Nifty
:
24008.00
Sensex
:
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)
Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

Shipping Corporation Of India Ltd.

Shipping

Rating :
N/A

BSE: 523598 | NSE: SCI

NSE BSE
194.91
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  195.10
  •  196.74
  •  193.30
  •  194.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1009273
  •  1965.90
  •  384.20
  •  138.26

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,545.94
  • 7.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,855.19
  • 0.31%
  • 0.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.75%
  • 1.44%
  • 24.49%
  • FII
  • DII
  • Others
  • 4.68%
  • 3.16%
  • 2.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.59
  • 2.66
  • 0.39

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.70
  • 4.48
  • -1.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.29
  • 17.56
  • -7.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.63
  • 7.74
  • 8.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.65
  • 0.81
  • 0.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.53
  • 5.66
  • 5.56

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
13.14
P/E Ratio
17.55
Revenue
5032
EBITDA
1424
Net Income
612
ROA
5.5
P/B Ratio
1.54
ROE
9.18
FCFF
461.05
FCFF Yield
3.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
1,315.60
1,340.68
-1.87%
1,450.76
1,093.20
32.71%
1,514.27
1,200.11
26.18%
1,412.54
1,418.14
-0.39%
Expenses
958.25
923.76
3.73%
918.13
857.53
7.07%
1,004.62
837.16
20.00%
1,005.41
953.62
5.43%
EBITDA
357.35
416.92
-14.29%
532.63
235.67
126.01%
509.65
362.95
40.42%
407.13
464.52
-12.35%
EBIDTM
27.16%
31.10%
36.71%
21.56%
33.66%
30.24%
28.82%
32.76%
Other Income
34.53
22.34
54.57%
40.47
68.69
-41.08%
44.17
26.96
63.84%
97.54
34.28
184.54%
Interest
63.92
39.75
60.81%
43.20
55.65
-22.37%
40.40
35.46
13.93%
40.45
49.57
-18.40%
Depreciation
255.14
251.05
1.63%
233.78
200.31
16.71%
219.70
197.35
11.33%
240.68
195.82
22.91%
PBT
72.82
148.46
-50.95%
296.12
48.40
511.82%
293.72
157.10
86.96%
223.54
253.41
-11.79%
Tax
8.21
16.64
-50.66%
6.98
8.00
-12.75%
6.82
9.92
-31.25%
-68.23
-106.27
-
PAT
64.61
131.82
-50.99%
289.14
40.40
615.69%
286.90
147.18
94.93%
291.77
359.68
-18.88%
PATM
4.91%
9.83%
19.93%
3.70%
18.95%
12.26%
20.66%
25.36%
EPS
1.62
2.88
-43.75%
6.26
1.41
343.97%
6.26
3.68
70.11%
6.60
8.16
-19.12%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
5,693.17
5,046.53
5,794.01
4,988.08
3,703.29
4,425.44
3,872.85
3,469.47
3,447.35
4,049.88
4,311.24
Net Sales Growth
12.69%
-12.90%
16.16%
34.69%
-16.32%
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
0.00
0.00
0.00
0.00
Gross Profit
5,693.17
5,046.53
5,794.01
4,988.08
3,703.29
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%
100%
100%
100%
100%
Total Expenditure
3,886.41
3,623.96
4,236.82
3,457.39
2,544.79
3,282.95
3,159.75
2,798.31
2,678.24
2,706.27
3,412.28
Power & Fuel Cost
-
1,234.37
1,388.49
978.94
720.07
1,129.13
1,110.31
867.76
669.28
621.93
1,192.75
% Of Sales
-
24.46%
23.96%
19.63%
19.44%
25.51%
28.67%
25.01%
19.41%
15.36%
27.67%
Employee Cost
-
498.79
474.23
481.57
471.23
473.55
445.17
483.52
415.56
484.99
420.37
% Of Sales
-
9.88%
8.18%
9.65%
12.72%
10.70%
11.49%
13.94%
12.05%
11.98%
9.75%
Manufacturing Exp.
-
1,492.49
1,913.75
1,746.42
1,187.96
1,358.08
1,360.23
1,266.39
1,417.92
1,352.31
1,455.65
% Of Sales
-
29.57%
33.03%
35.01%
32.08%
30.69%
35.12%
36.50%
41.13%
33.39%
33.76%
General & Admin Exp.
-
249.85
164.35
152.06
106.35
114.25
100.87
109.48
124.11
177.20
148.35
% Of Sales
-
4.95%
2.84%
3.05%
2.87%
2.58%
2.60%
3.16%
3.60%
4.38%
3.44%
Selling & Distn. Exp.
-
61.50
69.62
79.43
36.81
20.62
28.16
34.07
33.19
41.27
94.88
% Of Sales
-
1.22%
1.20%
1.59%
0.99%
0.47%
0.73%
0.98%
0.96%
1.02%
2.20%
Miscellaneous Exp.
-
86.96
226.38
18.97
22.37
187.32
115.01
37.09
18.18
28.57
94.88
% Of Sales
-
1.72%
3.91%
0.38%
0.60%
4.23%
2.97%
1.07%
0.53%
0.71%
2.33%
EBITDA
1,806.76
1,422.57
1,557.19
1,530.69
1,158.50
1,142.49
713.10
671.16
769.11
1,343.61
898.96
EBITDA Margin
31.74%
28.19%
26.88%
30.69%
31.28%
25.82%
18.41%
19.34%
22.31%
33.18%
20.85%
Other Income
216.71
215.53
113.20
98.55
211.63
243.00
232.24
148.71
156.26
182.86
411.54
Interest
187.97
171.21
184.93
160.86
107.67
366.72
361.72
180.14
173.62
194.77
238.76
Depreciation
949.30
889.38
753.16
635.25
627.94
671.27
658.46
610.25
566.07
542.25
801.49
PBT
886.20
577.51
732.30
833.13
634.52
347.50
-74.84
29.48
185.68
789.45
270.25
Tax
-46.22
-33.67
-67.14
43.91
16.67
45.16
47.14
-224.27
43.48
36.14
75.24
Tax Rate
-5.22%
-5.83%
-9.17%
5.27%
2.63%
13.00%
-62.99%
-760.75%
23.42%
4.58%
27.84%
PAT
932.42
678.97
870.16
860.54
696.09
302.34
-121.98
253.75
142.20
753.31
195.01
PAT before Minority Interest
932.42
678.97
870.16
860.54
696.09
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
0.00
0.00
0.00
0.00
PAT Margin
16.38%
13.45%
15.02%
17.25%
18.80%
6.83%
-3.15%
7.31%
4.12%
18.60%
4.52%
PAT Growth
37.31%
-21.97%
1.12%
23.62%
130.23%
-
-
78.45%
-81.12%
286.29%
 
EPS
20.02
14.58
18.68
18.47
14.94
6.49
-2.62
5.45
3.05
16.17
4.19

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
7,539.50
6,902.33
5,974.18
8,167.53
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
465.80
465.80
465.80
465.80
Total Reserves
7,073.70
6,436.53
5,508.38
7,701.73
7,017.86
6,717.43
6,769.45
6,428.31
6,271.78
6,053.36
Non-Current Liabilities
1,644.19
1,748.50
2,238.01
2,805.69
1,841.63
2,682.16
3,501.50
3,551.97
5,053.50
6,287.41
Secured Loans
850.22
767.45
994.14
1,226.87
1,111.98
2,007.88
2,786.22
3,077.63
4,556.19
6,149.03
Unsecured Loans
715.37
891.70
1,152.05
1,436.91
565.40
518.78
520.35
0.00
0.00
0.00
Long Term Provisions
57.42
67.33
68.63
63.35
64.74
63.56
90.04
85.74
145.59
137.97
Current Liabilities
2,916.21
2,792.15
2,646.52
2,429.44
4,593.31
4,491.30
3,769.50
4,102.47
2,939.54
3,032.31
Trade Payables
1,335.46
1,393.02
1,236.19
832.65
955.60
1,272.70
983.66
1,151.56
1,099.11
994.99
Other Current Liabilities
1,301.63
1,127.63
966.58
1,165.23
1,640.99
1,619.82
1,502.11
1,955.66
1,794.03
1,956.18
Short Term Borrowings
268.88
254.87
429.96
422.65
1,986.42
1,587.48
1,274.41
974.20
0.00
38.57
Short Term Provisions
10.24
16.63
13.79
8.91
10.30
11.30
9.32
21.05
46.40
42.57
Total Liabilities
12,099.90
11,442.98
10,858.71
13,402.66
13,918.60
14,356.69
14,506.25
14,548.55
14,730.62
15,838.88
Net Block
7,003.79
7,403.36
7,624.06
10,174.38
10,653.13
11,119.09
11,348.00
11,410.68
11,827.21
12,279.75
Gross Block
13,202.12
13,205.22
13,031.78
15,364.72
15,218.26
15,594.92
15,986.17
15,945.61
15,851.31
18,377.16
Accumulated Depreciation
6,198.33
5,801.86
5,407.72
5,190.34
4,565.13
4,475.83
4,638.17
4,534.93
4,024.10
6,097.41
Non Current Assets
8,451.04
8,752.61
8,721.55
11,100.34
11,477.55
11,663.78
11,816.14
11,812.82
12,050.88
13,292.45
Capital Work in Progress
42.13
33.51
58.31
32.66
2.84
7.63
7.81
27.33
0.00
566.97
Non Current Investment
657.19
610.75
475.77
354.28
298.35
279.21
212.57
136.02
42.37
0.00
Long Term Loans & Adv.
647.21
613.13
477.15
467.88
466.82
216.72
207.15
147.39
127.83
441.25
Other Non Current Assets
100.72
91.86
86.26
71.14
56.41
41.13
40.61
91.40
53.47
4.48
Current Assets
3,648.86
2,690.37
2,137.16
2,302.32
2,441.05
2,692.91
2,690.11
2,735.73
2,679.74
2,546.43
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
56.05
0.00
37.46
77.18
Inventories
174.12
150.01
174.82
87.69
131.38
159.79
116.53
115.21
85.58
92.66
Sundry Debtors
1,410.90
1,018.15
637.32
630.50
606.23
598.92
662.65
658.70
681.83
799.01
Cash & Bank
1,314.32
553.60
385.85
1,035.90
937.82
998.20
1,111.36
1,375.69
1,285.46
1,335.47
Other Current Assets
749.52
101.21
88.56
125.62
765.62
936.00
743.52
586.13
589.41
242.11
Short Term Loans & Adv.
660.01
867.40
850.61
422.61
100.33
339.54
298.51
362.75
478.42
136.03
Net Current Assets
732.65
-101.78
-509.36
-127.12
-2,152.26
-1,798.39
-1,079.39
-1,366.74
-259.80
-485.88
Total Assets
12,099.90
11,442.98
10,858.71
13,402.66
13,918.60
14,356.69
14,506.25
14,548.55
14,730.62
15,838.88

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
994.06
1,465.43
1,440.25
1,340.22
944.72
712.50
228.35
682.52
1,490.04
2,197.34
PBT
645.30
803.02
904.45
712.76
381.64
-15.52
29.48
225.86
817.79
283.96
Adjustment
894.73
849.40
702.31
491.02
903.32
794.50
609.90
566.18
511.81
694.82
Changes in Working Capital
-562.19
-137.12
-105.99
166.27
-233.36
-0.09
-321.18
-45.78
243.38
1,309.42
Cash after chg. in Working capital
977.84
1,515.30
1,500.77
1,370.05
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
0.00
0.00
0.00
0.00
Tax Paid
16.22
-49.87
-60.52
-29.83
-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
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
-13.71
Cash From Investing Activity
-559.13
-519.38
-730.21
-206.47
319.19
12.43
-470.78
-85.84
-11.20
-308.05
Net Fixed Assets
-5.51
-148.64
2,307.29
-176.28
381.45
391.43
-21.04
-121.63
1,933.59
Net Investments
-0.48
-0.61
-1.17
0.06
-0.12
53.73
-56.24
-8.90
24.41
Others
-553.14
-370.13
-3,036.33
-30.25
-62.14
-432.73
-393.50
44.69
-1,969.20
Cash from Financing Activity
103.20
-929.94
-652.67
-1,154.43
-1,119.69
-865.92
-87.12
-522.42
-1,094.62
-1,674.70
Net Cash Inflow / Outflow
538.13
16.11
57.37
-20.68
144.22
-140.99
-329.55
74.26
384.22
214.59
Opening Cash & Equivalents
317.45
283.06
224.77
244.78
95.38
241.78
571.27
496.82
112.53
1,121.27
Closing Cash & Equivalent
841.62
317.45
283.06
224.77
244.78
95.38
241.79
571.27
496.82
1,335.47

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
161.86
148.18
128.26
175.34
160.66
154.21
155.33
148.01
144.65
139.96
ROA
5.77%
7.80%
7.09%
5.10%
2.14%
-0.85%
1.75%
0.97%
4.93%
1.23%
ROE
9.40%
13.52%
12.17%
8.90%
4.12%
-1.69%
3.59%
2.09%
11.36%
2.99%
ROCE
8.20%
10.60%
10.16%
6.82%
5.79%
2.27%
1.66%
2.88%
7.33%
3.57%
Fixed Asset Turnover
0.38
0.44
0.35
0.24
0.29
0.25
0.22
0.22
0.24
0.23
Receivable days
87.84
52.14
46.39
60.95
49.70
59.45
69.51
70.97
66.73
67.65
Inventory Days
11.72
10.23
9.60
10.80
12.01
13.02
12.19
10.63
8.03
7.84
Payable days
0.00
0.00
0.00
0.00
108.83
112.34
117.00
129.23
122.21
89.52
Cash Conversion Cycle
99.56
62.38
55.99
71.74
-47.12
-39.87
-35.31
-47.63
-47.45
-14.03
Total Debt/Equity
0.38
0.37
0.53
0.45
0.63
0.73
0.77
0.80
0.87
1.19
Interest Cover
4.77
5.34
6.62
7.62
1.95
0.79
1.16
2.07
5.05
2.13

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Shipping Corporation of India inks MoU with BPCL
    15th Feb 2025, 13:00 PM

    This collaboration marks a significant step toward strengthening India’s shipping and energy logistics infrastructure through a well-structured and strategic partnership

    Read More
  • Shipping Corpn. - Quarterly Results
    7th Feb 2025, 19:21 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.