Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Logistics

Rating :
33/99

BSE: 539332 | NSE: NAVKARCORP

63.35
-1.45 (-2.24%)
12-Nov-2018 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  65.20
  •  65.45
  •  63.15
  •  64.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  191889
  •  121.56
  •  218.30
  •  63.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 956.55
  • 11.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,332.98
  • N/A
  • 0.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 69.03%
  • 1.44%
  • 6.21%
  • FII
  • DII
  • Others
  • 0.06%
  • 14.66%
  • 8.60%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 92.27
  • 4.15
  • 7.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 6.01
  • 4.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 151.42
  • 2.19
  • 2.07

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 26.22

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 2.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 17.01

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
98.83
-100.00%
0.00
99.07
-100.00%
106.46
91.59
16.24%
107.80
90.04
19.72%
Expenses
0.00
59.83
-100.00%
0.00
64.13
-100.00%
68.85
58.57
17.55%
67.37
56.02
20.26%
EBITDA
0.00
39.00
-100.00%
0.00
34.94
-100.00%
37.61
33.01
13.94%
40.43
34.02
18.84%
EBIDTM
0.00%
39.46%
0.00%
35.27%
35.33%
36.05%
37.50%
37.78%
Other Income
0.00
1.21
-100.00%
0.00
3.12
-100.00%
0.42
2.44
-82.79%
0.49
3.28
-85.06%
Interest
0.00
7.21
-100.00%
0.00
7.67
-100.00%
1.32
8.62
-84.69%
5.35
6.65
-19.55%
Depreciation
0.00
5.44
-100.00%
0.00
4.63
-100.00%
5.42
5.15
5.24%
5.48
5.13
6.82%
PBT
0.00
27.56
-100.00%
0.00
25.76
-100.00%
31.29
21.68
44.33%
30.09
25.53
17.86%
Tax
0.00
5.86
-100.00%
0.00
5.54
-100.00%
7.82
2.22
252.25%
5.29
3.12
69.55%
PAT
0.00
21.71
-100.00%
0.00
20.23
-100.00%
23.47
19.46
20.61%
24.81
22.41
10.71%
PATM
0.00%
21.96%
0.00%
20.42%
22.04%
21.25%
23.01%
24.89%
EPS
0.00
1.52
-100.00%
0.00
1.42
-100.00%
1.56
1.36
14.71%
1.74
1.57
10.83%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
412.16
370.91
347.26
328.75
349.35
333.36
268.04
Net Sales Growth
13.48%
6.81%
5.63%
-5.90%
4.80%
24.37%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
60.16
104.50
70.15
Gross Profit
412.17
370.91
347.26
328.75
289.19
228.85
197.89
GP Margin
100.00%
100%
100%
100%
82.78%
68.65%
73.83%
Total Expenditure
260.18
233.46
213.58
209.22
225.00
231.58
177.90
Power & Fuel Cost
-
20.17
36.15
46.01
37.99
28.59
22.98
% Of Sales
-
5.44%
10.41%
14.00%
10.87%
8.58%
8.57%
Employee Cost
-
31.74
24.62
22.23
18.41
17.13
14.34
% Of Sales
-
8.56%
7.09%
6.76%
5.27%
5.14%
5.35%
Manufacturing Exp.
-
143.31
107.59
43.75
42.10
38.63
33.51
% Of Sales
-
38.64%
30.98%
13.31%
12.05%
11.59%
12.50%
General & Admin Exp.
-
28.41
22.53
20.61
23.95
12.23
9.76
% Of Sales
-
7.66%
6.49%
6.27%
6.86%
3.67%
3.64%
Selling & Distn. Exp.
-
1.01
1.01
50.31
37.49
25.08
23.49
% Of Sales
-
0.27%
0.29%
15.30%
10.73%
7.52%
8.76%
Miscellaneous Exp.
-
8.83
21.68
26.32
4.91
5.42
3.66
% Of Sales
-
2.38%
6.24%
8.01%
1.41%
1.63%
1.37%
EBITDA
151.98
137.45
133.68
119.53
124.35
101.78
90.14
EBITDA Margin
36.87%
37.06%
38.50%
36.36%
35.59%
30.53%
33.63%
Other Income
5.24
13.13
23.18
2.15
20.84
4.64
0.90
Interest
21.55
31.28
34.39
26.37
33.04
32.45
30.47
Depreciation
20.97
20.08
19.32
15.21
13.01
10.20
8.04
PBT
114.70
99.21
103.15
80.10
99.13
63.77
52.54
Tax
24.51
13.61
17.63
11.66
8.59
7.06
5.58
Tax Rate
21.37%
13.72%
17.09%
14.56%
8.67%
11.07%
10.62%
PAT
90.22
85.60
85.53
68.44
90.54
56.71
46.96
PAT before Minority Interest
90.22
85.60
85.53
68.44
90.54
56.71
46.96
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
21.89%
23.08%
24.63%
20.82%
25.92%
17.01%
17.52%
PAT Growth
3.06%
0.08%
24.97%
-24.41%
59.65%
20.76%
 
Unadjusted EPS
6.24
6.00
6.65
6.24
10.18
38.36
34.95

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
1,448.91
1,363.64
743.99
438.47
308.64
208.69
Share Capital
142.61
142.61
112.00
20.58
17.08
13.44
Total Reserves
1,306.30
1,221.03
631.98
417.89
291.56
195.26
Non-Current Liabilities
403.90
446.01
464.94
367.52
375.41
369.69
Secured Loans
270.52
302.52
304.29
231.03
227.32
228.49
Unsecured Loans
68.82
61.20
126.13
111.93
126.22
125.25
Long Term Provisions
22.38
43.26
2.56
1.52
1.09
0.79
Current Liabilities
302.77
246.38
198.55
111.23
112.63
81.19
Trade Payables
60.61
71.69
11.63
1.36
12.34
5.35
Other Current Liabilities
156.17
115.28
104.24
76.62
75.00
65.11
Short Term Borrowings
35.88
33.35
28.04
25.29
22.67
6.75
Short Term Provisions
50.12
26.05
54.64
7.96
2.63
3.99
Total Liabilities
2,155.58
2,056.03
1,408.48
917.22
796.68
659.57
Net Block
1,193.85
1,170.72
1,073.46
655.53
620.36
548.53
Gross Block
1,290.84
1,249.65
1,132.89
698.66
650.58
568.69
Accumulated Depreciation
97.00
78.93
59.43
43.13
30.22
20.16
Non Current Assets
1,894.28
1,661.57
1,226.31
794.84
687.30
578.41
Capital Work in Progress
517.38
274.84
27.37
43.64
0.18
0.54
Non Current Investment
45.55
45.55
0.00
20.25
20.25
0.00
Long Term Loans & Adv.
127.34
163.09
119.12
69.69
43.64
26.45
Other Non Current Assets
10.18
7.38
6.36
5.73
2.87
2.90
Current Assets
261.30
394.46
182.17
122.39
109.39
81.16
Current Investments
0.00
0.00
5.02
0.00
0.00
0.00
Inventories
5.69
3.98
1.62
0.00
0.00
0.00
Sundry Debtors
45.05
47.92
77.47
76.26
63.10
59.96
Cash & Bank
129.40
290.33
1.05
1.17
4.40
0.46
Other Current Assets
81.18
27.94
25.46
15.95
41.89
20.74
Short Term Loans & Adv.
49.89
24.30
71.55
29.00
31.58
13.16
Net Current Assets
-41.47
148.08
-16.38
11.16
-3.24
-0.03
Total Assets
2,155.58
2,056.03
1,408.48
917.23
796.69
659.57

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
108.36
224.36
123.13
78.56
72.67
66.09
PBT
99.21
103.15
80.10
99.13
63.77
52.54
Adjustment
40.49
40.44
58.54
28.63
41.97
38.15
Changes in Working Capital
-3.00
103.50
6.83
-32.98
-18.56
-11.77
Cash after chg. in Working capital
136.70
247.09
145.47
94.78
87.17
78.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-28.34
-24.09
-22.34
-16.22
-14.51
-12.83
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
1.36
0.00
0.00
0.00
0.00
Cash From Investing Activity
-47.22
-663.76
-193.65
-89.75
-109.39
-112.02
Net Fixed Assets
-764.97
-202.71
-106.82
-91.55
-81.54
Net Investments
14.22
-54.70
15.19
0.00
-20.25
Others
703.53
-406.35
-102.02
1.80
-7.60
Cash from Financing Activity
-27.62
443.29
70.39
10.50
37.96
46.19
Net Cash Inflow / Outflow
33.52
3.89
-0.13
-0.69
1.24
0.26
Opening Cash & Equivalents
4.88
0.99
1.01
1.69
0.45
0.20
Closing Cash & Equivalent
38.40
4.88
0.99
1.01
1.69
0.45

Financial Ratios

Standalone /

Consolidated
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
101.60
95.62
67.61
39.76
34.54
25.89
ROA
4.06%
4.94%
5.89%
10.57%
7.79%
7.12%
ROE
6.09%
8.12%
11.62%
24.39%
22.02%
22.50%
ROCE
6.83%
8.69%
9.79%
16.24%
13.96%
13.26%
Fixed Asset Turnover
0.29
0.29
0.36
0.52
0.55
0.47
Receivable days
45.74
65.90
85.34
72.81
67.37
81.65
Inventory Days
4.76
2.94
1.79
0.00
0.00
0.00
Payable days
110.86
79.99
13.26
11.86
14.30
11.25
Cash Conversion Cycle
-60.36
-11.15
73.87
60.94
53.07
70.40
Total Debt/Equity
0.35
0.37
0.75
1.00
1.44
2.00
Interest Cover
4.17
4.00
4.04
4.00
2.97
2.72

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.