Nifty

:

14433.70

Sensex

:

49034.67

-161.90 (-1.11%)
-549.49 (-1.11%)

Login

Nifty
Sensex

:
:

14433.70
49034.67

-161.90 (-1.11%)
-549.49 (-1.11%)

Snowman Logistics Ltd.

Logistics

Rating :

51/99

BSE: 538635 | NSE: SNOWMAN

Watchlist

NSE BSE

58.85

15-Jan-2021

Open
High
Low
Previous Close

59.50
59.75
58.20
59.55

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

1706513
1005.62
71.25
24.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

982.48
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,042.26
N/A
2.35

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

18.19
1.33
7.33

EBITDA CAGR (%)

10 Years
5 Years
3 Years

20.91
6.43
6.25

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
61.55

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
1.50
1.50

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
17.91
13.39

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 57.69 58.39 -1.20% 55.12 62.07 -11.20% 60.98 59.80 1.97% 58.76 59.34 -0.98%
Expenses 42.89 43.30 -0.95% 38.52 45.82 -15.93% 45.59 43.13 5.70% 45.30 44.95 0.78%
EBITDA 14.80 15.08 -1.86% 16.61 16.26 2.15% 15.39 16.67 -7.68% 13.46 14.39 -6.46%
EBIDTM 25.65% 25.84% 30.13% 26.19% -0.29% 27.88% 22.90% 24.26%
Other Income 0.39 1.04 -62.50% 1.26 0.85 48.24% 0.60 1.47 -59.18% 0.70 1.24 -43.55%
Interest 4.36 4.96 -12.10% 4.34 5.19 -16.38% 4.47 2.26 97.79% 4.93 2.45 101.22%
Depreciation 12.55 12.46 0.72% 12.30 12.31 -0.08% 12.87 10.44 23.28% 12.51 10.24 22.17%
PBT -1.73 -1.29 - 1.23 -0.40 - -1.34 5.45 - -3.28 2.94 -
Tax 0.00 0.11 -100.00% 0.45 8.59 -94.76% -0.17 0.03 - 0.16 0.59 -72.88%
PAT -1.73 -1.40 - 0.78 -8.99 - -1.17 5.42 - -3.45 2.35 -
PATM -2.99% -2.40% 1.41% -14.48% 2.87% 9.06% -5.87% 3.97%
EPS -0.10 -0.08 - 0.05 -0.54 - -0.07 0.32 - -0.21 0.14 -

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 232.55 240.20 232.55 194.28 189.24 224.86 202.93 153.41 113.69 61.40 45.17 Net Sales Growth -2.94% 3.29% 19.70% 2.66% -15.84% 10.81% 32.28% 34.94% 85.16% 35.93% Cost Of Goods Sold 499.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.87 0.34 0.00 Gross Profit -266.56 240.20 232.55 194.28 189.24 224.86 202.93 153.41 112.82 61.06 45.17 GP Margin -114.63% 100% 100% 100% 100% 100% 100% 100% 99.23% 99.45% 100% Total Expenditure 172.30 180.01 185.76 149.82 152.87 180.78 156.90 116.97 88.20 48.50 36.16 Power & Fuel Cost - 65.85 64.87 53.90 52.18 63.26 61.92 44.76 22.62 0.05 0.05 % Of Sales - 27.41% 27.90% 27.74% 27.57% 28.13% 30.51% 29.18% 19.90% 0.08% 0.11% Employee Cost - 24.02 23.04 20.54 16.05 19.07 17.04 15.19 12.93 9.30 6.64 % Of Sales - 10.0% 9.91% 10.57% 8.48% 8.48% 8.40% 9.90% 11.37% 15.15% 14.70% Manufacturing Exp. - 64.98 52.09 25.96 26.51 61.73 53.39 37.57 39.03 0.17 0.00 % Of Sales - 27.05% 22.40% 13.36% 14.01% 27.45% 26.31% 24.49% 34.33% 0.28% 0% General & Admin Exp. - 18.97 26.99 30.39 30.76 27.25 20.24 14.62 8.88 36.09 27.74 % Of Sales - 7.90% 11.61% 15.64% 16.25% 12.12% 9.97% 9.53% 7.81% 58.78% 61.41% Selling & Distn. Exp. - 0.00 0.00 14.22 14.84 0.20 0.19 0.24 0.71 0.13 0.19 % Of Sales - 0% 0% 7.32% 7.84% 0.09% 0.09% 0.16% 0.62% 0.21% 0.42% Miscellaneous Exp. - 6.18 18.76 4.82 12.54 9.27 4.12 4.59 3.15 2.42 0.19 % Of Sales - 2.57% 8.07% 2.48% 6.63% 4.12% 2.03% 2.99% 2.77% 3.94% 3.39% EBITDA 60.26 60.19 46.79 44.46 36.37 44.08 46.03 36.44 25.49 12.90 9.01 EBITDA Margin 25.91% 25.06% 20.12% 22.88% 19.22% 19.60% 22.68% 23.75% 22.42% 21.01% 19.95% Other Income 2.95 3.19 15.45 3.85 0.79 7.34 5.64 3.41 0.41 2.80 2.42 Interest 18.10 19.54 10.28 11.86 11.41 9.26 12.43 11.18 2.40 0.06 0.01 Depreciation 50.23 50.15 41.10 40.01 38.58 30.40 24.51 14.97 9.07 5.88 4.02 PBT -5.12 -6.31 10.86 -3.56 -12.83 11.76 14.73 13.69 14.44 9.76 7.40 Tax 0.44 8.70 1.14 0.00 -10.56 -8.78 -10.02 -8.79 -4.56 3.41 0.95 Tax Rate -8.59% -137.88% 10.50% 0.00% 68.17% -74.66% -68.02% -64.21% -31.58% 34.94% 12.84% PAT -5.57 -15.01 9.72 -3.56 -4.93 20.54 24.75 22.48 19.00 6.36 6.45 PAT before Minority Interest -5.57 -15.01 9.72 -3.56 -4.93 20.54 24.75 22.48 19.00 6.36 6.45 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 -2.40% -6.25% 4.18% -1.83% -2.61% 9.13% 12.20% 14.65% 16.71% 10.36% 14.28% PAT Growth 0.00% - - - - -17.01% 10.10% 18.32% 198.74% -1.40% EPS -0.33 -0.90 0.58 -0.21 -0.30 1.23 1.48 1.35 1.14 0.38 0.39

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 419.69 435.04 425.28 428.67 433.50 418.12 221.30 129.18 110.18 103.82 Share Capital 167.09 167.09 167.09 167.09 167.09 166.68 124.11 102.91 102.91 102.91 Total Reserves 252.60 267.88 258.11 261.50 266.26 251.22 97.05 26.27 7.27 0.92 Non-Current Liabilities 129.03 10.34 44.16 66.40 77.04 53.60 82.78 86.61 4.60 0.95 Secured Loans 36.13 55.05 87.65 109.49 108.22 71.15 90.40 90.90 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 0.51 0.17 0.63 0.65 0.65 9.75 6.34 0.37 0.24 0.00 Current Liabilities 48.19 63.05 66.23 48.99 68.05 55.05 74.08 23.58 7.82 6.13 Trade Payables 15.32 18.79 15.08 12.76 7.33 3.26 3.19 5.33 3.94 5.52 Other Current Liabilities 25.64 40.07 50.40 35.86 46.92 41.67 30.45 18.16 3.73 0.47 Short Term Borrowings 6.68 3.36 0.00 0.00 12.50 0.00 40.25 0.00 0.00 0.00 Short Term Provisions 0.55 0.84 0.75 0.38 1.31 10.13 0.19 0.08 0.14 0.14 Total Liabilities 596.91 508.43 535.67 544.06 578.59 526.77 378.16 239.37 122.60 110.90 Net Block 499.30 413.32 444.11 447.91 441.10 336.57 250.00 157.41 74.36 57.33 Gross Block 691.07 556.21 551.69 516.20 471.50 424.30 310.21 203.77 74.36 92.09 Accumulated Depreciation 191.77 142.89 107.58 68.29 30.40 87.74 60.21 46.36 0.00 34.76 Non Current Assets 534.40 449.32 475.35 483.23 491.63 388.02 315.50 200.75 91.67 63.41 Capital Work in Progress 0.14 0.20 0.79 4.57 26.70 22.97 42.43 32.05 10.52 6.07 Non Current Investment 0.00 0.00 0.00 0.00 0.08 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 27.36 26.86 28.67 29.21 22.32 28.34 22.92 11.16 5.26 0.00 Other Non Current Assets 7.60 8.94 1.77 1.53 1.43 0.14 0.14 0.12 1.54 0.00 Current Assets 62.51 59.12 60.31 60.82 86.96 138.76 62.66 38.62 30.93 47.50 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 0.00 0.05 0.00 Sundry Debtors 55.55 51.71 44.36 35.28 56.23 48.18 39.48 26.77 12.68 10.23 Cash & Bank 2.02 2.44 9.60 19.12 21.11 83.73 16.09 7.33 13.15 29.31 Other Current Assets 4.94 3.45 4.46 2.96 9.62 6.86 7.08 4.52 5.05 7.95 Short Term Loans & Adv. 0.89 1.52 1.88 3.46 5.98 6.38 5.69 3.88 4.92 7.95 Net Current Assets 14.32 -3.93 -5.92 11.83 18.91 83.70 -11.42 15.04 23.11 41.37 Total Assets 596.91 508.44 535.66 544.05 578.59 526.78 378.16 239.37 122.60 110.91

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 55.61 53.23 36.70 49.42 38.81 52.37 14.66 13.96 11.07 0.00 PBT -6.31 10.86 -3.56 -15.49 11.76 14.73 13.69 14.44 9.76 0.00 Adjustment 70.90 51.71 50.95 63.18 40.45 34.48 26.23 13.01 6.87 0.00 Changes in Working Capital -8.76 -3.44 -8.25 6.41 -8.96 4.58 -21.34 -11.65 -2.61 0.00 Cash after chg. in Working capital 55.83 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 0.00 0.06 0.00 Tax Paid -0.22 -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 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -1.93 0.00 Cash From Investing Activity -3.65 -10.60 -27.01 -28.23 -138.36 -90.29 -116.44 -113.38 -26.22 0.00 Net Fixed Assets -134.80 -3.93 -31.71 -22.57 -50.93 -94.63 -116.82 -150.94 13.28 Net Investments 0.00 0.00 0.00 0.08 -0.08 0.00 0.00 0.00 0.00 Others 131.15 -6.67 4.70 -5.74 -87.35 4.34 0.38 37.56 -39.50 Cash from Financing Activity -50.83 -52.23 -19.95 -23.16 36.93 105.55 110.53 92.70 -0.06 0.00 Net Cash Inflow / Outflow 1.13 -9.60 -10.26 -1.98 -62.62 67.63 8.76 -6.72 -15.21 0.00 Opening Cash & Equivalents -1.06 8.54 18.79 20.77 83.73 16.09 7.33 14.05 28.35 0.00 Closing Cash & Equivalent 0.06 -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 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 25.12 26.03 25.45 25.65 25.94 25.07 17.82 12.55 10.71 10.09 ROA -2.72% 1.86% -0.66% -0.88% 3.72% 5.47% 7.28% 10.50% 5.44% 6.03% ROE -3.51% 2.26% -0.83% -1.14% 4.83% 7.75% 12.83% 15.87% 5.94% 6.41% ROCE 2.62% 3.90% 1.48% -0.71% 3.86% 6.20% 8.41% 10.07% 9.18% 7.37% Fixed Asset Turnover 0.39 0.42 0.36 0.38 0.50 0.55 0.60 0.82 0.74 0.59 Receivable days 81.49 75.39 74.81 88.25 84.73 78.83 78.81 63.32 68.11 76.38 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.32 0.00 Payable days 29.93 33.59 32.27 24.23 10.98 7.45 13.71 19.73 103.03 158.74 Cash Conversion Cycle 51.56 41.80 42.54 64.02 73.75 71.38 65.10 43.59 -34.60 -82.35 Total Debt/Equity 0.15 0.21 0.31 0.32 0.34 0.22 0.66 0.74 0.00 0.00 Interest Cover 0.68 2.06 0.70 -0.36 2.27 2.19 2.22 7.02 173.52 543.84

Top Investors:

adani logistics limited

Annual Reports:

News Update:

Snowman Logistics signs MoU with SpiceJet
10th Dec 2020, 12:25 PM

SpiceJet will provide the air connectivity for temperature controlled distribution of the COVID-19 vaccines across India as well as internationally
Read More
Snowman Logistics - Quarterly Results
28th Oct 2020, 12:37 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