Nifty
:
18268.40
Sensex
:
61350.26
143.00 (0.79%)
383.21 (0.63%)
Nifty
Sensex
:
:
18268.40
61350.26
143.00 (0.79%)
383.21 (0.63%)

Shipping Corporation Of India Ltd.

Shipping

Rating :
64/99

BSE: 523598 | NSE: SCI

NSE BSE
133.20
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  130.35
  •  136.65
  •  129.45
  •  129.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1639068
  •  2174.39
  •  145.50
  •  49.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,041.41
  • 11.66
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,659.89
  • 0.19%
  • 0.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.75%
  • 2.76%
  • 18.55%
  • FII
  • DII
  • Others
  • 0.96%
  • 9.22%
  • 4.76%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.43
  • 1.44
  • -1.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.54
  • 10.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 34.15
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.45
  • 7.40
  • 5.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.36
  • 0.43
  • 0.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.86
  • 7.17
  • 6.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
1,027.84
1,143.46
-10.11%
875.39
1,313.82
-33.37%
841.23
1,218.23
-30.95%
843.21
974.44
-13.47%
Expenses
692.50
638.24
8.50%
652.16
1,009.98
-35.43%
615.58
723.50
-14.92%
639.30
795.64
-19.65%
EBITDA
335.34
505.22
-33.62%
223.23
303.84
-26.53%
225.65
494.73
-54.39%
203.91
178.80
14.04%
EBIDTM
32.63%
44.18%
25.50%
23.13%
26.82%
40.61%
24.18%
18.35%
Other Income
20.63
34.97
-41.01%
25.34
78.03
-67.53%
38.17
57.25
-33.33%
33.66
81.12
-58.51%
Interest
51.66
49.82
3.69%
32.65
110.31
-70.40%
0.00
79.22
-100.00%
-54.78
132.57
-
Depreciation
155.09
158.79
-2.33%
153.76
164.06
-6.28%
156.42
169.86
-7.91%
158.97
167.89
-5.31%
PBT
149.22
331.58
-55.00%
62.16
107.50
-42.18%
107.40
302.90
-64.54%
133.38
-40.54
-
Tax
3.77
14.10
-73.26%
-3.78
-6.24
-
4.10
18.40
-77.72%
2.25
16.00
-85.94%
PAT
145.45
317.48
-54.19%
65.94
113.74
-42.03%
103.30
284.50
-63.69%
131.13
-56.54
-
PATM
14.15%
27.76%
7.53%
8.66%
12.28%
23.35%
15.55%
-5.80%
EPS
3.40
7.23
-52.97%
1.84
2.38
-22.69%
2.82
6.34
-55.52%
3.05
-0.88
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
3,587.67
3,703.29
4,425.44
3,872.85
3,469.47
3,447.35
4,049.88
4,311.24
Net Sales Growth
-22.84%
-16.32%
14.27%
11.63%
0.64%
-14.88%
-6.06%
 
Cost Of Goods Sold
558.84
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
3,028.83
3,703.29
4,425.44
3,872.85
3,469.47
3,447.35
4,049.88
4,311.24
GP Margin
84.42%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
2,599.54
2,544.42
3,282.95
3,159.75
2,798.31
2,678.24
2,706.27
3,412.28
Power & Fuel Cost
-
720.07
1,129.13
1,110.31
867.76
669.28
621.93
1,192.75
% Of Sales
-
19.44%
25.51%
28.67%
25.01%
19.41%
15.36%
27.67%
Employee Cost
-
471.23
473.55
445.17
483.52
415.56
484.99
420.37
% Of Sales
-
12.72%
10.70%
11.49%
13.94%
12.05%
11.98%
9.75%
Manufacturing Exp.
-
1,187.96
1,358.08
1,360.23
1,266.39
1,417.92
1,352.31
1,455.65
% Of Sales
-
32.08%
30.69%
35.12%
36.50%
41.13%
33.39%
33.76%
General & Admin Exp.
-
106.35
114.25
100.87
109.48
124.11
177.20
148.35
% Of Sales
-
2.87%
2.58%
2.60%
3.16%
3.60%
4.38%
3.44%
Selling & Distn. Exp.
-
36.81
20.62
28.16
34.07
33.19
41.27
94.88
% Of Sales
-
0.99%
0.47%
0.73%
0.98%
0.96%
1.02%
2.20%
Miscellaneous Exp.
-
22.00
187.32
115.01
37.09
18.18
28.57
100.28
% Of Sales
-
0.59%
4.23%
2.97%
1.07%
0.53%
0.71%
2.33%
EBITDA
988.13
1,158.87
1,142.49
713.10
671.16
769.11
1,343.61
898.96
EBITDA Margin
27.54%
31.29%
25.82%
18.41%
19.34%
22.31%
33.18%
20.85%
Other Income
117.80
125.63
243.00
232.24
148.71
156.26
182.86
411.54
Interest
29.53
22.04
366.72
361.72
180.14
173.62
194.77
238.76
Depreciation
624.24
627.94
671.27
658.46
610.25
566.07
542.25
801.49
PBT
452.16
634.52
347.50
-74.84
29.48
185.68
789.45
270.25
Tax
6.34
16.67
45.16
47.14
-224.27
43.48
36.14
75.24
Tax Rate
1.40%
2.63%
13.00%
-62.99%
-760.75%
23.42%
4.58%
27.84%
PAT
445.82
617.85
302.34
-121.98
253.75
142.20
753.31
195.01
PAT before Minority Interest
445.82
617.85
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
PAT Margin
12.43%
16.68%
6.83%
-3.15%
7.31%
4.12%
18.60%
4.52%
PAT Growth
-32.37%
104.36%
-
-
78.45%
-81.12%
286.29%
 
EPS
9.57
13.26
6.49
-2.62
5.45
3.05
16.17
4.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
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
Total Reserves
7,701.73
7,017.86
6,717.43
6,769.45
6,428.31
6,271.78
6,053.36
Non-Current Liabilities
2,805.69
1,841.63
2,682.16
3,501.50
3,551.97
5,053.50
6,287.41
Secured Loans
1,226.87
1,111.98
2,007.88
2,786.22
3,077.63
4,556.19
6,149.03
Unsecured Loans
1,436.91
565.40
518.78
520.35
0.00
0.00
0.00
Long Term Provisions
63.35
64.74
63.56
90.04
85.74
145.59
137.97
Current Liabilities
2,429.44
4,593.31
4,491.30
3,769.50
4,102.47
2,939.54
3,032.31
Trade Payables
832.50
955.60
1,272.70
983.66
1,151.56
1,099.11
994.99
Other Current Liabilities
1,165.38
1,640.99
1,619.82
1,502.11
1,955.66
1,794.03
1,956.18
Short Term Borrowings
422.65
1,986.42
1,587.48
1,274.41
974.20
0.00
38.57
Short Term Provisions
8.91
10.30
11.30
9.32
21.05
46.40
42.57
Total Liabilities
13,402.66
13,918.60
14,356.69
14,506.25
14,548.55
14,730.62
15,838.88
Net Block
10,174.38
10,653.13
11,119.09
11,348.00
11,410.68
11,827.21
12,279.75
Gross Block
15,364.72
15,218.26
15,594.92
15,986.17
15,945.61
15,851.31
18,377.16
Accumulated Depreciation
5,190.34
4,565.13
4,475.83
4,638.17
4,534.93
4,024.10
6,097.41
Non Current Assets
11,100.27
11,477.55
11,663.78
11,816.14
11,812.82
12,050.88
13,292.45
Capital Work in Progress
32.66
2.84
7.63
7.81
27.33
0.00
566.97
Non Current Investment
354.21
298.35
279.21
212.57
136.02
42.37
0.00
Long Term Loans & Adv.
467.88
466.82
216.72
207.15
147.39
127.83
441.25
Other Non Current Assets
71.14
56.41
41.13
40.61
91.40
53.47
4.48
Current Assets
2,302.39
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
56.05
0.00
37.46
77.18
Inventories
87.69
131.38
159.79
116.53
115.21
85.58
92.66
Sundry Debtors
630.50
606.23
598.92
662.65
658.70
681.83
799.01
Cash & Bank
1,035.90
937.82
998.20
1,111.36
1,375.69
1,285.46
1,335.47
Other Current Assets
548.30
665.29
596.46
445.01
586.13
589.41
242.11
Short Term Loans & Adv.
124.51
100.33
339.54
298.51
362.75
478.42
136.03
Net Current Assets
-127.05
-2,152.26
-1,798.39
-1,079.39
-1,366.74
-259.80
-485.88
Total Assets
13,402.66
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
1,340.22
944.72
712.50
228.35
682.52
1,490.04
2,197.34
PBT
712.76
381.64
-15.52
29.48
225.86
817.79
283.96
Adjustment
491.02
903.32
794.50
609.90
566.18
511.81
694.82
Changes in Working Capital
166.27
-233.36
-0.09
-321.18
-45.78
243.38
1,309.42
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
-13.71
Cash From Investing Activity
-206.47
319.19
12.43
-470.78
-85.84
-11.20
-308.05
Net Fixed Assets
-176.28
381.45
391.43
-21.04
-121.63
1,933.59
Net Investments
0.13
-0.12
53.73
-56.24
-8.90
24.41
Others
-30.32
-62.14
-432.73
-393.50
44.69
-1,969.20
Cash from Financing Activity
-1,154.43
-1,119.69
-865.92
-87.12
-522.42
-1,094.62
-1,674.70
Net Cash Inflow / Outflow
-20.68
144.22
-140.99
-329.55
74.26
384.22
214.59
Opening Cash & Equivalents
244.78
95.38
241.78
571.27
496.82
112.53
1,121.27
Closing Cash & Equivalent
224.77
244.78
95.38
241.79
571.27
496.82
1,335.47

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
175.34
160.66
154.21
155.33
148.01
144.65
139.96
ROA
4.52%
2.14%
-0.85%
1.75%
0.97%
4.93%
1.23%
ROE
7.90%
4.12%
-1.69%
3.59%
2.09%
11.36%
2.99%
ROCE
5.46%
5.79%
2.27%
1.66%
2.88%
7.33%
3.57%
Fixed Asset Turnover
0.24
0.29
0.25
0.22
0.22
0.24
0.23
Receivable days
60.95
49.70
59.45
69.51
70.97
66.73
67.65
Inventory Days
10.80
12.01
13.02
12.19
10.63
8.03
7.84
Payable days
104.31
108.83
112.34
117.00
129.23
122.21
89.52
Cash Conversion Cycle
-32.57
-47.12
-39.87
-35.31
-47.63
-47.45
-14.03
Total Debt/Equity
0.45
0.63
0.73
0.77
0.80
0.87
1.19
Interest Cover
29.79
1.95
0.79
1.16
2.07
5.05
2.13

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Shipping Corporation of India reports 53% fall in Q1 consolidated net profit
    4th Aug 2021, 15:09 PM

    Total consolidated income of the company decreased by 11.03% at Rs 1,048.47 crore for Q1FY22

    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.