Market cap
₹97 Cr
Revenue (TTM)
₹332 Cr
P/E Ratio
7.1
P/B Ratio
0.9
Div. Yield
0 %
| Premier Roadlines | Shadowfax Technologies | BlackBuck | VRL Logistics | Snowman Logistics | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
97 | 14,425 | 10,711 | 5,168 | 629 |
Revenue (₹ Cr) |
332 | 4,202 | 713 | 3,356 | 619 |
Net Profit (₹ Cr) |
13.76 | 111.71 | 168.81 | 267.31 | 5.31 |
Net Margin (%) |
4.14 | 2.64 | 21.77 | 7.91 | 0.85 |
RoE (%) |
14.34 | 11.29 | 12.55 | 23.89 | 1.42 |
Price to Earnings |
7.08 | 129.13 | 63.45 | 19.33 | 118.42 |
Price-To-Book |
0.95 | 8.17 | 7.56 | 4.23 | 1.55 |
Income Statement (₹ Cr)
| Premier Roadlines | Shadowfax Technologies | BlackBuck | VRL Logistics | Snowman Logistics | |
|---|---|---|---|---|---|
|
Operating Revenue
|
332.07 | 4,202.44 | 651.97 | 3,221.11 | -- |
|
Total Income
|
332.16 | 4,238.59 | 714.62 | 3,244.78 | -- |
|
Total Expenditure
|
306.72 | 3,981.62 | 485.10 | 2,569.25 | -- |
|
EBITDA
|
25.35 | 220.82 | 166.87 | 651.86 | -- |
|
Depreciation
|
4.03 | 117.37 | 52.61 | 261.03 | -- |
|
EBIT
|
21.32 | 103.45 | 114.26 | 390.83 | -- |
|
Interest
|
2.76 | 28.86 | 5.61 | 96.62 | -- |
|
Other Income
|
0.09 | 36.15 | 62.65 | 23.67 | -- |
|
Exceptional Items
|
-0.05 | -- | -3.83 | -- | -- |
|
Profit before Tax
|
18.61 | 110.74 | 167.48 | 317.88 | -- |
|
Provision for Tax
|
4.84 | -0.97 | 7.13 | 81.05 | -- |
|
Profit after Tax
|
13.76 | 111.71 | 160.34 | 236.83 | -- |
Liabilities (₹ Cr)
| Premier Roadlines | Shadowfax Technologies | BlackBuck | VRL Logistics | Snowman Logistics | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
102.88 | 1,744.84 | 1,421.86 | 1,142.44 | -- |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
21.22 | 197.08 | -186.83 | 1,351.44 | -- |
|
Current Liabilities
|
50.77 | 889.42 | 261.13 | 529.45 | -- |
|
Total Liabilities
|
174.87 | 2,833.90 | 1,751.24 | 3,023.33 | -- |
Assets (₹ Cr)
| Premier Roadlines | Shadowfax Technologies | BlackBuck | VRL Logistics | Snowman Logistics | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
53.34 | 1,193.85 | 625.90 | 2,703.90 | -- |
|
Current Assets
|
121.53 | 1,637.49 | 870.26 | 319.43 | -- |
|
Total Assets
|
174.87 | 2,833.90 | 1,751.24 | 3,023.33 | -- |
|
Total Debt*
|
55.86 | 0.28 | 25.88 | 455.69 | -- |
|
Net Current Assets
|
70.76 | 748.07 | 609.13 | -210.02 | -- |
|
Contingent Liabilities
|
3.82 | 2.15 | -- | 53.03 | -- |
Cashflow (₹ Cr)
| Premier Roadlines | Shadowfax Technologies | BlackBuck | VRL Logistics | Snowman Logistics | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
13.67 | 350.09 | 169.43 | 654.37 | -- |
|
Cash Flow from Investing Activities
|
-28.47 | -1,090.85 | -170.89 | -294.00 | -- |
|
Cash from Financing Activities
|
15.36 | 862.99 | -11.47 | -398.01 | -- |
|
Net Cash Inflow / Outflow
|
0.56 | 122.23 | -12.93 | -37.64 | -- |
Ratios
Profitability Ratios
| Premier Roadlines | Shadowfax Technologies | BlackBuck | VRL Logistics | Snowman Logistics | |
|---|---|---|---|---|---|
|
ROCE (%)
|
14.90 | 11.58 | 12.75 | 26.47 | -- |
|
ROE (%)
|
14.34 | 11.29 | 12.99 | 21.27 | -- |
|
ROA (%)
|
8.60 | 5.46 | 11.95 | 7.88 | -- |
|
EBIT Margin (%)
|
7.66 | 6.11 | 35.20 | 20.97 | -- |
|
Net Margin (%)
|
4.14 | 2.64 | 22.44 | 7.30 | -- |
|
Cash Profit Margin (%)
|
5.36 | 5.45 | 32.66 | 15.45 | -- |
Growth Ratios
| Premier Roadlines | Shadowfax Technologies | BlackBuck | VRL Logistics | Snowman Logistics | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
14.94 | 69.10 | 52.78 | 1.90 | -- |
|
EBIT Growth (%)
|
3.45 | 177.21 | 77.71 | 12.72 | -- |
|
Net Profit Growth (%)
|
-12.55 | 1,637.33 | 518.88 | 29.47 | -- |
|
EPS Growth (%)
|
-12.55 | 352.90 | 2,019.04 | 29.47 | -- |
|
Book Value Growth (%)
|
15.45 | 501.87 | 25.69 | 5.34 | -- |
Valuation Ratios
| Premier Roadlines | Shadowfax Technologies | BlackBuck | VRL Logistics | Snowman Logistics | |
|---|---|---|---|---|---|
|
Price / Earnings
|
7.87 | 59.94 | 65.30 | 17.26 | -- |
|
Price / Book Value
|
1.05 | 3.95 | 7.63 | 3.58 | -- |
|
Dividend Yield (%)
|
0.00 | 0.00 | 0.00 | 2.14 | -- |
|
EV/EBITDA
|
6.40 | 23.42 | 43.00 | 6.70 | -- |
|
Market Cap (₹ Cr)
|
108.36 | 6,696.17 | 10,481.67 | 4,088.23 | -- |
Solvency Ratios
| Premier Roadlines | Shadowfax Technologies | BlackBuck | VRL Logistics | Snowman Logistics | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.54 | 0.00 | 0.02 | 0.40 | -- |
|
Short term debt to equity ratio
|
0.30 | -- | -- | 0.02 | -- |
|
Current Ratio
|
2.39 | 1.84 | 3.33 | 0.60 | -- |
|
Quick Ratio
|
2.39 | 1.84 | 3.33 | 0.52 | -- |
|
Interest Coverage
|
7.74 | 4.84 | 30.88 | 4.29 | -- |
Operating Efficiency Ratios
| Premier Roadlines | Shadowfax Technologies | BlackBuck | VRL Logistics | Snowman Logistics | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
34.73 | 12.23 | 4.21 | 2.66 | -- |
|
Asset Turnover
|
2.08 | 2.06 | 0.49 | 1.07 | -- |
|
Receivable days
|
126.48 | 36.61 | 15.34 | 10.11 | -- |
|
Inventory Days
|
0.00 | 0.00 | 0.00 | 4.91 | -- |
|
Payable days
|
-- | -- | -- | -- | -- |
|
Cash Conversion Cycle
|
-- | -- | -- | -- | -- |