Market cap
₹83 Cr
Revenue (TTM)
₹368 Cr
P/E Ratio
7.5
P/B Ratio
0.9
Div. Yield
2.4 %
| Zeal Global | Afcom Holdings | Shree Logistics | Delhivery | Shadowfax Technologies | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
83 | 4,483 | 937 | 34,312 | 15,149 |
Revenue (₹ Cr) |
368 | 239 | 239 | 11,145 | 4,202 |
Net Profit (₹ Cr) |
14.36 | 48.42 | 7.16 | 81.65 | 111.71 |
Net Margin (%) |
3.86 | 19.96 | 2.95 | 0.71 | 2.64 |
RoE (%) |
19.45 | 41.07 | 18.64 | 1.28 | 11.29 |
Price to Earnings |
7.46 | 36.78 | 130.94 | 366.83 | 135.61 |
Price-To-Book |
0.90 | 7.16 | -- | 3.71 | 8.58 |
Income Statement (₹ Cr)
| Zeal Global | Afcom Holdings | Shree Logistics | Delhivery | Shadowfax Technologies | |
|---|---|---|---|---|---|
|
Operating Revenue
|
367.81 | 238.72 | 146.11 | 8,931.90 | 2,485.13 |
|
Total Income
|
372.23 | 242.54 | 147.46 | 9,386.61 | 2,514.65 |
|
Total Expenditure
|
346.42 | 173.43 | 108.18 | 8,570.68 | 2,421.95 |
|
EBITDA
|
21.39 | 65.29 | 37.93 | 361.22 | 63.18 |
|
Depreciation
|
5.24 | 0.57 | 24.25 | 534.91 | 65.24 |
|
EBIT
|
16.16 | 64.72 | 13.68 | -173.69 | -2.06 |
|
Interest
|
1.10 | 3.33 | 12.21 | 125.79 | 21.40 |
|
Other Income
|
4.42 | 3.82 | 1.34 | 454.71 | 29.52 |
|
Exceptional Items
|
-- | -- | -- | -5.13 | -- |
|
Profit before Tax
|
19.48 | 65.21 | 2.81 | 157.13 | 6.06 |
|
Provision for Tax
|
5.12 | 16.79 | 0.62 | -4.98 | -0.37 |
|
Profit after Tax
|
14.36 | 48.42 | 2.19 | 162.11 | 6.43 |
Liabilities (₹ Cr)
| Zeal Global | Afcom Holdings | Shree Logistics | Delhivery | Shadowfax Technologies | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
81.10 | 220.37 | 34.30 | 9,432.15 | 660.41 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
1.34 | 29.79 | 90.67 | 1,222.93 | 103.36 |
|
Current Liabilities
|
60.12 | 25.28 | 54.71 | 1,408.05 | 493.89 |
|
Total Liabilities
|
142.56 | 275.44 | 182.87 | 12,063.14 | 1,259.25 |
Assets (₹ Cr)
| Zeal Global | Afcom Holdings | Shree Logistics | Delhivery | Shadowfax Technologies | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
45.81 | 108.83 | 126.11 | 6,111.01 | 365.39 |
|
Current Assets
|
96.74 | 101.95 | 53.56 | 5,952.13 | 892.27 |
|
Total Assets
|
142.56 | 275.44 | 182.87 | 12,063.14 | 1,259.25 |
|
Total Debt*
|
14.22 | 26.05 | 66.94 | 39.67 | 6.46 |
|
Net Current Assets
|
36.62 | 76.67 | -1.14 | 4,544.07 | 398.38 |
|
Contingent Liabilities
|
1.81 | 7.30 | 8.13 | 38.95 | 0.94 |
Cashflow (₹ Cr)
| Zeal Global | Afcom Holdings | Shree Logistics | Delhivery | Shadowfax Technologies | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
14.47 | 27.38 | 17.50 | 567.36 | 49.86 |
|
Cash Flow from Investing Activities
|
-17.22 | -103.96 | -13.81 | -103.61 | -119.27 |
|
Cash from Financing Activities
|
3.42 | 73.56 | -3.82 | -432.27 | 130.39 |
|
Net Cash Inflow / Outflow
|
0.67 | -3.01 | -0.13 | 31.49 | 60.98 |
Ratios
Profitability Ratios
| Zeal Global | Afcom Holdings | Shree Logistics | Delhivery | Shadowfax Technologies | |
|---|---|---|---|---|---|
|
ROCE (%)
|
23.97 | 48.90 | 16.66 | 3.02 | 4.90 |
|
ROE (%)
|
19.45 | 41.07 | 6.67 | 1.85 | 3.56 |
|
ROA (%)
|
11.15 | 23.45 | 1.35 | 1.38 | 0.63 |
|
EBIT Margin (%)
|
7.02 | 28.95 | 26.88 | 9.14 | 3.73 |
|
Net Margin (%)
|
3.86 | 19.96 | 1.48 | 1.73 | 0.26 |
|
Cash Profit Margin (%)
|
5.33 | 20.52 | 18.10 | 7.61 | 2.88 |
Growth Ratios
| Zeal Global | Afcom Holdings | Shree Logistics | Delhivery | Shadowfax Technologies | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
90.49 | 61.79 | 18.73 | 9.71 | 31.85 |
|
EBIT Growth (%)
|
23.94 | 90.01 | 15.36 | 40.84 | 205.37 |
|
Net Profit Growth (%)
|
23.11 | 90.33 | -29.90 | 165.06 | 154.12 |
|
EPS Growth (%)
|
21.31 | 37.98 | -30.07 | 164.29 | 142.87 |
|
Book Value Growth (%)
|
21.84 | 94.34 | 8.23 | 4.33 | 255.26 |
Valuation Ratios
| Zeal Global | Afcom Holdings | Shree Logistics | Delhivery | Shadowfax Technologies | |
|---|---|---|---|---|---|
|
Price / Earnings
|
10.98 | 35.66 | 208.51 | 117.33 | 0.00 |
|
Price / Book Value
|
1.98 | 11.09 | 13.38 | 2.13 | 0.00 |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.00 | 0.00 | -- |
|
EV/EBITDA
|
4.77 | 25.36 | 13.00 | 22.95 | 2.45 |
|
Market Cap (₹ Cr)
|
160.18 | 1,726.74 | 456.12 | 19,019.59 | 0.00 |
Solvency Ratios
| Zeal Global | Afcom Holdings | Shree Logistics | Delhivery | Shadowfax Technologies | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.18 | 0.17 | 1.96 | 0.00 | 0.01 |
|
Short term debt to equity ratio
|
0.17 | -- | 0.63 | -- | -- |
|
Current Ratio
|
1.61 | 4.03 | 0.98 | 4.23 | 1.81 |
|
Quick Ratio
|
1.61 | 3.41 | 0.91 | 4.22 | 1.81 |
|
Interest Coverage
|
18.76 | 20.58 | 1.23 | 2.25 | 1.28 |
Operating Efficiency Ratios
| Zeal Global | Afcom Holdings | Shree Logistics | Delhivery | Shadowfax Technologies | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
6.85 | 26.16 | 16.30 | 15.81 | 13.24 |
|
Asset Turnover
|
2.86 | 1.16 | 0.90 | 0.78 | 2.43 |
|
Receivable days
|
20.68 | 65.04 | 52.04 | 56.59 | 37.65 |
|
Inventory Days
|
0.00 | 24.08 | 10.68 | 0.66 | 0.00 |
|
Payable days
|
-- | -- | 93.69 | -- | -- |
|
Cash Conversion Cycle
|
-- | -- | -30.97 | -- | -- |