Nifty

:

24231.85

Sensex

:

77537.72

153.55 (0.64%)
628.04 (0.82%)

Login

Nifty
Sensex

:
:

24231.85
77537.72

153.55 (0.64%)
628.04 (0.82%)

Shree Vasu Logistics Ltd.

Logistics

Rating :

62/99

BSE: Not Listed | NSE: SVLL

Watchlist

NSE BSE

770.15

20-Aug-2026

Open
High
Low
Previous Close

761
785.4
761
770.00

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

702
547325.5
897.45
445.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

885.19
123.65
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

977.97
N/A
N/A

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

20.63
17.17
13.28

EBITDA CAGR (%)

10 Years
5 Years
3 Years

24.89
35.97
7.97

PAT CAGR (%)

10 Years
5 Years
3 Years

11.16
-7.59
2.23

P:E (Median)

8 Years
5 Years
3 Years

59.55
96.58
169.39

P:BV (Average)

8 Years
5 Years
3 Years

10.00
11.12
14.99

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.98
14.18
14.03

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 64.75 49.75 30.15% 62.45 40.92 52.61% 55.82 36.87 51.40% 55.97 34.60 61.76%
Expenses 48.05 37.31 28.79% 44.37 30.14 47.21% 43.01 26.81 60.43% 42.37 26.46 60.13%
EBITDA 16.70 12.43 34.35% 18.09 10.78 67.81% 12.81 10.05 27.46% 13.60 8.13 67.28%
EBIDTM 25.79% 24.99% 28.96% 26.35% 22.95% 27.27% 24.30% 23.51%
Other Income 1.57 1.40 12.14% 1.01 0.25 304.00% 0.77 0.08 862.50% 0.39 0.51 -23.53%
Interest 4.54 4.12 10.19% 5.03 3.13 60.70% 4.58 3.19 43.57% 4.00 2.97 34.68%
Depreciation 9.54 7.31 30.51% 10.10 6.47 56.11% 9.88 6.41 54.13% 8.49 5.83 45.63%
PBT 4.19 2.41 73.86% 3.97 1.43 177.62% -0.88 0.53 - 1.50 -0.15 -
Tax 0.94 0.54 74.07% 0.60 0.33 81.82% -0.21 0.15 - 0.28 -0.11 -
PAT 3.25 1.87 73.80% 3.37 1.10 206.36% -0.68 0.38 - 1.22 -0.05 -
PATM 5.02% 3.75% 5.40% 2.70% -1.21% 1.04% 2.17% -0.13%
EPS 2.83 1.62 74.69% 2.93 0.96 205.21% -0.59 0.33 - 1.06 -0.04 -

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 64.75 0.00 0 62.45 0.00 0 55.82 0.00 0 55.97 0.00 0
Expenses 48.05 0.00 0 44.37 0.00 0 43.01 0.00 0 42.37 0.00 0
EBITDA 16.70 0.00 0 18.09 0.00 0 12.81 0.00 0 13.60 0.00 0
EBIDTM 25.79% 0.00% 28.96% 0.00% 22.95% 0.00% 24.30% 0.00%
Other Income 1.57 0.00 0 1.64 0.00 0 0.32 0.00 0 0.21 0.00 0
Interest 4.54 0.00 0 5.03 0.00 0 4.58 0.00 0 4.00 0.00 0
Depreciation 9.54 0.00 0 10.10 0.00 0 9.88 0.00 0 8.49 0.00 0
PBT 4.19 0.00 0 4.60 0.00 0 -1.33 0.00 - 1.32 0.00 0
Tax 0.94 0.00 0 0.60 0.00 0 -0.21 0.00 - 0.28 0.00 0
PAT 3.25 0.00 0 4.00 0.00 0 -1.13 0.00 - 1.04 0.00 0
PATM 5.02% 0.00% 6.41% 0.00% -2.02% 0.00% 1.85% 0.00%
EPS 2.83 0.00 0 3.48 0.00 0 -0.98 0.00 - 0.90 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 238.99 146.11 123.07 100.50 84.79 66.16 62.27 35.86 31.27 27.26 22.40 Net Sales Growth 47.40% 18.72% 22.46% 18.53% 28.16% 6.25% 73.65% 14.68% 14.71% 21.70% Cost Of Goods Sold 12.68 11.24 9.11 1.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 226.31 134.87 113.95 99.49 84.79 66.16 62.27 35.86 31.27 27.26 22.40 GP Margin 94.70% 92.31% 92.59% 99.00% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 177.80 108.18 90.36 74.65 67.04 58.00 54.97 30.35 24.54 22.57 18.29 Power & Fuel Cost - 1.99 2.05 1.17 0.98 0.63 0.78 0.37 0.27 0.25 0.21 % Of Sales - 1.36% 1.67% 1.16% 1.16% 0.95% 1.25% 1.03% 0.86% 0.92% 0.94% Employee Cost - 18.06 13.93 15.19 15.10 12.29 14.55 7.28 5.56 5.06 4.58 % Of Sales - 12.36% 11.32% 15.11% 17.81% 18.58% 23.37% 20.30% 17.78% 18.56% 20.45% Manufacturing Exp. - 67.91 57.90 50.04 43.32 32.13 26.55 16.20 13.63 12.31 10.43 % Of Sales - 46.48% 47.05% 49.79% 51.09% 48.56% 42.64% 45.18% 43.59% 45.16% 46.56% General & Admin Exp. - 7.71 6.89 6.41 6.81 12.51 12.60 6.15 4.80 4.49 2.85 % Of Sales - 5.28% 5.60% 6.38% 8.03% 18.91% 20.23% 17.15% 15.35% 16.47% 12.72% Selling & Distn. Exp. - 0.90 0.24 0.45 0.37 0.37 0.47 0.33 0.28 0.45 0.21 % Of Sales - 0.62% 0.20% 0.45% 0.44% 0.56% 0.75% 0.92% 0.90% 1.65% 0.94% Miscellaneous Exp. - 0.35 0.22 0.37 0.47 0.06 0.02 0.02 0.00 0.00 0.21 % Of Sales - 0.24% 0.18% 0.37% 0.55% 0.09% 0.03% 0.06% 0% 0% 0% EBITDA 61.20 37.93 32.71 25.85 17.75 8.16 7.30 5.51 6.73 4.69 4.11 EBITDA Margin 25.61% 25.96% 26.58% 25.72% 20.93% 12.33% 11.72% 15.37% 21.52% 17.20% 18.35% Other Income 3.74 1.34 1.34 1.33 0.32 0.17 0.11 0.22 0.16 0.43 0.63 Interest 18.15 12.21 10.46 8.38 5.09 1.69 1.60 1.39 1.91 2.13 1.96 Depreciation 38.01 24.25 19.48 15.66 10.44 3.08 2.23 2.07 1.88 1.83 1.79 PBT 8.78 2.81 4.11 3.13 2.54 3.57 3.58 2.27 3.10 1.16 0.99 Tax 1.61 0.62 0.99 1.09 0.36 0.32 0.91 0.59 0.85 0.37 0.23 Tax Rate 18.34% 22.06% 24.09% 34.82% 14.17% 8.96% 25.42% 25.99% 27.42% 31.90% 23.23% PAT 7.16 2.19 3.12 2.05 2.17 3.25 2.67 1.68 2.25 0.79 0.76 PAT before Minority Interest 7.16 2.19 3.12 2.05 2.17 3.25 2.67 1.68 2.25 0.79 0.76 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 3.00% 1.50% 2.54% 2.04% 2.56% 4.91% 4.29% 4.68% 7.20% 2.90% 3.39% PAT Growth 116.97% -29.81% 52.20% -5.53% -33.23% 21.72% 58.93% -25.33% 184.81% 3.95% EPS 6.23 1.90 2.71 1.78 1.89 2.83 2.32 1.46 1.96 0.69 0.66

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 34.30 31.95 28.25 26.36 24.87 21.63 18.96 8.00 5.74 4.99 Share Capital 11.49 11.47 11.47 7.64 7.64 7.64 7.64 5.58 0.62 0.62 Total Reserves 22.59 20.02 16.74 18.72 17.23 13.99 11.32 2.42 5.12 4.37 Non-Current Liabilities 90.67 72.52 76.69 40.79 18.48 11.06 5.26 8.72 13.38 12.25 Secured Loans 26.51 14.32 15.57 14.18 11.08 6.38 5.53 8.65 9.15 11.79 Unsecured Loans 9.36 10.93 9.54 4.90 7.24 4.67 0.00 0.25 4.33 0.48 Long Term Provisions 0.93 0.80 0.89 0.39 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 54.71 38.78 33.70 28.97 13.41 17.46 14.03 13.51 8.04 8.24 Trade Payables 3.72 2.05 1.70 2.63 2.32 3.19 1.57 1.32 0.44 0.47 Other Current Liabilities 27.47 20.68 19.30 14.34 5.88 6.17 6.12 3.80 4.05 4.00 Short Term Borrowings 21.75 14.09 11.18 11.24 4.51 7.18 5.66 7.45 3.55 3.76 Short Term Provisions 1.76 1.96 1.52 0.76 0.70 0.91 0.68 0.94 0.00 0.00 Total Liabilities 179.68 143.25 138.64 96.12 56.76 50.15 38.25 30.23 27.16 25.48 Net Block 117.16 101.38 98.60 63.92 29.37 24.98 23.70 14.96 15.80 14.38 Gross Block 170.93 137.51 120.81 74.36 46.49 39.16 35.75 25.23 24.34 21.25 Accumulated Depreciation 53.78 36.13 22.20 10.44 17.11 14.18 12.05 10.27 8.54 6.87 Non Current Assets 126.11 109.93 110.80 69.60 37.98 32.62 25.28 19.25 17.08 18.47 Capital Work in Progress 2.00 3.53 6.15 3.60 4.93 4.68 0.15 3.16 0.00 0.06 Non Current Investment 0.14 0.10 0.10 0.08 0.08 0.17 0.25 0.21 0.19 0.17 Long Term Loans & Adv. 6.00 4.91 5.92 1.95 3.03 2.27 1.18 0.69 0.67 3.86 Other Non Current Assets 0.82 0.01 0.03 0.04 0.57 0.51 0.00 0.23 0.42 0.00 Current Assets 53.56 33.33 27.84 26.52 18.79 17.52 12.97 10.98 10.08 7.00 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 4.18 4.37 2.49 0.22 0.17 0.08 0.13 0.16 0.26 0.12 Sundry Debtors 23.82 17.84 14.81 16.45 13.51 12.62 8.26 7.44 6.17 4.27 Cash & Bank 12.68 0.97 0.94 0.82 0.48 0.65 2.28 0.05 0.34 0.69 Other Current Assets 12.89 3.22 2.28 0.58 4.62 4.16 2.30 3.33 3.32 1.92 Short Term Loans & Adv. 6.91 6.93 7.31 8.45 4.20 4.02 2.30 3.33 3.32 1.92 Net Current Assets -1.14 -5.45 -5.86 -2.45 5.38 0.06 -1.06 -2.53 2.04 -1.24 Total Assets 179.67 143.26 138.64 96.12 56.77 50.14 38.25 30.23 27.16 25.47

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 17.50 26.21 22.05 11.85 1.73 3.69 5.50 10.04 3.77 3.60 PBT 2.81 4.11 3.13 2.54 3.86 2.67 1.68 2.25 1.16 0.99 Adjustment 35.74 29.59 23.23 15.76 4.72 4.59 3.76 4.43 3.54 3.13 Changes in Working Capital -18.81 -5.84 -3.00 -4.84 -5.93 -2.88 1.00 3.80 -0.67 -0.26 Cash after chg. in Working capital 19.74 27.86 23.36 13.45 2.64 4.38 6.44 10.49 4.03 3.86 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.24 -1.65 -1.31 -1.60 -0.91 -0.68 -0.94 -0.45 -0.26 -0.26 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 0.00 Cash From Investing Activity -13.81 -11.25 -12.21 -11.20 -7.54 -9.50 -7.88 -3.90 -2.93 -2.98 Net Fixed Assets -31.89 -14.08 -49.00 -26.54 -7.58 -7.94 -7.51 -4.05 -3.03 -0.62 Net Investments -0.04 0.00 -0.02 0.00 0.09 0.08 -0.04 -0.02 -0.02 -0.01 Others 18.12 2.83 36.81 15.34 -0.05 -1.64 -0.33 0.17 0.12 -2.35 Cash from Financing Activity -3.82 -14.95 -9.70 -0.69 5.63 4.19 4.60 -6.43 -0.85 -0.68 Net Cash Inflow / Outflow -0.13 0.01 0.14 -0.04 -0.18 -1.62 2.22 -0.28 -0.01 -0.06 Opening Cash & Equivalents 0.59 0.58 0.44 0.48 0.65 2.28 0.05 0.34 0.34 0.75 Closing Cash & Equivalent 0.46 0.59 0.58 0.44 0.48 0.65 2.28 0.05 0.34 0.69

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 29.65 27.46 24.60 22.99 21.69 28.30 24.80 14.33 92.60 80.47 ROA 1.35% 2.21% 1.74% 2.84% 6.07% 6.04% 4.90% 7.86% 2.99% 3.10% ROE 6.67% 10.46% 7.50% 8.48% 13.96% 13.15% 12.44% 32.82% 14.67% 16.40% ROCE 16.66% 19.54% 17.54% 13.64% 11.24% 13.58% 12.12% 19.28% 13.62% 13.29% Fixed Asset Turnover 0.95 0.95 1.03 1.40 1.54 1.66 1.18 1.26 1.20 1.09 Receivable days 52.04 48.42 56.76 64.46 72.09 61.20 79.84 79.46 69.89 67.84 Inventory Days 10.68 10.18 4.93 0.85 0.70 0.62 1.48 2.46 2.56 1.25 Payable days 93.69 75.10 781.91 0.00 0.00 18.99 19.30 14.55 8.31 8.54 Cash Conversion Cycle -30.97 -16.49 -720.22 65.31 72.79 42.83 62.01 67.36 64.14 60.55 Total Debt/Equity 1.96 1.50 1.48 1.33 1.03 0.99 0.76 2.38 3.34 3.69 Interest Cover 1.23 1.39 1.37 1.50 3.12 3.23 2.63 2.63 1.54 1.50

Top Investors:

b d plywoods private limited

kabra sunil murlimanohar

Annual Reports:

News Update:

No Latest News!

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