Shadowfax Technologies Peer Comparison

NSE: SHADOWFAX | BSE: 544685

₹276.25

₹3.75 (1.38%)

As on 22-Oct-2026IST

Market cap

₹16,233 Cr

Revenue (TTM)

₹4,202 Cr

P/E Ratio

145.3

P/B Ratio

9.2

Div. Yield

0 %

Edit

	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India	Snowman Logistics
Market cap (₹ Cr)	16,233	10,108	4,666	946	568
Revenue (₹ Cr)	4,202	713	3,356	629	619
Net Profit (₹ Cr)	111.71	168.81	267.31	20.93	5.31
Net Margin (%)	2.64	21.77	7.91	3.29	0.85
RoE (%)	11.29	12.55	23.89	11.43	1.42
Price to Earnings	145.32	59.88	17.46	45.21	107.06
Price-To-Book	9.19	7.13	3.82	4.90	1.40

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India	Snowman Logistics
Operating Revenue	4,202.44	651.97	3,221.11	628.72	604.38
Total Income	4,238.59	714.62	3,244.78	636.50	608.03
Total Expenditure	3,981.62	485.10	2,569.25	518.79	513.50
EBITDA	220.82	166.87	651.86	109.93	90.88
Depreciation	117.37	52.61	261.03	71.91	67.59
EBIT	103.45	114.26	390.83	38.02	23.29
Interest	28.86	5.61	96.62	17.60	26.75
Other Income	36.15	62.65	23.67	7.78	3.64
Exceptional Items	--	-3.83	--	--	-2.74
Profit before Tax	110.74	167.48	317.88	28.21	-2.56
Provision for Tax	-0.97	7.13	81.05	7.28	-5.86
Profit after Tax	111.71	160.34	236.83	20.93	3.30

Liabilities (₹ Cr)

	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India	Snowman Logistics
Shareholder's Funds	1,744.84	1,421.86	1,142.44	193.26	402.11
Minority Interest	--	--	--	--	--
Non-Current Liabilities	197.08	-186.83	1,351.44	95.82	241.43
Current Liabilities	889.42	261.13	529.45	156.88	96.21
Total Liabilities	2,833.90	1,751.24	3,023.33	447.43	779.16

Assets (₹ Cr)

	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India	Snowman Logistics
Non-Current Assets	1,193.85	625.90	2,703.90	245.09	612.24
Current Assets	1,637.49	870.26	319.43	200.86	127.50
Total Assets	2,833.90	1,751.24	3,023.33	447.43	779.16
Total Debt*	0.28	25.88	455.69	220.22	115.42
Net Current Assets	748.07	609.13	-210.02	43.98	31.29
Contingent Liabilities	2.15	--	53.03	11.00	16.83

Cashflow (₹ Cr)

	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India	Snowman Logistics
Cash From Operating Activities	350.09	169.43	654.37	59.16	98.36
Cash Flow from Investing Activities	-1,090.85	-170.89	-294.00	-126.08	-27.92
Cash from Financing Activities	862.99	-11.47	-398.01	43.94	-62.38
Net Cash Inflow / Outflow	122.23	-12.93	-37.64	-22.98	8.06

Ratios

Profitability Ratios

	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India	Snowman Logistics
ROCE (%)	11.58	12.75	26.47	12.28	4.59
ROE (%)	11.29	12.99	21.27	11.43	0.82
ROA (%)	5.46	11.95	7.88	5.20	0.45
EBIT Margin (%)	6.11	35.20	20.97	18.72	15.64
Net Margin (%)	2.64	22.44	7.30	3.29	0.54
Cash Profit Margin (%)	5.45	32.66	15.45	14.77	11.73

Growth Ratios

	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India	Snowman Logistics
Revenue Growth (%)	69.10	52.78	1.90	25.42	9.38
EBIT Growth (%)	177.21	77.71	12.72	13.37	1.07
Net Profit Growth (%)	1,637.33	518.88	29.47	9.38	-41.96
EPS Growth (%)	352.90	2,019.04	29.47	9.38	-41.96
Book Value Growth (%)	501.87	25.69	5.34	11.64	-1.20

Valuation Ratios

	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India	Snowman Logistics
Price / Earnings	59.94	65.30	17.26	32.59	155.39
Price / Book Value	3.95	7.63	3.58	3.53	1.28
Dividend Yield (%)	0.00	0.00	2.14	0.00	1.63
EV/EBITDA	23.42	43.00	6.70	7.50	6.50
Market Cap (₹ Cr)	6,696.17	10,481.67	4,088.23	682.03	513.30

Solvency Ratios

	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India	Snowman Logistics
Debt to Equity	0.00	0.02	0.40	1.14	0.29
Short term debt to equity ratio	--	--	0.02	0.44	--
Current Ratio	1.84	3.33	0.60	1.28	1.33
Quick Ratio	1.84	3.33	0.52	1.22	1.19
Interest Coverage	4.84	30.88	4.29	2.60	0.90

Operating Efficiency Ratios

	Shadowfax Technologies	BlackBuck	VRL Logistics	Tejas Cargo India	Snowman Logistics
Debtors to sales (%)	12.23	4.21	2.66	18.81	13.95
Asset Turnover	2.06	0.49	1.07	1.56	0.82
Receivable days	36.61	15.34	10.11	56.99	52.82
Inventory Days	0.00	0.00	4.91	3.37	8.53
Payable days	--	--	--	764.83	73.06
Cash Conversion Cycle	--	--	--	-704.48	-11.70