Tejas Cargo India Peer Comparison

NSE: TEJASCARGO

₹420.00

₹10.00 (2.44%)

As on 31-Aug-2026IST

Market cap

₹1,004 Cr

Revenue (TTM)

₹501 Cr

P/E Ratio

47.9

P/B Ratio

5.8

Div. Yield

0 %

Edit

	Tejas Cargo India	Shadowfax Technologies	BlackBuck	VRL Logistics	Snowman Logistics
Market cap (₹ Cr)	1,004	15,149	10,813	5,303	622
Revenue (₹ Cr)	501	4,202	713	3,356	619
Net Profit (₹ Cr)	19.14	111.71	168.81	267.31	5.31
Net Margin (%)	3.77	2.64	21.77	7.91	0.85
RoE (%)	16.74	11.29	12.55	23.89	1.42
Price to Earnings	47.95	135.61	64.06	19.84	117.26
Price-To-Book	5.80	8.58	7.63	4.34	1.53

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Tejas Cargo India	Shadowfax Technologies	BlackBuck	VRL Logistics	Snowman Logistics
Operating Revenue	501.29	2,485.13	426.73	3,160.95	552.53
Total Income	508.24	2,514.65	462.40	3,185.17	556.77
Total Expenditure	404.41	2,421.95	333.24	2,585.89	463.25
EBITDA	96.88	63.18	93.48	575.06	89.29
Depreciation	61.01	65.24	33.94	253.63	63.08
EBIT	35.88	-2.06	59.55	321.43	26.21
Interest	17.08	21.40	4.34	95.70	24.46
Other Income	6.94	29.52	35.67	24.22	4.24
Exceptional Items	--	--	-373.79	--	--
Profit before Tax	25.74	6.06	-282.92	249.95	5.99
Provision for Tax	6.60	-0.37	-244.64	67.03	0.30
Profit after Tax	19.14	6.43	-38.28	182.92	5.69

Liabilities (₹ Cr)

	Tejas Cargo India	Shadowfax Technologies	BlackBuck	VRL Logistics	Snowman Logistics
Shareholder's Funds	173.23	660.41	1,237.52	1,084.55	407.00
Minority Interest	--	--	--	--	--
Non-Current Liabilities	84.93	103.36	-213.89	1,464.56	233.45
Current Liabilities	100.27	493.89	164.72	436.97	99.00
Total Liabilities	360.07	1,259.25	1,435.70	2,986.08	771.25

Assets (₹ Cr)

	Tejas Cargo India	Shadowfax Technologies	BlackBuck	VRL Logistics	Snowman Logistics
Non-Current Assets	191.64	365.39	291.23	2,696.02	610.69
Current Assets	166.68	892.27	897.12	290.06	128.76
Total Assets	360.07	1,259.25	1,435.70	2,986.08	771.25
Total Debt*	159.20	6.46	29.72	449.45	130.55
Net Current Assets	66.40	398.38	732.40	-146.91	29.76
Contingent Liabilities	6.30	0.94	--	82.51	19.92

Cashflow (₹ Cr)

	Tejas Cargo India	Shadowfax Technologies	BlackBuck	VRL Logistics	Snowman Logistics
Cash From Operating Activities	63.47	49.86	58.33	554.79	65.42
Cash Flow from Investing Activities	-109.51	-119.27	-466.53	-429.78	-51.89
Cash from Financing Activities	79.55	130.39	383.69	-90.15	-16.85
Net Cash Inflow / Outflow	33.51	60.98	-24.52	34.86	-3.33

Ratios

Profitability Ratios

	Tejas Cargo India	Shadowfax Technologies	BlackBuck	VRL Logistics	Snowman Logistics
ROCE (%)	15.60	4.90	-31.80	25.06	5.79
ROE (%)	16.74	3.56	-6.14	18.02	1.38
ROA (%)	6.44	0.63	-4.15	7.04	0.78
EBIT Margin (%)	20.71	3.73	30.27	18.96	16.93
Net Margin (%)	3.77	0.26	-8.28	5.74	1.02
Cash Profit Margin (%)	15.99	2.88	-1.02	13.79	12.45

Growth Ratios

	Tejas Cargo India	Shadowfax Technologies	BlackBuck	VRL Logistics	Snowman Logistics
Revenue Growth (%)	19.55	31.85	43.72	9.43	9.77
EBIT Growth (%)	50.41	205.37	193.48	44.21	-13.66
Net Profit Growth (%)	44.73	154.12	77.08	105.39	-55.22
EPS Growth (%)	6.55	142.87	98.69	105.38	-55.21
Book Value Growth (%)	212.23	255.26	609.58	14.67	-2.65

Valuation Ratios

	Tejas Cargo India	Shadowfax Technologies	BlackBuck	VRL Logistics	Snowman Logistics
Price / Earnings	20.60	0.00	0.00	11.30	131.39
Price / Book Value	2.28	0.00	6.88	3.81	1.84
Dividend Yield (%)	0.00	--	0.00	3.17	2.23
EV/EBITDA	4.93	2.45	53.03	7.56	9.32
Market Cap (₹ Cr)	394.22	0.00	7,523.94	4,135.47	747.74

Solvency Ratios

	Tejas Cargo India	Shadowfax Technologies	BlackBuck	VRL Logistics	Snowman Logistics
Debt to Equity	0.92	0.01	0.03	0.41	0.32
Short term debt to equity ratio	0.15	--	--	--	0.01
Current Ratio	1.66	1.81	5.45	0.66	1.30
Quick Ratio	1.64	1.81	5.45	0.57	1.15
Interest Coverage	2.51	1.28	-64.14	3.61	1.25

Operating Efficiency Ratios

	Tejas Cargo India	Shadowfax Technologies	BlackBuck	VRL Logistics	Snowman Logistics
Debtors to sales (%)	19.16	13.24	6.41	2.94	16.41
Asset Turnover	1.69	2.43	0.46	1.22	0.76
Receivable days	60.38	37.65	20.61	10.45	57.29
Inventory Days	1.24	0.00	0.00	4.85	8.96
Payable days	--	--	--	--	78.13
Cash Conversion Cycle	--	--	--	--	-11.88