Dhillon Freight Carrier Peer Comparison

BSE: 544556

₹31.00

₹1.00 (3.33%)

As on 28-Aug-2026IST

Market cap

₹12 Cr

Revenue (TTM)

₹25 Cr

P/E Ratio

9

P/B Ratio

0.8

Div. Yield

0 %

Edit

	Dhillon Freight Carrier	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Market cap (₹ Cr)	12	15,149	10,813	5,303	1,004
Revenue (₹ Cr)	25	4,202	713	3,356	501
Net Profit (₹ Cr)	1.73	111.71	168.81	267.31	19.14
Net Margin (%)	6.86	2.64	21.77	7.91	3.77
RoE (%)	39.64	11.29	12.55	23.89	16.74
Price to Earnings	9.01	135.61	64.06	19.84	47.95
Price-To-Book	0.79	8.58	7.63	4.34	5.80

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Dhillon Freight Carrier	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Operating Revenue	24.74	2,485.13	426.73	3,160.95	501.29
Total Income	25.22	2,514.65	462.40	3,185.17	508.24
Total Expenditure	21.05	2,421.95	333.24	2,585.89	404.41
EBITDA	3.69	63.18	93.48	575.06	96.88
Depreciation	1.43	65.24	33.94	253.63	61.01
EBIT	2.25	-2.06	59.55	321.43	35.88
Interest	0.38	21.40	4.34	95.70	17.08
Other Income	0.48	29.52	35.67	24.22	6.94
Exceptional Items	--	--	-373.79	--	--
Profit before Tax	2.35	6.06	-282.92	249.95	25.74
Provision for Tax	0.62	-0.37	-244.64	67.03	6.60
Profit after Tax	1.73	6.43	-38.28	182.92	19.14

Liabilities (₹ Cr)

	Dhillon Freight Carrier	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Shareholder's Funds	5.23	660.41	1,237.52	1,084.55	173.23
Minority Interest	--	--	--	--	--
Non-Current Liabilities	1.46	103.36	-213.89	1,464.56	84.93
Current Liabilities	2.84	493.89	164.72	436.97	100.27
Total Liabilities	9.71	1,259.25	1,435.70	2,986.08	360.07

Assets (₹ Cr)

	Dhillon Freight Carrier	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Non-Current Assets	4.58	365.39	291.23	2,696.02	191.64
Current Assets	4.95	892.27	897.12	290.06	166.68
Total Assets	9.71	1,259.25	1,435.70	2,986.08	360.07
Total Debt*	3.34	6.46	29.72	449.45	159.20
Net Current Assets	2.11	398.38	732.40	-146.91	66.40
Contingent Liabilities	--	0.94	--	82.51	6.30

Cashflow (₹ Cr)

	Dhillon Freight Carrier	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Cash From Operating Activities	3.42	49.86	58.33	554.79	63.47
Cash Flow from Investing Activities	-0.24	-119.27	-466.53	-429.78	-109.51
Cash from Financing Activities	-1.63	130.39	383.69	-90.15	79.55
Net Cash Inflow / Outflow	1.54	60.98	-24.52	34.86	33.51

Ratios

Profitability Ratios

	Dhillon Freight Carrier	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
ROCE (%)	32.44	4.90	-31.80	25.06	15.60
ROE (%)	39.64	3.56	-6.14	18.02	16.74
ROA (%)	18.68	0.63	-4.15	7.04	6.44
EBIT Margin (%)	16.85	3.73	30.27	18.96	20.71
Net Margin (%)	6.86	0.26	-8.28	5.74	3.77
Cash Profit Margin (%)	12.78	2.88	-1.02	13.79	15.99

Growth Ratios

	Dhillon Freight Carrier	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Revenue Growth (%)	3.01	31.85	43.72	9.43	19.55
EBIT Growth (%)	2.74	205.37	193.48	44.21	50.41
Net Profit Growth (%)	58.25	154.12	77.08	105.39	44.73
EPS Growth (%)	58.25	142.87	98.69	105.38	6.55
Book Value Growth (%)	49.45	255.26	609.58	14.67	212.23

Valuation Ratios

	Dhillon Freight Carrier	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Price / Earnings	0.00	0.00	0.00	11.30	20.60
Price / Book Value	0.00	0.00	6.88	3.81	2.28
Dividend Yield (%)	--	--	0.00	3.17	0.00
EV/EBITDA	0.61	2.45	53.03	7.56	4.93
Market Cap (₹ Cr)	0.00	0.00	7,523.94	4,135.47	394.22

Solvency Ratios

	Dhillon Freight Carrier	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Debt to Equity	0.64	0.01	0.03	0.41	0.92
Short term debt to equity ratio	0.14	--	--	--	0.15
Current Ratio	1.74	1.81	5.45	0.66	1.66
Quick Ratio	1.74	1.81	5.45	0.57	1.64
Interest Coverage	7.19	1.28	-64.14	3.61	2.51

Operating Efficiency Ratios

	Dhillon Freight Carrier	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India
Debtors to sales (%)	3.63	13.24	6.41	2.94	19.16
Asset Turnover	2.67	2.43	0.46	1.22	1.69
Receivable days	13.69	37.65	20.61	10.45	60.38
Inventory Days	0.00	0.00	0.00	4.85	1.24
Payable days	--	--	--	--	--
Cash Conversion Cycle	--	--	--	--	--

Annual
Quarterly