Market cap
₹916 Cr
Revenue (TTM)
₹239 Cr
P/E Ratio
127.9
P/B Ratio
21.3
Div. Yield
0 %
| Shree Logistics | Delhivery | Shreeji Shipping Global | Shipping Corporation Of India | Blue Dart Express | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
916 | 27,732 | 12,651 | 11,084 | 10,000 |
Revenue (₹ Cr) |
239 | 11,145 | 757 | 6,310 | 6,357 |
Net Profit (₹ Cr) |
7.16 | 81.65 | 159.78 | 1,646.62 | 287.05 |
Net Margin (%) |
2.95 | 0.71 | 20.14 | 24.50 | 4.48 |
RoE (%) |
18.64 | 1.28 | 21.56 | 18.36 | 19.08 |
Price to Earnings |
127.95 | 296.49 | 79.18 | 6.85 | 34.84 |
Price-To-Book |
21.31 | 3.00 | 15.56 | 1.14 | 5.38 |
Income Statement (₹ Cr)
| Shree Logistics | Delhivery | Shreeji Shipping Global | Shipping Corporation Of India | Blue Dart Express | |
|---|---|---|---|---|---|
|
Operating Revenue
|
223.99 | 10,508.31 | 709.38 | 5,779.79 | 6,140.88 |
|
Total Income
|
227.56 | 10,959.00 | 739.11 | 6,233.83 | 6,182.80 |
|
Total Expenditure
|
167.06 | 9,960.35 | 496.08 | 3,600.32 | 5,190.31 |
|
EBITDA
|
56.93 | 547.96 | 213.30 | 2,179.47 | 950.57 |
|
Depreciation
|
35.78 | 695.44 | 26.08 | 1,063.83 | 536.07 |
|
EBIT
|
21.15 | -147.48 | 187.22 | 1,115.64 | 414.50 |
|
Interest
|
17.73 | 144.11 | 19.47 | 174.46 | 85.64 |
|
Other Income
|
3.58 | 450.69 | 29.73 | 454.04 | 41.92 |
|
Exceptional Items
|
-- | -25.86 | 31.80 | -- | -44.03 |
|
Profit before Tax
|
6.99 | 140.42 | 197.47 | 1,422.81 | 326.75 |
|
Provision for Tax
|
1.22 | -12.12 | 44.78 | 69.89 | 79.36 |
|
Profit after Tax
|
5.78 | 152.54 | 152.70 | 1,352.92 | 247.39 |
Liabilities (₹ Cr)
| Shree Logistics | Delhivery | Shreeji Shipping Global | Shipping Corporation Of India | Blue Dart Express | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
39.87 | 9,686.96 | 768.88 | 9,096.29 | 1,776.83 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
147.30 | 1,167.07 | 112.21 | 2,064.43 | 1,516.37 |
|
Current Liabilities
|
72.29 | 1,922.81 | 339.80 | 2,157.56 | 1,691.16 |
|
Total Liabilities
|
264.29 | 12,776.84 | 1,220.88 | 13,318.28 | 5,081.14 |
Assets (₹ Cr)
| Shree Logistics | Delhivery | Shreeji Shipping Global | Shipping Corporation Of India | Blue Dart Express | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
187.81 | 7,799.70 | 531.37 | 8,507.41 | 3,232.56 |
|
Current Assets
|
71.64 | 4,977.15 | 689.51 | 4,810.87 | 1,751.80 |
|
Total Assets
|
264.29 | 12,776.84 | 1,220.88 | 13,318.28 | 5,081.14 |
|
Total Debt*
|
95.42 | 2.54 | 263.27 | 2,476.93 | 200.00 |
|
Net Current Assets
|
-0.65 | 3,054.33 | 349.71 | 2,653.31 | 60.64 |
|
Contingent Liabilities
|
1.60 | 38.95 | 192.59 | 4,094.10 | 9.83 |
Cashflow (₹ Cr)
| Shree Logistics | Delhivery | Shreeji Shipping Global | Shipping Corporation Of India | Blue Dart Express | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
32.02 | 911.46 | 190.99 | 1,343.21 | 810.25 |
|
Cash Flow from Investing Activities
|
-23.58 | -478.72 | -600.22 | -857.57 | -314.92 |
|
Cash from Financing Activities
|
-8.04 | -531.68 | 348.73 | -517.90 | -423.65 |
|
Net Cash Inflow / Outflow
|
0.40 | -98.94 | -60.50 | -32.26 | 71.68 |
Ratios
Profitability Ratios
| Shree Logistics | Delhivery | Shreeji Shipping Global | Shipping Corporation Of India | Blue Dart Express | |
|---|---|---|---|---|---|
|
ROCE (%)
|
18.28 | 2.97 | 28.14 | 14.64 | 22.08 |
|
ROE (%)
|
14.54 | 1.68 | 29.87 | 15.54 | 14.87 |
|
ROA (%)
|
2.23 | 1.23 | 16.45 | 10.82 | 5.25 |
|
EBIT Margin (%)
|
27.01 | 9.50 | 34.26 | 45.56 | 16.16 |
|
Net Margin (%)
|
2.54 | 1.39 | 20.66 | 21.70 | 4.00 |
|
Cash Profit Margin (%)
|
18.55 | 7.67 | 25.20 | 41.81 | 12.76 |
Growth Ratios
| Shree Logistics | Delhivery | Shreeji Shipping Global | Shipping Corporation Of India | Blue Dart Express | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.00 | 17.65 | 21.45 | 3.10 | 7.35 |
|
EBIT Growth (%)
|
15.36 | 22.39 | 26.81 | 34.37 | 8.52 |
|
Net Profit Growth (%)
|
0.00 | -5.90 | 6.07 | 60.38 | -1.99 |
|
EPS Growth (%)
|
0.00 | -6.20 | -4.54 | 60.38 | -1.99 |
|
Book Value Growth (%)
|
0.00 | 2.96 | 203.28 | 9.44 | 13.93 |
Valuation Ratios
| Shree Logistics | Delhivery | Shreeji Shipping Global | Shipping Corporation Of India | Blue Dart Express | |
|---|---|---|---|---|---|
|
Price / Earnings
|
95.49 | 204.27 | 34.46 | 7.57 | 45.41 |
|
Price / Book Value
|
13.88 | 3.38 | 6.84 | 1.13 | 6.34 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.31 | 3.41 | 0.53 |
|
EV/EBITDA
|
10.65 | 30.99 | 21.01 | 4.70 | 11.28 |
|
Market Cap (₹ Cr)
|
551.59 | 31,187.60 | 5,262.24 | 10,238.32 | 11,233.51 |
Solvency Ratios
| Shree Logistics | Delhivery | Shreeji Shipping Global | Shipping Corporation Of India | Blue Dart Express | |
|---|---|---|---|---|---|
|
Debt to Equity
|
2.40 | 0.00 | 0.34 | 0.27 | 0.11 |
|
Short term debt to equity ratio
|
0.50 | -- | 0.22 | -- | -- |
|
Current Ratio
|
0.99 | 2.59 | 2.03 | 2.23 | 1.04 |
|
Quick Ratio
|
0.93 | 2.58 | 1.94 | 2.10 | 1.00 |
|
Interest Coverage
|
1.39 | 1.97 | 11.14 | 9.16 | 4.82 |
Operating Efficiency Ratios
| Shree Logistics | Delhivery | Shreeji Shipping Global | Shipping Corporation Of India | Blue Dart Express | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
17.28 | 13.05 | 25.00 | 20.63 | 14.95 |
|
Asset Turnover
|
0.86 | 0.89 | 0.76 | 0.46 | 1.30 |
|
Receivable days
|
63.08 | 45.94 | 84.50 | 75.32 | 50.65 |
|
Inventory Days
|
7.12 | 0.66 | 12.70 | 14.73 | 3.19 |
|
Payable days
|
127.29 | -- | 3,697.65 | -- | -- |
|
Cash Conversion Cycle
|
-57.10 | -- | -3,600.46 | -- | -- |