Nifty
:
17698.15
Sensex
:
59462.78
39.15 (0.22%)
130.18 (0.22%)
Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Shipping Corporation Of India Ltd.

Shipping

Rating :
55/99

BSE: 523598 | NSE: SCI

NSE BSE
111.10
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 111.40
  • 112.20
  • 108.80
  • 111.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1016030
  •  1123.92
  •  160.20
  •  85.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,175.03
  • 6.30
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,793.51
  • 0.30%
  • 0.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.75%
  • 3.72%
  • 18.75%
  • FII
  • DII
  • Others
  • 3.13%
  • 7.37%
  • 3.28%

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
  • 7.74
  • 6.96
  • 6.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.43
  • 0.45
  • 0.49

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.46
  • 6.87
  • 6.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
1,465.00
1,027.84
42.53%
1,314.52
875.39
50.16%
1,438.23
841.23
70.97%
1,221.31
843.21
44.84%
Expenses
1,168.02
692.50
68.67%
987.65
652.16
51.44%
966.10
615.58
56.94%
822.31
639.30
28.63%
EBITDA
296.98
335.34
-11.44%
326.87
223.23
46.43%
472.13
225.65
109.23%
399.00
203.91
95.67%
EBIDTM
20.27%
32.63%
24.87%
25.50%
32.83%
26.82%
32.67%
24.18%
Other Income
35.63
20.63
72.71%
50.10
25.34
97.71%
18.00
38.17
-52.84%
8.35
88.44
-90.56%
Interest
49.91
51.66
-3.39%
76.10
32.65
133.08%
16.88
0.00
0
13.06
0.00
0
Depreciation
172.20
155.09
11.03%
160.01
153.76
4.06%
158.89
156.42
1.58%
161.45
158.97
1.56%
PBT
110.50
149.22
-25.95%
140.86
62.16
126.61%
314.36
107.40
192.70%
232.84
133.38
74.57%
Tax
12.10
3.77
220.95%
10.29
-3.78
-
24.32
4.10
493.17%
5.01
2.25
122.67%
PAT
98.40
145.45
-32.35%
130.57
65.94
98.01%
290.04
103.30
180.77%
227.83
131.13
73.74%
PATM
6.72%
14.15%
9.93%
7.53%
20.17%
12.28%
18.65%
15.55%
EPS
2.45
3.40
-27.94%
3.27
1.84
77.72%
6.69
2.82
137.23%
5.22
3.05
71.15%

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
5,439.06
3,703.29
4,425.44
3,872.85
3,469.47
3,447.35
4,049.88
4,311.24
Net Sales Growth
51.60%
-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
Gross Profit
5,439.06
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%
Total Expenditure
3,944.08
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
1,494.98
1,158.87
1,142.49
713.10
671.16
769.11
1,343.61
898.96
EBITDA Margin
27.49%
31.29%
25.82%
18.41%
19.34%
22.31%
33.18%
20.85%
Other Income
112.08
125.63
243.00
232.24
148.71
156.26
182.86
411.54
Interest
155.95
22.04
366.72
361.72
180.14
173.62
194.77
238.76
Depreciation
652.55
627.94
671.27
658.46
610.25
566.07
542.25
801.49
PBT
798.56
634.52
347.50
-74.84
29.48
185.68
789.45
270.25
Tax
51.72
16.67
45.16
47.14
-224.27
43.48
36.14
75.24
Tax Rate
6.48%
2.63%
13.00%
-62.99%
-760.75%
23.42%
4.58%
27.84%
PAT
746.84
617.85
302.34
-121.98
253.75
142.20
753.31
195.01
PAT before Minority Interest
746.84
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
13.73%
16.68%
6.83%
-3.15%
7.31%
4.12%
18.60%
4.52%
PAT Growth
67.52%
104.36%
-
-
78.45%
-81.12%
286.29%
 
EPS
16.03
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
0.00
108.83
112.34
117.00
129.23
122.21
89.52
Cash Conversion Cycle
71.74
-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 28% fall in Q1 consolidated net profit
    8th Aug 2022, 15:47 PM

    Total consolidated income of the company increased by 43.13% at Rs 1500.63 crore for Q1FY23

    Read More
  • Shipping Corpn. - Quarterly Results
    5th Aug 2022, 19:48 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.