Nifty
:
14423.00
Sensex
:
48178.66
-411.85 (-2.78%)
-1412.66 (-2.85%)
Nifty
Sensex
:
:
14423.00
48178.66
-411.85 (-2.78%)
-1412.66 (-2.85%)

Shipping Corporation Of India Ltd.

Shipping

Rating :
61/99

BSE: 523598 | NSE: SCI

NSE BSE
112.00
09-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  112.95
  •  114.70
  •  111.05
  •  113.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1538467
  •  1730.44
  •  134.65
  •  39.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,214.62
  • 7.23
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,017.99
  • 0.67%
  • 0.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.75%
  • 2.81%
  • 18.04%
  • FII
  • DII
  • Others
  • 0.85%
  • 10.30%
  • 4.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.10
  • 1.79
  • 8.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.04
  • -3.33
  • 11.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.10
  • -16.69
  • 6.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.87
  • 7.57
  • 5.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.31
  • 0.41
  • 0.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.38
  • 7.15
  • 6.71

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
841.23
1,218.23
-30.95%
843.21
974.44
-13.47%
1,143.46
918.95
24.43%
1,313.82
1,005.58
30.65%
Expenses
615.58
723.50
-14.92%
639.30
795.64
-19.65%
638.24
756.37
-15.62%
1,009.98
781.84
29.18%
EBITDA
225.65
494.73
-54.39%
203.91
178.80
14.04%
505.22
162.58
210.75%
303.84
223.74
35.80%
EBIDTM
26.82%
40.61%
24.18%
18.35%
44.18%
17.69%
23.13%
22.25%
Other Income
38.17
57.25
-33.33%
33.66
81.12
-58.51%
34.97
26.55
31.71%
78.03
63.04
23.78%
Interest
0.00
79.22
-100.00%
-54.78
132.57
-
49.82
42.03
18.53%
110.31
79.50
38.75%
Depreciation
156.42
169.86
-7.91%
158.97
167.89
-5.31%
158.79
169.46
-6.30%
164.06
170.14
-3.57%
PBT
107.40
302.90
-64.54%
133.38
-40.54
-
331.58
-22.36
-
107.50
37.14
189.45%
Tax
4.10
18.40
-77.72%
2.25
16.00
-85.94%
14.10
17.00
-17.06%
-6.24
-8.86
-
PAT
103.30
284.50
-63.69%
131.13
-56.54
-
317.48
-39.36
-
113.74
46.00
147.26%
PATM
12.28%
23.35%
15.55%
-5.80%
27.76%
-4.28%
8.66%
4.57%
EPS
2.82
6.34
-55.52%
3.05
-0.88
-
7.23
-0.62
-
2.38
1.30
83.08%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
4,141.72
4,425.44
3,872.85
3,469.47
3,447.35
4,049.88
4,311.24
Net Sales Growth
0.60%
14.27%
11.63%
0.64%
-14.88%
-6.06%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
4,141.72
4,425.44
3,872.85
3,469.47
3,447.35
4,049.88
4,311.24
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,903.10
3,291.34
3,159.75
2,798.31
2,678.24
2,706.27
3,412.28
Power & Fuel Cost
-
1,129.13
1,110.31
867.76
669.28
621.93
1,192.75
% Of Sales
-
25.51%
28.67%
25.01%
19.41%
15.36%
27.67%
Employee Cost
-
473.55
445.17
483.52
415.56
484.99
420.37
% Of Sales
-
10.70%
11.49%
13.94%
12.05%
11.98%
9.75%
Manufacturing Exp.
-
1,358.08
1,360.23
1,266.39
1,417.92
1,352.31
1,455.65
% Of Sales
-
30.69%
35.12%
36.50%
41.13%
33.39%
33.76%
General & Admin Exp.
-
114.26
100.87
109.48
124.11
177.20
148.35
% Of Sales
-
2.58%
2.60%
3.16%
3.60%
4.38%
3.44%
Selling & Distn. Exp.
-
20.62
28.16
34.07
33.19
41.27
94.88
% Of Sales
-
0.47%
0.73%
0.98%
0.96%
1.02%
2.20%
Miscellaneous Exp.
-
195.70
115.01
37.09
18.18
28.57
100.28
% Of Sales
-
4.42%
2.97%
1.07%
0.53%
0.71%
2.33%
EBITDA
1,238.62
1,134.10
713.10
671.16
769.11
1,343.61
898.96
EBITDA Margin
29.91%
25.63%
18.41%
19.34%
22.31%
33.18%
20.85%
Other Income
184.83
251.39
232.24
148.71
156.26
182.86
411.54
Interest
105.35
366.72
361.72
180.14
173.62
194.77
238.76
Depreciation
638.24
671.27
658.46
610.25
566.07
542.25
801.49
PBT
679.86
347.50
-74.84
29.48
185.68
789.45
270.25
Tax
14.21
45.16
47.14
-224.27
43.48
36.14
75.24
Tax Rate
2.09%
13.00%
-62.99%
-760.75%
23.42%
4.58%
27.84%
PAT
665.65
302.34
-121.98
253.75
142.20
753.31
195.01
PAT before Minority Interest
665.65
302.34
-121.98
253.75
142.20
753.31
195.01
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
16.07%
6.83%
-3.15%
7.31%
4.12%
18.60%
4.52%
PAT Growth
183.74%
-
-
78.45%
-81.12%
286.29%
 
EPS
14.29
6.49
-2.62
5.45
3.05
16.17
4.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
7,483.66
7,183.23
7,235.25
6,894.11
6,737.58
6,519.16
Share Capital
465.80
465.80
465.80
465.80
465.80
465.80
Total Reserves
7,017.86
6,717.43
6,769.45
6,428.31
6,271.78
6,053.36
Non-Current Liabilities
1,841.86
2,682.16
3,501.50
3,551.97
5,053.50
6,287.41
Secured Loans
1,111.98
2,007.88
2,786.22
3,077.63
4,556.19
6,149.03
Unsecured Loans
565.40
518.78
520.35
0.00
0.00
0.00
Long Term Provisions
64.97
63.56
90.04
85.74
145.59
137.97
Current Liabilities
4,593.08
4,491.30
3,769.50
4,102.47
2,939.54
3,032.31
Trade Payables
955.60
1,272.70
983.66
1,151.56
1,099.11
994.99
Other Current Liabilities
1,640.99
1,619.82
1,502.11
1,955.66
1,794.03
1,956.18
Short Term Borrowings
1,986.42
1,587.48
1,274.41
974.20
0.00
38.57
Short Term Provisions
10.07
11.30
9.32
21.05
46.40
42.57
Total Liabilities
13,918.60
14,356.69
14,506.25
14,548.55
14,730.62
15,838.88
Net Block
10,653.13
11,119.09
11,348.00
11,410.68
11,827.21
12,279.75
Gross Block
15,218.26
15,594.92
15,986.17
15,945.61
15,851.31
18,377.16
Accumulated Depreciation
4,565.13
4,475.83
4,638.17
4,534.93
4,024.10
6,097.41
Non Current Assets
11,476.60
11,663.78
11,816.14
11,812.82
12,050.88
13,292.45
Capital Work in Progress
2.84
7.63
7.81
27.33
0.00
566.97
Non Current Investment
298.35
279.21
212.57
136.02
42.37
0.00
Long Term Loans & Adv.
466.82
216.72
207.15
147.39
127.83
441.25
Other Non Current Assets
55.46
41.13
40.61
91.40
53.47
4.48
Current Assets
2,442.00
2,692.91
2,690.11
2,735.73
2,679.74
2,546.43
Current Investments
0.00
0.00
56.05
0.00
37.46
77.18
Inventories
131.38
159.79
116.53
115.21
85.58
92.66
Sundry Debtors
606.23
598.92
662.65
658.70
681.83
799.01
Cash & Bank
937.82
998.20
1,111.36
1,375.69
1,285.46
1,335.47
Other Current Assets
766.57
596.46
445.01
223.38
589.41
242.11
Short Term Loans & Adv.
100.33
339.54
298.51
362.75
478.42
136.03
Net Current Assets
-2,151.08
-1,798.39
-1,079.39
-1,366.74
-259.80
-485.88
Total Assets
13,918.60
14,356.69
14,506.25
14,548.55
14,730.62
15,838.88

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
944.72
712.50
228.35
682.52
1,490.04
2,197.34
PBT
381.64
-15.52
29.48
225.86
817.79
283.96
Adjustment
903.32
794.50
609.90
566.18
511.81
694.82
Changes in Working Capital
-233.36
-0.09
-321.18
-45.78
243.38
1,309.42
Cash after chg. in Working capital
1,051.60
778.89
318.20
746.26
1,572.98
2,288.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-106.88
-66.39
-89.85
-63.74
-82.94
-77.15
Other Direct Exp. Paid
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
-13.71
Cash From Investing Activity
319.19
12.43
-470.78
-85.84
-11.20
-308.05
Net Fixed Assets
381.45
391.43
-21.04
-121.63
1,933.59
Net Investments
-0.12
53.73
-56.24
-8.90
24.41
Others
-62.14
-432.73
-393.50
44.69
-1,969.20
Cash from Financing Activity
-1,119.69
-865.92
-87.12
-522.42
-1,094.62
-1,674.70
Net Cash Inflow / Outflow
144.22
-140.99
-329.55
74.26
384.22
214.59
Opening Cash & Equivalents
95.38
241.78
571.27
496.82
112.53
1,121.27
Closing Cash & Equivalent
244.78
95.38
241.79
571.27
496.82
1,335.47

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
160.66
154.21
155.33
148.01
144.65
139.96
ROA
2.14%
-0.85%
1.75%
0.97%
4.93%
1.23%
ROE
4.12%
-1.69%
3.59%
2.09%
11.36%
2.99%
ROCE
5.79%
2.27%
1.66%
2.88%
7.33%
3.57%
Fixed Asset Turnover
0.29
0.25
0.22
0.22
0.24
0.23
Receivable days
49.70
59.45
69.51
70.97
66.73
67.65
Inventory Days
12.01
13.02
12.19
10.63
8.03
7.84
Payable days
108.83
112.34
117.00
129.23
122.21
89.52
Cash Conversion Cycle
-47.12
-39.87
-35.31
-47.63
-47.45
-14.03
Total Debt/Equity
0.63
0.73
0.77
0.80
0.87
1.19
Interest Cover
1.95
0.79
1.16
2.07
5.05
2.13

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Government receives multiple bids for privatisation of Shipping Corporation of India
    2nd Mar 2021, 12:45 PM

    The last date for submitting the bids was February 13, which was later extended to March 1

    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.