Market cap
₹529 Cr
Revenue (TTM)
₹560 Cr
P/E Ratio
7
P/B Ratio
1.7
Div. Yield
0 %
| S J Logistics | Shipping Corporation Of India | Gujarat Pipavav | Seamec | Shreyas Shipping | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
529 | 13,920 | 8,160 | 4,261 | 389 |
Revenue (₹ Cr) |
560 | 6,310 | 1,241 | 1,038 | 465 |
Net Profit (₹ Cr) |
61.43 | 1,646.62 | 540.66 | 259.07 | -34.48 |
Net Margin (%) |
10.95 | 24.50 | 41.34 | 23.85 | -5.95 |
RoE (%) |
25.97 | 18.36 | 22.70 | 21.62 | -5.20 |
Price to Earnings |
6.98 | 8.60 | 14.61 | 16.59 | -- |
Price-To-Book |
1.66 | 1.43 | 3.22 | 3.08 | 0.55 |
Income Statement (₹ Cr)
| S J Logistics | Shipping Corporation Of India | Gujarat Pipavav | Seamec | Shreyas Shipping | |
|---|---|---|---|---|---|
|
Operating Revenue
|
560.48 | 5,605.83 | 986.04 | 651.82 | 649.61 |
|
Total Income
|
560.84 | 5,800.57 | 1,069.45 | 682.25 | 658.18 |
|
Total Expenditure
|
466.32 | 3,840.61 | 410.82 | 437.62 | 494.01 |
|
EBITDA
|
94.16 | 1,765.22 | 575.22 | 214.20 | 155.60 |
|
Depreciation
|
4.31 | 951.32 | 117.06 | 130.62 | 85.62 |
|
EBIT
|
89.85 | 813.90 | 458.16 | 83.58 | 69.98 |
|
Interest
|
10.53 | 187.48 | 5.87 | 16.01 | 35.27 |
|
Other Income
|
0.37 | 194.74 | 83.40 | 30.43 | 8.57 |
|
Exceptional Items
|
0.00 | -- | -53.03 | 8.84 | -13.41 |
|
Profit before Tax
|
79.69 | 851.79 | 552.38 | 106.84 | 29.88 |
|
Provision for Tax
|
18.26 | 8.21 | 155.49 | 18.93 | 1.95 |
|
Profit after Tax
|
61.43 | 843.58 | 396.90 | 87.91 | 27.93 |
Liabilities (₹ Cr)
| S J Logistics | Shipping Corporation Of India | Gujarat Pipavav | Seamec | Shreyas Shipping | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
255.63 | 8,311.75 | 2,337.20 | 1,007.87 | 775.64 |
|
Minority Interest
|
0.00 | -- | -- | -1.12 | -- |
|
Non-Current Liabilities
|
68.36 | 1,759.96 | 1,091.52 | 170.16 | 286.40 |
|
Current Liabilities
|
38.90 | 1,629.11 | 356.09 | 218.57 | 201.52 |
|
Total Liabilities
|
-- | 11,700.82 | 3,784.81 | 1,397.49 | 1,265.77 |
Assets (₹ Cr)
| S J Logistics | Shipping Corporation Of India | Gujarat Pipavav | Seamec | Shreyas Shipping | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
126.75 | 8,125.97 | 2,644.13 | 1,027.52 | 982.38 |
|
Current Assets
|
236.14 | 3,574.85 | 1,140.68 | 367.96 | 281.18 |
|
Total Assets
|
-- | 11,700.82 | 3,784.81 | 1,397.49 | 1,265.77 |
|
Total Debt*
|
-- | 1,934.37 | 0.00 | 211.75 | 353.68 |
|
Net Current Assets
|
197.24 | 1,945.74 | 784.59 | 149.39 | 79.66 |
|
Contingent Liabilities
|
-- | 4,304.62 | 113.70 | 18.75 | 7.08 |
Cashflow (₹ Cr)
| S J Logistics | Shipping Corporation Of India | Gujarat Pipavav | Seamec | Shreyas Shipping | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-- | 849.51 | 449.03 | 298.52 | 175.22 |
|
Cash Flow from Investing Activities
|
-- | -315.97 | -56.20 | -164.90 | -49.14 |
|
Cash from Financing Activities
|
-- | -1,235.57 | -403.93 | -111.68 | -115.61 |
|
Net Cash Inflow / Outflow
|
-- | -702.03 | -11.10 | 21.94 | 10.47 |
Ratios
Profitability Ratios
| S J Logistics | Shipping Corporation Of India | Gujarat Pipavav | Seamec | Shreyas Shipping | |
|---|---|---|---|---|---|
|
ROCE (%)
|
-- | 10.05 | 24.01 | 10.08 | 5.66 |
|
ROE (%)
|
25.97 | 10.64 | 17.07 | 9.16 | 3.62 |
|
ROA (%)
|
21.11 | 7.09 | 11.14 | 6.28 | 2.22 |
|
EBIT Margin (%)
|
16.03 | 34.96 | 66.79 | 37.53 | 25.27 |
|
Net Margin (%)
|
10.95 | 14.54 | 37.11 | 12.89 | 4.24 |
|
Cash Profit Margin (%)
|
0.00 | 32.02 | 43.54 | 33.53 | 17.48 |
Growth Ratios
| S J Logistics | Shipping Corporation Of India | Gujarat Pipavav | Seamec | Shreyas Shipping | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
42.73 | 11.08 | -0.24 | -10.62 | 130.04 |
|
EBIT Growth (%)
|
90.27 | 19.65 | 1.65 | -10.01 | 135.61 |
|
Net Profit Growth (%)
|
67.16 | 24.24 | 16.05 | -27.14 | 154.75 |
|
EPS Growth (%)
|
58.87 | 24.24 | 16.05 | -25.14 | 154.75 |
|
Book Value Growth (%)
|
-- | 10.24 | 1.03 | 10.58 | 1.19 |
Valuation Ratios
| S J Logistics | Shipping Corporation Of India | Gujarat Pipavav | Seamec | Shreyas Shipping | |
|---|---|---|---|---|---|
|
Price / Earnings
|
8.29 | 9.12 | 16.82 | 27.60 | 19.72 |
|
Price / Book Value
|
1.66 | 0.93 | 2.86 | 2.45 | 0.71 |
|
Dividend Yield (%)
|
0.00 | 3.99 | 5.94 | 0.00 | 0.60 |
|
EV/EBITDA
|
6.25 | 4.62 | 8.54 | 10.40 | 5.06 |
|
Market Cap (₹ Cr)
|
-- | 7,695.12 | 6,673.93 | 2,473.59 | 550.74 |
Solvency Ratios
| S J Logistics | Shipping Corporation Of India | Gujarat Pipavav | Seamec | Shreyas Shipping | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.26 | 0.23 | 0.00 | 0.21 | 0.46 |
|
Short term debt to equity ratio
|
-- | 0.04 | -- | 0.03 | 0.00 |
|
Current Ratio
|
6.07 | 2.19 | 3.20 | 1.68 | 1.40 |
|
Quick Ratio
|
6.07 | 2.08 | 3.18 | 1.49 | 1.35 |
|
Interest Coverage
|
8.57 | 5.54 | 95.10 | 7.67 | 1.85 |
Operating Efficiency Ratios
| S J Logistics | Shipping Corporation Of India | Gujarat Pipavav | Seamec | Shreyas Shipping | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
34.76 | 21.28 | 4.83 | 24.43 | 6.20 |
|
Asset Turnover
|
1.93 | 0.47 | 0.33 | 0.47 | 0.52 |
|
Receivable days
|
-- | 84.77 | 16.28 | 108.33 | 13.54 |
|
Inventory Days
|
-- | 11.94 | 2.92 | 27.28 | 5.62 |
|
Payable days
|
-- | -- | -- | -- | -- |
|
Cash Conversion Cycle
|
-- | -- | -- | -- | -- |