Nifty

:

11075.90

Sensex

:

37104.39

93.10 (0.85%)
-209.45 (-0.56%)

Login

Nifty
Sensex

:
:

11075.90
37104.39

93.10 (0.85%)
-209.45 (-0.56%)

Snowman Logistics Ltd.

Logistics

Rating :

57/99

BSE: 538635 | NSE: SNOWMAN

Watchlist

NSE BSE

30.40

13-Sep-2019

Open
High
Low
Previous Close

30.75
31.25
30.25
30.65

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

321978
98.39
41.35
26.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

507.11
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

597.79
N/A
1.19

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

21.00
2.76
7.11

EBITDA CAGR (%)

10 Years
5 Years
3 Years

23.96
0.33
5.17

PAT CAGR (%)

10 Years
5 Years
3 Years

8.91
-17.05
-

P:E (Median)

8 Years
5 Years
3 Years

-
54.38
-

P:BV (Average)

8 Years
5 Years
3 Years

-
2.44
1.84

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
24.33
20.21

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 19 Jun 18 Var% Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var%
Net Sales 62.07 55.76 11.32% 59.80 51.82 15.40% 59.34 49.81 19.13% 57.65 44.82 28.63%
Expenses 45.82 42.07 8.91% 43.13 39.27 9.83% 44.95 36.70 22.48% 43.42 35.25 23.18%
EBITDA 16.26 13.69 18.77% 16.67 12.55 32.83% 14.39 13.11 9.76% 14.23 9.57 48.69%
EBIDTM 26.19% 24.56% 27.88% 24.22% 24.26% 26.32% 24.68% 21.36%
Other Income 0.85 0.26 226.92% 1.47 3.23 -54.49% 1.24 0.14 785.71% 0.28 0.33 -15.15%
Interest 5.19 2.87 80.84% 2.26 2.72 -16.91% 2.45 2.96 -17.23% 2.71 3.45 -21.45%
Depreciation 12.31 10.21 20.57% 10.44 9.91 5.35% 10.24 10.02 2.20% 10.21 10.10 1.09%
PBT -0.40 0.87 - 5.45 3.15 73.02% 2.94 0.27 988.89% 1.59 -3.65 -
Tax 8.59 0.14 6,035.71% 0.03 1.27 -97.64% 0.59 0.00 0.00 0.39 0.00 0.00
PAT -8.99 0.74 - 5.42 1.88 188.30% 2.35 0.27 770.37% 1.21 -3.65 -
PATM -14.48% 1.32% 9.06% 3.63% 3.97% 0.54% 2.09% -8.14%
EPS -0.54 0.04 - 0.32 0.11 190.91% 0.14 0.02 600.00% 0.07 -0.22 -

Description Mar 19 Mar 18 Var% Dec 18 Dec 17 Var% Sep 18 Sep 17 Var% Jun 18 Jun 17 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Net Sales 238.86 232.55 194.28 189.24 224.86 202.93 153.41 113.69 61.40 45.17 34.57 Net Sales Growth 18.12% 19.70% 2.66% -15.84% 10.81% 32.28% 34.94% 85.16% 35.93% 30.66% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.87 0.34 0.00 0.00 Gross Profit 238.86 232.55 194.28 189.24 224.86 202.93 153.41 112.82 61.06 45.17 34.57 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 99.23% 99.45% 100% 100% Total Expenditure 177.32 185.76 149.82 152.87 180.78 156.90 116.97 88.20 48.50 36.16 29.11 Power & Fuel Cost - 59.89 53.90 52.18 63.26 61.92 44.76 22.62 0.05 0.05 7.32 % Of Sales - 25.75% 27.74% 27.57% 28.13% 30.51% 29.18% 19.90% 0.08% 0.11% 21.17% Employee Cost - 23.04 20.54 16.05 19.07 17.04 15.19 12.93 9.30 6.64 5.61 % Of Sales - 9.91% 10.57% 8.48% 8.48% 8.40% 9.90% 11.37% 15.15% 14.70% 16.23% Manufacturing Exp. - 36.10 25.96 26.51 61.73 53.39 37.57 39.03 0.17 0.00 9.11 % Of Sales - 15.52% 13.36% 14.01% 27.45% 26.31% 24.49% 34.33% 0.28% 0% 26.35% General & Admin Exp. - 32.78 30.39 30.76 27.25 20.24 14.62 8.88 36.09 27.74 4.94 % Of Sales - 14.10% 15.64% 16.25% 12.12% 9.97% 9.53% 7.81% 58.78% 61.41% 14.29% Selling & Distn. Exp. - 15.19 14.22 14.84 0.20 0.19 0.24 0.71 0.13 0.19 0.20 % Of Sales - 6.53% 7.32% 7.84% 0.09% 0.09% 0.16% 0.62% 0.21% 0.42% 0.58% Miscellaneous Exp. - 18.76 4.82 12.54 9.27 4.12 4.59 3.15 2.42 1.53 0.20 % Of Sales - 8.07% 2.48% 6.63% 4.12% 2.03% 2.99% 2.77% 3.94% 3.39% 5.55% EBITDA 61.55 46.79 44.46 36.37 44.08 46.03 36.44 25.49 12.90 9.01 5.46 EBITDA Margin 25.77% 20.12% 22.88% 19.22% 19.60% 22.68% 23.75% 22.42% 21.01% 19.95% 15.79% Other Income 3.84 15.45 3.85 0.79 7.34 5.64 3.41 0.41 2.80 2.42 2.33 Interest 12.61 10.28 11.86 11.41 9.26 12.43 11.18 2.40 0.06 0.01 0.05 Depreciation 43.20 41.10 40.01 38.58 30.40 24.51 14.97 9.07 5.88 4.02 3.61 PBT 9.58 10.86 -3.56 -12.83 11.76 14.73 13.69 14.44 9.76 7.40 4.14 Tax 9.60 1.14 0.00 -10.56 -8.78 -10.02 -8.79 -4.56 3.41 0.95 0.00 Tax Rate 100.21% 10.50% 0.00% 68.17% -74.66% -68.02% -64.21% -31.58% 34.94% 12.84% 0.00% PAT -0.01 9.72 -3.56 -4.93 20.54 24.75 22.48 19.00 6.36 6.45 4.14 PAT before Minority Interest -0.01 9.72 -3.56 -4.93 20.54 24.75 22.48 19.00 6.36 6.45 4.14 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 0.00% 4.18% -1.83% -2.61% 9.13% 12.20% 14.65% 16.71% 10.36% 14.28% 11.98% PAT Growth 0.00% - - - -17.01% 10.10% 18.32% 198.74% -1.40% 55.80% Unadjusted EPS -0.01 0.58 -0.21 -0.30 1.23 1.67 1.90 1.84 0.62 0.63 0.49

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Shareholder's Funds 435.04 425.28 428.67 433.50 418.12 221.30 129.18 110.18 103.82 97.38 Share Capital 167.09 167.09 167.09 167.09 166.68 124.11 102.91 102.91 102.91 102.91 Total Reserves 267.88 258.11 261.50 266.26 251.22 97.05 26.27 7.27 0.92 -5.53 Non-Current Liabilities 11.05 44.16 66.40 77.04 53.60 82.78 86.61 4.60 0.95 0.00 Secured Loans 55.05 87.65 109.49 108.22 71.15 90.40 90.90 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.88 0.63 0.65 0.65 9.75 6.34 0.37 0.24 0.00 0.00 Current Liabilities 62.34 66.23 48.99 68.05 55.05 74.08 23.58 7.82 6.13 5.41 Trade Payables 18.79 15.08 12.76 7.33 3.26 3.19 5.33 3.94 5.52 4.71 Other Current Liabilities 40.07 50.40 35.86 46.92 41.67 30.45 18.16 3.73 0.47 0.52 Short Term Borrowings 3.36 0.00 0.00 12.50 0.00 40.25 0.00 0.00 0.00 0.00 Short Term Provisions 0.13 0.75 0.38 1.31 10.13 0.19 0.08 0.14 0.14 0.18 Total Liabilities 508.43 535.67 544.06 578.59 526.77 378.16 239.37 122.60 110.90 102.79 Net Block 413.32 444.11 447.91 441.10 336.57 250.00 157.41 74.36 57.33 29.89 Gross Block 556.21 551.69 516.20 471.50 424.30 310.21 203.77 74.36 92.09 60.74 Accumulated Depreciation 142.89 107.58 68.29 30.40 87.74 60.21 46.36 0.00 34.76 30.85 Non Current Assets 449.32 475.35 483.23 491.63 388.02 315.50 200.75 91.67 63.41 41.43 Capital Work in Progress 0.20 0.79 4.57 26.70 22.97 42.43 32.05 10.52 6.07 11.54 Non Current Investment 0.00 0.00 0.00 0.08 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 34.20 28.67 29.21 22.32 28.34 22.92 11.16 5.26 0.00 0.00 Other Non Current Assets 1.60 1.77 1.53 1.43 0.14 0.14 0.12 1.54 0.00 0.00 Current Assets 59.12 60.31 60.82 86.96 138.76 62.66 38.62 30.93 47.50 61.36 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 0.05 0.00 0.00 Sundry Debtors 51.71 44.36 35.28 56.23 48.18 39.48 26.77 12.68 10.23 8.67 Cash & Bank 2.44 9.60 19.12 21.11 83.73 16.09 7.33 13.15 29.31 44.15 Other Current Assets 4.97 4.46 2.96 3.64 6.86 7.08 4.52 5.05 7.95 8.54 Short Term Loans & Adv. 1.52 1.88 3.46 5.98 6.38 5.69 3.88 4.92 7.95 8.54 Net Current Assets -3.22 -5.92 11.83 18.91 83.70 -11.42 15.04 23.11 41.37 55.95 Total Assets 508.44 535.66 544.05 578.59 526.78 378.16 239.37 122.60 110.91 102.79

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 53.23 36.70 49.42 38.81 52.37 14.66 13.96 11.07 0.00 PBT 10.86 -3.56 -15.49 11.76 14.73 13.69 14.44 9.76 0.00 Adjustment 51.71 50.95 63.18 40.45 34.48 26.23 13.01 6.87 0.00 Changes in Working Capital -3.44 -8.25 6.41 -8.96 4.58 -21.34 -11.65 -2.61 0.00 Cash after chg. in Working capital 59.13 39.15 54.10 43.25 53.79 18.59 15.80 14.03 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.06 0.00 Tax Paid -5.90 -2.45 -4.68 -4.45 -1.42 -3.92 -1.84 -1.09 0.00 Other Direct Exp. Paid 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 -1.93 0.00 Cash From Investing Activity -10.60 -27.01 -28.23 -138.36 -90.29 -116.44 -113.38 -26.22 0.00 Net Fixed Assets -3.93 -31.71 -22.57 -50.93 -94.63 -116.82 -150.94 13.28 Net Investments 0.00 0.00 0.08 -0.08 0.00 0.00 0.00 0.00 Others -6.67 4.70 -5.74 -87.35 4.34 0.38 37.56 -39.50 Cash from Financing Activity -52.23 -19.95 -23.16 36.93 105.55 110.53 92.70 -0.06 0.00 Net Cash Inflow / Outflow -9.60 -10.26 -1.98 -62.62 67.63 8.76 -6.72 -15.21 0.00 Opening Cash & Equivalents 8.54 18.79 20.77 83.73 16.09 7.33 14.05 28.35 0.00 Closing Cash & Equivalent -1.06 8.54 18.79 21.11 83.73 16.09 7.33 13.15 0.00

Financial Ratios

Standalone

Right to Left

Description Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10
Book Value (Rs.) 26.03 25.45 25.65 25.94 25.07 17.82 12.55 10.71 10.09 9.46 ROA 1.86% -0.66% -0.88% 3.72% 5.47% 7.28% 10.50% 5.44% 6.03% 4.68% ROE 2.26% -0.83% -1.14% 4.83% 7.75% 12.83% 15.87% 5.94% 6.41% 4.96% ROCE 3.90% 1.48% -0.71% 3.86% 6.20% 8.41% 10.07% 9.18% 7.37% 5.01% Fixed Asset Turnover 0.42 0.36 0.38 0.50 0.55 0.60 0.82 0.74 0.59 0.59 Receivable days 75.39 74.81 88.25 84.73 78.83 78.81 63.32 68.11 76.38 81.66 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.32 0.00 0.00 Payable days 34.69 32.27 24.23 10.98 7.45 13.71 19.73 103.03 158.74 54.78 Cash Conversion Cycle 40.71 42.54 64.02 73.75 71.38 65.10 43.59 -34.60 -82.35 26.88 Total Debt/Equity 0.21 0.31 0.32 0.34 0.22 0.66 0.74 0.00 0.00 0.00 Interest Cover 2.06 0.70 -0.36 2.27 2.19 2.22 7.02 173.52 543.84 91.33

Top Investors:

mitsubishi corporation

international finance corporation

mitsubishi logistics corp

Annual Reports:

News Update:

Snowman Logistics - Quarterly Results
13th Aug 2019, 18:38 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.

Feedback