Nifty

:

22147.00

Sensex

:

73088.33

151.15 (0.69%)
599.34 (0.83%)

Login

Nifty
Sensex

:
:

22147.00
73088.33

151.15 (0.69%)
599.34 (0.83%)

Snowman Logistics Ltd.

Logistics

Rating :

61/99

BSE: 538635 | NSE: SNOWMAN

Watchlist

NSE BSE

68.15

19-Apr-2024

Open
High
Low
Previous Close

63.75
69.10
63.75
66.95

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1632652
1102.24
84.90
33.30

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,139.21
72.76
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,246.44
1.10%
2.74

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

10.53
12.42
20.77

EBITDA CAGR (%)

10 Years
5 Years
3 Years

9.14
13.30
8.13

PAT CAGR (%)

10 Years
5 Years
3 Years

-5.04
6.63
506.71

P:E (Median)

8 Years
5 Years
3 Years

47.18
55.95
75.07

P:BV (Average)

8 Years
5 Years
3 Years

1.73
1.73
1.78

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.69
10.39
9.82

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 124.05 109.39 13.40% 124.02 108.62 14.18% 128.77 87.29 47.52% 112.35 76.63 46.61%
Expenses 97.71 85.67 14.05% 100.01 85.54 16.92% 104.55 67.21 55.56% 90.67 60.00 51.12%
EBITDA 26.33 23.72 11.00% 24.01 23.08 4.03% 24.22 20.08 20.62% 21.68 16.64 30.29%
EBIDTM 21.23% 21.68% 19.36% 21.25% 18.81% 23.00% 19.30% 21.71%
Other Income 1.17 1.42 -17.61% 1.53 1.03 48.54% 1.20 1.18 1.69% 3.88 1.37 183.21%
Interest 5.86 5.63 4.09% 6.05 5.69 6.33% 5.60 5.41 3.51% 5.49 5.40 1.67%
Depreciation 15.10 13.21 14.31% 14.83 13.26 11.84% 13.61 12.79 6.41% 13.10 12.86 1.87%
PBT 6.54 6.31 3.65% 4.66 5.16 -9.69% 6.21 3.06 102.94% 6.97 -0.26 -
Tax 2.29 2.57 -10.89% 1.73 2.49 -30.52% 2.83 1.18 139.83% 1.87 -0.04 -
PAT 4.25 3.74 13.64% 2.93 2.67 9.74% 3.38 1.89 78.84% 5.10 -0.22 -
PATM 3.42% 3.42% 2.36% 2.46% 2.63% 2.16% 4.54% -0.28%
EPS 0.25 0.22 13.64% 0.18 0.16 12.50% 0.20 0.11 81.82% 0.31 -0.01 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 489.19 417.65 286.17 237.10 240.20 232.55 194.28 189.24 224.86 202.93 153.41 Net Sales Growth 28.08% 45.94% 20.70% -1.29% 3.29% 19.70% 2.66% -15.84% 10.81% 32.28% Cost Of Goods Sold 126.33 78.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 362.86 338.90 286.17 237.10 240.20 232.55 194.28 189.24 224.86 202.93 153.41 GP Margin 74.18% 81.14% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 392.94 330.29 222.35 177.99 179.33 185.76 149.82 152.87 180.78 156.90 116.97 Power & Fuel Cost - 67.93 65.54 61.22 65.85 64.87 53.90 52.18 63.26 61.92 44.76 % Of Sales - 16.26% 22.90% 25.82% 27.41% 27.90% 27.74% 27.57% 28.13% 30.51% 29.18% Employee Cost - 33.96 27.25 24.22 24.02 23.04 20.54 16.05 19.07 17.04 15.19 % Of Sales - 8.13% 9.52% 10.22% 10.0% 9.91% 10.57% 8.48% 8.48% 8.40% 9.90% Manufacturing Exp. - 63.62 61.51 64.05 64.98 52.09 25.96 26.51 61.73 53.39 37.57 % Of Sales - 15.23% 21.49% 27.01% 27.05% 22.40% 13.36% 14.01% 27.45% 26.31% 24.49% General & Admin Exp. - 73.81 51.97 16.25 18.29 26.99 30.39 30.76 27.25 20.24 14.62 % Of Sales - 17.67% 18.16% 6.85% 7.61% 11.61% 15.64% 16.25% 12.12% 9.97% 9.53% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 14.22 14.84 0.20 0.19 0.24 % Of Sales - 0% 0% 0% 0% 0% 7.32% 7.84% 0.09% 0.09% 0.16% Miscellaneous Exp. - 12.22 16.09 12.26 6.18 18.76 4.82 12.54 9.27 4.12 0.24 % Of Sales - 2.93% 5.62% 5.17% 2.57% 8.07% 2.48% 6.63% 4.12% 2.03% 2.99% EBITDA 96.24 87.36 63.82 59.11 60.87 46.79 44.46 36.37 44.08 46.03 36.44 EBITDA Margin 19.67% 20.92% 22.30% 24.93% 25.34% 20.12% 22.88% 19.22% 19.60% 22.68% 23.75% Other Income 7.78 8.71 9.98 9.37 3.19 15.45 3.85 0.79 7.34 5.64 3.41 Interest 23.00 22.22 18.45 17.06 19.54 10.28 11.86 11.41 9.26 12.43 11.18 Depreciation 56.64 52.35 51.34 48.98 50.83 41.10 40.01 38.58 30.40 24.51 14.97 PBT 24.38 21.50 4.00 2.43 -6.31 10.86 -3.56 -12.83 11.76 14.73 13.69 Tax 8.72 8.11 2.32 2.37 8.70 1.14 0.00 -10.56 -8.78 -10.02 -8.79 Tax Rate 35.77% 37.72% 58.00% 97.53% -137.88% 10.50% 0.00% 68.17% -74.66% -68.02% -64.21% PAT 15.66 13.40 1.68 0.06 -15.01 9.72 -3.56 -4.93 20.54 24.75 22.48 PAT before Minority Interest 15.66 13.40 1.68 0.06 -15.01 9.72 -3.56 -4.93 20.54 24.75 22.48 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.20% 3.21% 0.59% 0.03% -6.25% 4.18% -1.83% -2.61% 9.13% 12.20% 14.65% PAT Growth 93.81% 697.62% 2,700.00% - - - - - -17.01% 10.10% EPS 0.94 0.80 0.10 0.00 -0.90 0.58 -0.21 -0.30 1.23 1.48 1.35

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 421.62 421.79 419.84 419.69 435.04 425.28 428.67 433.50 418.12 221.30 Share Capital 167.09 167.09 167.09 167.09 167.09 167.09 167.09 167.09 166.68 124.11 Total Reserves 254.54 254.71 252.75 252.60 267.88 258.11 261.50 266.26 251.22 97.05 Non-Current Liabilities 187.29 204.73 162.39 127.90 10.34 44.16 66.40 77.04 53.60 82.78 Secured Loans 77.58 107.49 70.38 36.13 55.05 87.65 109.49 108.22 71.15 90.40 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 1.79 0.54 0.32 0.41 0.17 0.63 0.65 0.65 9.75 6.34 Current Liabilities 78.93 60.14 42.19 49.31 63.05 66.23 48.99 68.05 55.05 74.08 Trade Payables 32.94 33.83 19.99 15.32 18.79 15.08 12.76 7.33 3.26 3.19 Other Current Liabilities 43.15 25.46 19.93 26.66 40.07 50.40 35.86 46.92 41.67 30.45 Short Term Borrowings 0.00 0.00 1.38 6.68 3.36 0.00 0.00 12.50 0.00 40.25 Short Term Provisions 2.84 0.85 0.89 0.66 0.84 0.75 0.38 1.31 10.13 0.19 Total Liabilities 687.84 686.66 624.42 596.90 508.43 535.67 544.06 578.59 526.77 378.16 Net Block 517.43 542.98 460.99 506.60 413.32 444.11 447.91 441.10 336.57 250.00 Gross Block 816.07 803.91 676.17 688.56 556.21 551.69 516.20 471.50 424.30 310.21 Accumulated Depreciation 298.63 260.93 215.18 181.96 142.89 107.58 68.29 30.40 87.74 60.21 Non Current Assets 549.23 574.26 517.77 535.04 449.32 475.35 483.23 491.63 388.02 315.50 Capital Work in Progress 8.39 1.84 20.37 0.14 0.20 0.79 4.57 26.70 22.97 42.43 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.00 0.00 Long Term Loans & Adv. 22.31 26.34 30.58 27.36 26.86 28.67 29.21 22.32 28.34 22.92 Other Non Current Assets 1.09 3.09 5.83 0.94 8.94 1.77 1.53 1.43 0.14 0.14 Current Assets 138.62 112.12 106.65 61.87 59.12 60.31 60.82 86.96 138.76 62.66 Current Investments 43.49 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 7.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 71.69 67.33 52.48 55.55 51.71 44.36 35.28 56.23 48.18 39.48 Cash & Bank 4.23 31.46 43.80 2.02 2.44 9.60 19.12 21.11 83.73 16.09 Other Current Assets 11.62 9.25 9.12 3.41 4.97 6.34 6.42 9.62 6.86 7.08 Short Term Loans & Adv. 2.99 3.08 1.25 0.89 1.52 1.88 3.46 5.98 6.38 5.69 Net Current Assets 59.69 51.98 64.46 12.55 -3.93 -5.92 11.83 18.91 83.70 -11.42 Total Assets 687.85 686.38 624.42 596.91 508.44 535.66 544.05 578.59 526.78 378.16

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 86.46 68.87 70.72 55.61 53.23 36.70 49.42 38.81 52.37 14.66 PBT 21.50 4.00 2.43 -6.31 10.86 -3.56 -15.49 11.76 14.73 13.69 Adjustment 71.73 69.34 66.20 71.58 51.71 50.95 63.18 40.45 34.48 26.23 Changes in Working Capital -9.23 -3.27 -3.30 -9.44 -3.44 -8.25 6.41 -8.96 4.58 -21.34 Cash after chg. in Working capital 84.00 70.07 65.33 55.83 59.13 39.15 54.10 43.25 53.79 18.59 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 2.46 -1.19 5.39 -0.22 -5.90 -2.45 -4.68 -4.45 -1.42 -3.92 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -41.87 -99.42 -41.24 -3.65 -10.60 -27.01 -28.23 -138.36 -90.29 -116.44 Net Fixed Assets -18.71 -109.21 -7.84 -132.29 -3.93 -31.71 -22.57 -50.93 -94.63 -116.82 Net Investments -42.49 -1.00 0.00 0.00 0.00 0.00 0.08 -0.08 0.00 0.00 Others 19.33 10.79 -33.40 128.64 -6.67 4.70 -5.74 -87.35 4.34 0.38 Cash from Financing Activity -58.02 16.67 0.12 -50.83 -52.23 -19.95 -23.16 36.93 105.55 110.53 Net Cash Inflow / Outflow -13.43 -13.87 29.60 1.13 -9.60 -10.26 -1.98 -62.62 67.63 8.76 Opening Cash & Equivalents 15.79 29.66 0.06 -1.06 8.54 18.79 20.77 83.73 16.09 7.33 Closing Cash & Equivalent 2.36 15.79 29.66 0.06 -1.06 8.54 18.79 21.11 83.73 16.09

Financial Ratios

Standalone

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 25.23 25.24 25.13 25.12 26.03 25.45 25.65 25.94 25.07 17.82 ROA 1.95% 0.26% 0.01% -2.72% 1.86% -0.66% -0.88% 3.72% 5.47% 7.28% ROE 3.18% 0.40% 0.01% -3.51% 2.26% -0.83% -1.14% 4.83% 7.75% 12.83% ROCE 8.18% 4.30% 3.97% 2.62% 3.90% 1.48% -0.71% 3.86% 6.20% 8.41% Fixed Asset Turnover 0.52 0.39 0.35 0.39 0.42 0.36 0.38 0.50 0.55 0.60 Receivable days 60.75 76.41 83.16 81.49 75.39 74.81 88.25 84.73 78.83 78.81 Inventory Days 6.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 154.75 0.00 0.00 29.84 33.59 32.27 24.23 10.98 7.45 13.71 Cash Conversion Cycle -87.38 76.41 83.16 51.66 41.80 42.54 64.02 73.75 71.38 65.10 Total Debt/Equity 0.25 0.29 0.20 0.15 0.21 0.31 0.32 0.34 0.22 0.66 Interest Cover 1.97 1.22 1.14 0.68 2.06 0.70 -0.36 2.27 2.19 2.22

Top Investors:

massachusetts institute of technology

investor education and protection fund (iepf)

Annual Reports:

News Update:

Snowman Logistics - Quarterly Results
14th Feb 2024, 13:06 PM

Read More

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

Feedback