Market cap
₹935 Cr
Revenue (TTM)
₹239 Cr
P/E Ratio
130.6
P/B Ratio
--
Div. Yield
0 %
| Shree Logistics | Delhivery | Shipping Corporation Of India | Shreeji Shipping Global | Blue Dart Express | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
935 | 31,111 | 12,693 | 12,422 | 10,862 |
Revenue (₹ Cr) |
239 | 11,145 | 6,310 | 757 | 6,357 |
Net Profit (₹ Cr) |
7.16 | 81.65 | 1,646.62 | 159.78 | 287.05 |
Net Margin (%) |
2.95 | 0.71 | 24.50 | 20.14 | 4.48 |
RoE (%) |
18.64 | 1.28 | 18.36 | 21.56 | 19.08 |
Price to Earnings |
130.58 | 332.61 | 7.84 | 77.74 | 37.84 |
Price-To-Book |
-- | 3.36 | 1.30 | 15.28 | 5.84 |
Income Statement (₹ Cr)
| Shree Logistics | Delhivery | Shipping Corporation Of India | Shreeji Shipping Global | Blue Dart Express | |
|---|---|---|---|---|---|
|
Operating Revenue
|
146.11 | 8,931.90 | 5,605.83 | 584.08 | 5,720.18 |
|
Total Income
|
147.46 | 9,386.61 | 5,800.57 | 586.84 | 5,762.16 |
|
Total Expenditure
|
108.18 | 8,570.68 | 3,840.61 | 395.20 | 4,847.59 |
|
EBITDA
|
37.93 | 361.22 | 1,765.22 | 188.88 | 872.59 |
|
Depreciation
|
24.25 | 534.91 | 951.32 | 19.32 | 484.94 |
|
EBIT
|
13.68 | -173.69 | 813.90 | 169.56 | 387.65 |
|
Interest
|
12.21 | 125.79 | 187.48 | 12.15 | 82.39 |
|
Other Income
|
1.34 | 454.71 | 194.74 | 2.76 | 41.98 |
|
Exceptional Items
|
-- | -5.13 | -- | 31.80 | -- |
|
Profit before Tax
|
2.81 | 157.13 | 851.79 | 191.98 | 347.24 |
|
Provision for Tax
|
0.62 | -4.98 | 8.21 | 48.02 | 94.82 |
|
Profit after Tax
|
2.19 | 162.11 | 843.58 | 143.96 | 252.42 |
Liabilities (₹ Cr)
| Shree Logistics | Delhivery | Shipping Corporation Of India | Shreeji Shipping Global | Blue Dart Express | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
34.30 | 9,432.15 | 8,311.75 | 253.52 | 1,559.04 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
90.67 | 1,222.93 | 1,759.96 | 18.85 | 1,554.38 |
|
Current Liabilities
|
54.71 | 1,408.05 | 1,629.11 | 363.25 | 1,317.94 |
|
Total Liabilities
|
182.87 | 12,063.14 | 11,700.82 | 635.62 | 4,535.98 |
Assets (₹ Cr)
| Shree Logistics | Delhivery | Shipping Corporation Of India | Shreeji Shipping Global | Blue Dart Express | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
126.11 | 6,111.01 | 8,125.97 | 289.37 | 2,927.88 |
|
Current Assets
|
53.56 | 5,952.13 | 3,574.85 | 346.25 | 1,503.48 |
|
Total Assets
|
182.87 | 12,063.14 | 11,700.82 | 635.62 | 4,535.98 |
|
Total Debt*
|
66.94 | 39.67 | 1,934.37 | 256.47 | 200.00 |
|
Net Current Assets
|
-1.14 | 4,544.07 | 1,945.74 | -17.00 | 185.54 |
|
Contingent Liabilities
|
8.13 | 38.95 | 4,304.62 | 47.96 | 8.02 |
Cashflow (₹ Cr)
| Shree Logistics | Delhivery | Shipping Corporation Of India | Shreeji Shipping Global | Blue Dart Express | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
17.50 | 567.36 | 849.51 | 125.55 | 735.12 |
|
Cash Flow from Investing Activities
|
-13.81 | -103.61 | -315.97 | -57.87 | -299.72 |
|
Cash from Financing Activities
|
-3.82 | -432.27 | -1,235.57 | -5.16 | -433.69 |
|
Net Cash Inflow / Outflow
|
-0.13 | 31.49 | -702.03 | 62.51 | 1.71 |
Ratios
Profitability Ratios
| Shree Logistics | Delhivery | Shipping Corporation Of India | Shreeji Shipping Global | Blue Dart Express | |
|---|---|---|---|---|---|
|
ROCE (%)
|
16.66 | 3.02 | 10.05 | 40.03 | 25.41 |
|
ROE (%)
|
6.67 | 1.85 | 10.64 | 56.79 | 17.29 |
|
ROA (%)
|
1.35 | 1.38 | 7.09 | 22.65 | 5.89 |
|
EBIT Margin (%)
|
26.88 | 9.14 | 34.96 | 32.81 | 15.99 |
|
Net Margin (%)
|
1.48 | 1.73 | 14.54 | 24.53 | 4.38 |
|
Cash Profit Margin (%)
|
18.10 | 7.61 | 32.02 | 27.96 | 12.89 |
Growth Ratios
| Shree Logistics | Delhivery | Shipping Corporation Of India | Shreeji Shipping Global | Blue Dart Express | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
18.73 | 9.71 | 11.08 | 0.00 | 8.59 |
|
EBIT Growth (%)
|
15.36 | 40.84 | 19.65 | -- | 1.21 |
|
Net Profit Growth (%)
|
-29.90 | 165.06 | 24.24 | 0.00 | -16.14 |
|
EPS Growth (%)
|
-30.07 | 164.29 | 24.24 | 0.00 | -16.14 |
|
Book Value Growth (%)
|
8.23 | 4.33 | 10.24 | 0.00 | 13.96 |
Valuation Ratios
| Shree Logistics | Delhivery | Shipping Corporation Of India | Shreeji Shipping Global | Blue Dart Express | |
|---|---|---|---|---|---|
|
Price / Earnings
|
208.51 | 117.33 | 9.12 | 0.00 | 57.76 |
|
Price / Book Value
|
13.38 | 2.13 | 0.93 | 0.00 | 9.38 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 3.99 | -- | 0.41 |
|
EV/EBITDA
|
13.00 | 22.95 | 4.62 | 1.50 | 15.98 |
|
Market Cap (₹ Cr)
|
456.12 | 19,019.59 | 7,695.12 | 0.00 | 14,578.45 |
Solvency Ratios
| Shree Logistics | Delhivery | Shipping Corporation Of India | Shreeji Shipping Global | Blue Dart Express | |
|---|---|---|---|---|---|
|
Debt to Equity
|
1.96 | 0.00 | 0.23 | 1.01 | 0.13 |
|
Short term debt to equity ratio
|
0.63 | 0.00 | 0.04 | 1.00 | 0.00 |
|
Current Ratio
|
0.98 | 4.23 | 2.19 | 0.95 | 1.14 |
|
Quick Ratio
|
0.91 | 4.22 | 2.08 | 0.90 | 1.10 |
|
Interest Coverage
|
1.23 | 2.25 | 5.54 | 16.80 | 5.21 |
Operating Efficiency Ratios
| Shree Logistics | Delhivery | Shipping Corporation Of India | Shreeji Shipping Global | Blue Dart Express | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
16.30 | 15.81 | 21.28 | 25.87 | 13.74 |
|
Asset Turnover
|
0.90 | 0.78 | 0.47 | 0.92 | 1.34 |
|
Receivable days
|
52.04 | 56.59 | 84.77 | 94.41 | 46.47 |
|
Inventory Days
|
10.68 | 0.66 | 11.94 | 12.71 | 3.30 |
|
Payable days
|
93.69 | -- | -- | -- | -- |
|
Cash Conversion Cycle
|
-30.97 | -- | -- | -- | -- |