Nifty

:

21884.75

Sensex

:

72128.71

-111.10 (-0.51%)
-360.28 (-0.50%)

Login

Nifty
Sensex

:
:

21884.75
72128.71

-111.10 (-0.51%)
-360.28 (-0.50%)

Tiger Logistics (India) Ltd.

Logistics

Rating :

45/99

BSE: 536264 | NSE: Not Listed

Watchlist

NSE BSE

52.69

18-Apr-2024

Open
High
Low
Previous Close

55.50
55.99
52.55
53.72

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

601
37.44
87.00
33.75

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

557.07
49.65
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

518.61
N/A
5.21

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.38
5.58
37.18

EBITDA CAGR (%)

10 Years
5 Years
3 Years

15.61
12.90
-

PAT CAGR (%)

10 Years
5 Years
3 Years

19.53
29.63
-

P:E (Median)

8 Years
5 Years
3 Years

14.30
11.18
12.75

P:BV (Average)

8 Years
5 Years
3 Years

3.03
3.03
3.89

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.43
8.95
12.90

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 51.95 82.83 -37.28% 53.58 182.24 -70.60% 42.02 107.24 -60.82% 61.04 170.65 -64.23%
Expenses 47.97 73.99 -35.17% 49.55 172.31 -71.24% 39.45 101.58 -61.16% 58.46 159.02 -63.24%
EBITDA 3.98 8.84 -54.98% 4.03 9.93 -59.42% 2.56 5.66 -54.77% 2.58 11.63 -77.82%
EBIDTM 7.65% 10.67% 7.51% 5.45% 6.10% 5.28% 4.22% 6.82%
Other Income 1.09 2.40 -54.58% 0.42 0.87 -51.72% 0.41 0.77 -46.75% 1.40 0.72 94.44%
Interest 0.04 0.01 300.00% 0.03 0.41 -92.68% 0.03 0.12 -75.00% 0.04 0.03 33.33%
Depreciation 0.17 0.19 -10.53% 0.17 0.19 -10.53% 0.17 0.20 -15.00% 0.20 0.20 0.00%
PBT 4.86 11.03 -55.94% 4.23 10.20 -58.53% 2.77 6.12 -54.74% 3.74 12.12 -69.14%
Tax 1.18 2.76 -57.25% 1.01 2.27 -55.51% 0.67 1.57 -57.32% 1.53 1.59 -3.77%
PAT 3.68 8.27 -55.50% 3.22 7.92 -59.34% 2.10 4.54 -53.74% 2.21 10.52 -78.99%
PATM 7.09% 9.99% 6.02% 4.35% 5.01% 4.24% 3.62% 6.17%
EPS 3.48 7.81 -55.44% 3.04 7.48 -59.36% 1.98 4.29 -53.85% 2.08 9.93 -79.05%

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 /

Consolidated

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 208.59 433.35 615.11 167.87 301.48 330.36 324.24 298.05 253.45 245.82 147.48 Net Sales Growth -61.58% -29.55% 266.42% -44.32% -8.74% 1.89% 8.79% 17.60% 3.10% 66.68% Cost Of Goods Sold 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 208.58 433.35 615.11 167.87 301.48 330.36 324.24 298.05 253.45 245.82 147.48 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 195.43 406.99 577.52 177.52 309.88 315.99 304.68 280.93 240.69 235.37 141.30 Power & Fuel Cost - 0.38 0.24 0.26 0.33 0.34 0.34 0.31 0.24 0.18 0.14 % Of Sales - 0.09% 0.04% 0.15% 0.11% 0.10% 0.10% 0.10% 0.09% 0.07% 0.09% Employee Cost - 10.67 9.09 8.54 19.05 20.08 19.02 13.64 9.97 7.14 5.16 % Of Sales - 2.46% 1.48% 5.09% 6.32% 6.08% 5.87% 4.58% 3.93% 2.90% 3.50% Manufacturing Exp. - 385.78 560.09 154.86 278.50 287.35 276.55 259.09 224.24 223.11 130.66 % Of Sales - 89.02% 91.06% 92.25% 92.38% 86.98% 85.29% 86.93% 88.48% 90.76% 88.60% General & Admin Exp. - 7.74 3.64 5.09 5.48 6.78 6.42 5.35 4.37 3.62 3.52 % Of Sales - 1.79% 0.59% 3.03% 1.82% 2.05% 1.98% 1.80% 1.72% 1.47% 2.39% Selling & Distn. Exp. - 1.02 0.20 0.25 0.15 0.18 0.18 0.26 0.46 0.48 0.99 % Of Sales - 0.24% 0.03% 0.15% 0.05% 0.05% 0.06% 0.09% 0.18% 0.20% 0.67% Miscellaneous Exp. - 1.40 4.25 8.53 6.36 1.25 2.17 2.28 1.41 0.84 0.99 % Of Sales - 0.32% 0.69% 5.08% 2.11% 0.38% 0.67% 0.76% 0.56% 0.34% 0.56% EBITDA 13.15 26.36 37.59 -9.65 -8.40 14.37 19.56 17.12 12.76 10.45 6.18 EBITDA Margin 6.30% 6.08% 6.11% -5.75% -2.79% 4.35% 6.03% 5.74% 5.03% 4.25% 4.19% Other Income 3.32 6.80 2.10 1.38 1.70 0.36 0.61 0.21 0.66 0.62 0.67 Interest 0.14 1.03 1.51 1.96 4.44 3.10 2.17 0.82 0.47 0.27 0.06 Depreciation 0.71 0.78 0.80 0.89 0.98 1.14 0.58 0.54 0.74 1.02 0.78 PBT 15.60 31.34 37.38 -11.11 -12.12 10.49 17.41 15.98 12.21 9.78 6.01 Tax 4.39 8.13 3.75 0.30 0.22 4.15 6.06 5.65 4.91 2.66 2.11 Tax Rate 28.14% 25.94% 10.03% -2.48% -1.82% 39.56% 34.81% 35.36% 40.21% 31.52% 35.11% PAT 11.21 23.21 33.63 -12.42 -12.34 6.34 11.36 10.33 7.30 5.78 3.90 PAT before Minority Interest 11.21 23.21 33.63 -12.42 -12.34 6.34 11.36 10.33 7.30 5.78 3.90 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 5.37% 5.36% 5.47% -7.40% -4.09% 1.92% 3.50% 3.47% 2.88% 2.35% 2.64% PAT Growth -64.13% -30.98% - - - -44.19% 9.97% 41.51% 26.30% 48.21% EPS 10.58 21.90 31.73 -11.72 -11.64 5.98 10.72 9.75 6.89 5.45 3.68

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 172.00 301.48 330.36 324.24 298.28 253.45 Net Sales Growth -47.98% -8.74% 1.89% 8.70% 17.69% Cost Of Goods Sold -0.01 0.00 0.00 0.00 0.00 0.00 Gross Profit 172.01 301.48 330.36 324.24 298.28 253.45 GP Margin 100.01% 100% 100% 100% 100% 100% Total Expenditure 199.37 309.92 316.02 304.70 281.13 240.69 Power & Fuel Cost - 0.33 0.34 0.34 0.31 0.24 % Of Sales - 0.11% 0.10% 0.10% 0.10% 0.09% Employee Cost - 19.05 20.08 19.02 13.64 9.97 % Of Sales - 6.32% 6.08% 5.87% 4.57% 3.93% Manufacturing Exp. - 278.50 287.35 276.55 259.29 224.24 % Of Sales - 92.38% 86.98% 85.29% 86.93% 88.48% General & Admin Exp. - 5.51 6.80 6.44 5.36 4.37 % Of Sales - 1.83% 2.06% 1.99% 1.80% 1.72% Selling & Distn. Exp. - 0.15 0.18 0.18 0.26 0.46 % Of Sales - 0.05% 0.05% 0.06% 0.09% 0.18% Miscellaneous Exp. - 6.37 1.26 2.17 2.28 1.41 % Of Sales - 2.11% 0.38% 0.67% 0.76% 0.56% EBITDA -27.34 -8.44 14.34 19.54 17.15 12.76 EBITDA Margin -15.90% -2.80% 4.34% 6.03% 5.75% 5.03% Other Income 1.70 1.70 0.36 0.61 0.21 0.66 Interest 2.22 4.44 3.10 2.17 0.82 0.47 Depreciation 0.91 0.98 1.14 0.58 0.54 0.74 PBT -28.79 -12.16 10.47 17.40 16.00 12.21 Tax 0.60 0.22 4.15 6.06 5.65 4.91 Tax Rate -2.08% -1.81% 39.64% 34.83% 35.31% 40.21% PAT -29.39 -12.38 6.32 11.34 10.36 7.30 PAT before Minority Interest -29.39 -12.38 6.32 11.34 10.36 7.30 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -17.09% -4.11% 1.91% 3.50% 3.47% 2.88% PAT Growth -954.36% - -44.27% 9.46% 41.92% EPS -27.73 -11.68 5.96 10.70 9.77 6.89

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 97.63 74.43 41.98 52.71 65.19 58.50 47.11 36.82 29.52 27.33 Share Capital 10.57 10.57 10.57 10.57 10.57 10.57 10.57 10.57 4.23 4.23 Total Reserves 87.06 63.86 31.41 42.13 54.62 47.93 36.54 26.25 25.29 23.10 Non-Current Liabilities 2.46 2.25 4.28 4.38 2.87 4.00 7.87 0.76 1.74 0.52 Secured Loans 0.00 0.00 0.00 0.02 0.08 0.24 0.23 0.23 0.30 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.01 0.00 Long Term Provisions 1.93 1.64 1.61 2.86 2.10 1.89 1.32 0.93 0.70 0.52 Current Liabilities 19.07 44.15 37.18 47.30 56.00 51.00 38.29 40.98 36.51 15.13 Trade Payables 9.97 19.00 12.39 8.65 13.30 17.55 20.28 29.27 21.61 14.78 Other Current Liabilities 6.91 14.70 1.81 2.00 7.25 6.10 9.85 3.96 6.24 0.35 Short Term Borrowings 0.00 0.00 14.96 36.64 35.34 25.02 6.34 5.91 7.67 0.00 Short Term Provisions 2.19 10.45 8.02 0.00 0.11 2.34 1.82 1.83 0.99 0.00 Total Liabilities 119.16 120.83 83.44 104.39 124.06 113.50 93.27 78.56 67.77 42.98 Net Block 7.51 7.85 8.62 9.64 10.50 3.16 2.96 2.83 2.95 3.14 Gross Block 13.88 17.35 17.35 17.49 17.37 9.02 8.61 7.94 7.55 6.82 Accumulated Depreciation 6.37 9.50 8.74 7.84 6.86 5.87 5.66 5.12 4.60 3.68 Non Current Assets 14.36 14.76 25.71 25.53 15.93 16.74 12.86 3.55 3.23 3.43 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 7.62 1.82 0.35 0.00 0.00 Non Current Investment 5.48 5.22 0.16 0.29 0.33 0.33 0.25 0.05 0.05 0.05 Long Term Loans & Adv. 1.34 1.52 16.91 15.56 5.06 5.60 7.06 0.33 0.23 0.24 Other Non Current Assets 0.02 0.17 0.03 0.04 0.04 0.03 0.78 0.00 0.00 0.00 Current Assets 104.80 106.07 57.74 78.85 108.13 96.76 80.40 75.02 64.54 39.55 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 49.30 68.66 43.17 65.52 101.33 92.66 75.81 67.20 56.83 30.63 Cash & Bank 52.40 31.56 7.38 6.04 5.28 2.37 3.86 6.96 4.88 7.79 Other Current Assets 3.11 5.62 2.42 3.92 1.52 1.74 0.74 0.86 2.83 1.14 Short Term Loans & Adv. 0.26 0.24 4.76 3.37 0.00 0.00 0.00 0.14 2.29 0.18 Net Current Assets 85.73 61.92 20.55 31.56 52.13 45.76 42.12 34.03 28.03 24.42 Total Assets 119.16 120.83 83.45 104.38 124.06 113.50 93.26 78.57 67.77 42.98

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 52.66 65.18 58.51 47.13 36.82 Share Capital 10.57 10.57 10.57 10.57 10.57 Total Reserves 42.09 54.60 47.93 36.55 26.25 Non-Current Liabilities 4.38 2.87 4.00 7.87 0.76 Secured Loans 0.02 0.08 0.24 0.23 0.23 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 2.86 2.10 1.89 1.32 0.93 Current Liabilities 47.31 56.00 51.01 38.29 40.98 Trade Payables 8.65 13.30 17.55 20.28 29.27 Other Current Liabilities 2.02 7.26 6.11 9.85 3.96 Short Term Borrowings 36.64 35.34 25.02 6.34 5.91 Short Term Provisions 0.00 0.11 2.34 1.82 1.83 Total Liabilities 104.35 124.05 113.52 93.29 78.56 Net Block 9.64 10.50 3.16 2.96 2.83 Gross Block 17.49 17.37 9.02 8.61 7.94 Accumulated Depreciation 7.84 6.86 5.87 5.66 5.12 Non Current Assets 25.31 15.72 16.51 12.63 3.55 Capital Work in Progress 0.00 0.00 7.62 1.82 0.35 Non Current Investment 0.09 0.13 0.13 0.05 0.05 Long Term Loans & Adv. 15.54 5.04 5.57 7.03 0.33 Other Non Current Assets 0.04 0.04 0.03 0.78 0.00 Current Assets 79.03 108.33 97.00 80.65 75.02 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 65.52 101.33 92.66 75.81 67.20 Cash & Bank 6.21 5.46 2.58 4.08 6.96 Other Current Assets 7.30 1.55 1.76 0.76 0.86 Short Term Loans & Adv. 3.37 0.00 0.00 0.00 0.14 Net Current Assets 31.72 52.33 45.99 42.36 34.03 Total Assets 104.34 124.05 113.51 93.28 78.57

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 16.89 44.22 26.11 2.12 -4.04 -11.53 1.60 6.02 -11.47 -5.32 PBT 31.34 37.38 -11.11 -12.12 10.49 17.41 15.98 12.21 8.44 6.01 Adjustment -3.60 -0.40 5.14 3.48 3.93 3.11 2.34 0.97 0.46 0.00 Changes in Working Capital -2.84 11.00 32.06 10.86 -11.87 -26.26 -10.94 -2.12 -14.01 -9.17 Cash after chg. in Working capital 24.90 47.98 26.09 2.23 2.55 -5.74 7.37 11.05 -5.10 -3.16 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -8.01 -3.76 0.03 -0.11 -6.58 -5.78 -5.77 -5.04 -6.37 -2.16 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 0.45 -4.64 0.29 -0.24 -0.77 -6.45 -2.21 -0.73 -0.52 0.35 Net Fixed Assets 3.47 0.00 0.14 -0.12 -0.73 -6.21 -2.14 -0.74 -0.73 -0.31 Net Investments -0.26 -5.06 0.13 0.04 0.00 -0.08 -0.20 0.00 0.00 0.00 Others -2.76 0.42 0.02 -0.16 -0.04 -0.16 0.13 0.01 0.21 0.66 Cash from Financing Activity -0.60 -2.15 -1.77 -4.00 -2.83 -1.56 -0.53 -3.17 8.84 7.06 Net Cash Inflow / Outflow 16.74 37.43 24.63 -2.13 -7.63 -19.53 -1.13 2.12 -3.15 2.09 Opening Cash & Equivalents 31.73 -7.53 -30.50 -29.86 -22.42 -1.60 1.05 4.88 7.79 5.69 Closing Cash & Equivalent 52.42 31.73 -7.53 -30.50 -29.86 -22.42 -1.60 6.96 4.88 7.79

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 2.11 -4.11 -11.54 1.60 6.02 PBT -12.16 10.47 17.40 16.00 12.21 Adjustment 3.49 3.88 3.11 2.33 0.97 Changes in Working Capital 10.89 -11.87 -26.26 -10.96 -2.12 Cash after chg. in Working capital 2.22 2.48 -5.75 7.37 11.05 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.11 -6.59 -5.78 -5.77 -5.04 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.24 -0.73 -6.45 -1.98 -0.73 Net Fixed Assets -0.12 -0.73 -6.21 -2.14 Net Investments 0.04 0.00 -0.08 -0.20 Others -0.16 0.00 -0.16 0.36 Cash from Financing Activity -4.00 -2.83 -1.56 -0.53 -3.17 Net Cash Inflow / Outflow -2.13 -7.67 -19.54 -0.91 2.12 Opening Cash & Equivalents -29.68 -22.21 -1.37 1.05 4.88 Closing Cash & Equivalent -30.33 -29.68 -22.21 -1.37 6.96

Financial Ratios

Standalone /

Consolidated

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.) 9.23 70.40 39.71 49.85 61.66 55.33 44.56 34.82 27.92 25.85 ROA 19.34% 32.93% -13.23% -10.80% 5.34% 10.98% 12.02% 9.97% 10.44% 10.36% ROE 26.98% 57.78% -26.24% -20.93% 10.26% 21.51% 24.61% 21.99% 20.34% 17.85% ROCE 37.64% 59.21% -13.89% -8.08% 14.75% 28.49% 34.74% 31.06% 26.44% 27.71% Fixed Asset Turnover 27.75 35.45 9.64 17.30 25.04 36.77 36.00 32.71 34.20 22.12 Receivable days 49.68 33.18 118.16 101.00 107.17 94.83 87.56 89.31 64.93 64.49 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 18.11 23.11 32.87 39.24 28.51 39.31 Cash Conversion Cycle 49.68 33.18 118.16 101.00 89.06 71.72 54.69 50.07 36.42 25.18 Total Debt/Equity 0.00 0.00 0.36 0.70 0.54 0.43 0.14 0.17 0.31 0.00 Interest Cover 31.32 25.78 -5.19 -1.73 4.38 9.03 20.38 27.07 32.61 96.09

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 49.81 61.65 55.34 44.58 34.82 ROA -10.84% 5.32% 10.97% 12.05% 9.29% ROE -21.01% 10.21% 21.47% 24.67% 19.81% ROCE -8.13% 14.72% 28.47% 34.79% 29.45% Fixed Asset Turnover 17.30 25.04 36.77 36.03 31.90 Receivable days 101.00 107.17 94.83 87.50 96.77 Inventory Days 0.00 0.00 0.00 0.00 0.00 Payable days 13.32 18.11 23.11 32.85 45.15 Cash Conversion Cycle 87.68 89.06 71.72 54.65 51.62 Total Debt/Equity 0.70 0.54 0.43 0.14 0.17 Interest Cover -1.74 4.37 9.02 20.41 27.07

Top Investors:

samarkand estates private limited

tano investment opportunities fund

xcap investments private limited

treasure trove pictures private limited

elara india opportunities fund limited

Annual Reports:

News Update:

Tiger Logistics (I) - Quarterly Results
8th Feb 2024, 19:56 PM

Read More
Tiger Logistics signs MoU with PowerPac Holdings
19th Jan 2024, 12:39 PM

MoU aims to formalize a strategic partnership between Tiger Logistics and establish a joint venture in the logistics sector for global trade
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