Shree Logistics | Delhivery | Shipping Corporation Of India | Blue Dart Express | BlackBuck | |
|---|---|---|---|---|---|
|
ROCE (%)
|
16.66 | 3.02 | 10.05 | 25.41 | -31.80 |
|
ROE (%)
|
18.60 | 1.28 | 18.36 | 19.08 | 12.55 |
|
ROA (%)
|
3.24 | 0.66 | 13.16 | 7.37 | 10.65 |
|
EBIT Margin (%)
|
9.70 | -0.93 | 23.50 | 7.30 | 15.47 |
|
Net Margin (%)
|
2.95 | 0.71 | 24.50 | 4.48 | 21.77 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Shree Logistics | Delhivery | Shipping Corporation Of India | Blue Dart Express | BlackBuck | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
47.41 | 23.10 | 16.69 | 9.23 | 49.01 |
|
EBIT Growth (%)
|
50.68 | 23.25 | 94.51 | 22.63 | 24.00 |
|
Net Profit Growth (%)
|
116.51 | -58.79 | 89.46 | 15.83 | 556.74 |
|
EPS Growth (%)
|
116.50 | -38.52 | 78.54 | 31.18 | 134.21 |
|
Book Value Growth (%)
|
8.23 | 4.33 | 10.24 | 13.96 | 609.58 |
Valuation Ratios
| Shree Logistics | Delhivery | Shipping Corporation Of India | Blue Dart Express | BlackBuck | |
|---|---|---|---|---|---|
|
Price / Earnings
|
125.98 | 286.73 | 8.60 | 36.33 | 62.20 |
|
Price / Book Value
|
20.92 | 3.62 | 1.43 | 6.33 | 7.56 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 2.51 | 0.50 | 0.00 |
|
EV/EBITDA
|
15.63 | 52.50 | 6.19 | 11.28 | 57.30 |
|
Market Cap (₹ Cr)
|
456.12 | 19,019.59 | 7,695.12 | 14,578.45 | 7,523.94 |
Solvency Ratios
| Shree Logistics | Delhivery | Shipping Corporation Of India | Blue Dart Express | BlackBuck | |
|---|---|---|---|---|---|
|
Debt to Equity
|
1.60 | 0.00 | 0.21 | 0.00 | 0.01 |
|
Short term debt to equity ratio
|
0.63 | -- | -- | -- | -- |
|
Current Ratio
|
1.15 | 2.59 | 2.23 | 1.04 | 3.33 |
|
Quick Ratio
|
1.08 | 2.58 | 2.10 | 1.00 | 3.33 |
|
Interest Coverage
|
1.48 | 1.48 | 10.50 | 5.33 | 30.48 |
Operating Efficiency Ratios
| Shree Logistics | Delhivery | Shipping Corporation Of India | Blue Dart Express | BlackBuck | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
16.20 | 12.30 | 18.90 | 14.45 | 3.85 |
|
Asset Turnover
|
1.08 | 0.90 | 0.50 | 1.63 | 0.45 |
|
Receivable days
|
52.04 | 56.59 | 84.77 | 46.47 | 20.61 |
|
Inventory Days
|
10.68 | 0.66 | 11.94 | 3.30 | 0.00 |
|
Payable days
|
93.69 | -- | -- | -- | -- |
|
Cash Conversion Cycle
|
-30.97 | -- | -- | -- | -- |