Nifty

:

25683.30

Sensex

:

83576.24

-193.55 (-0.75%)
-604.72 (-0.72%)

Login

Nifty
Sensex

:
:

25683.30
83576.24

-193.55 (-0.75%)
-604.72 (-0.72%)

Shree Vasu Logistics Ltd.

Logistics

Rating :

67/99

BSE: Not Listed | NSE: SVLL

Watchlist

NSE BSE

676.45

09-Jan-2026

Open
High
Low
Previous Close

668.4
705.95
660
681.00

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

203
136160.8
855.7
373

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

777.49
170.13
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

864.77
N/A
20.93

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

52.94
84.21
101.30

P:BV (Average)

8 Years
5 Years
3 Years

8.89
9.59
12.32

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.87
13.98
14.12

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 55.97 34.60 61.76% 49.75 33.73 47.49% 40.92 31.19 31.20% 36.87 30.77 19.82%
Expenses 42.37 26.46 60.13% 37.31 24.76 50.69% 30.14 23.37 28.97% 26.81 21.47 24.87%
EBITDA 13.60 8.13 67.28% 12.43 8.97 38.57% 10.78 7.82 37.85% 10.05 9.31 7.95%
EBIDTM 24.30% 23.51% 24.99% 26.60% 26.35% 25.08% 27.27% 30.24%
Other Income 0.39 0.51 -23.53% 1.40 0.50 180.00% 0.25 0.25 0.00% 0.08 0.27 -70.37%
Interest 4.00 2.97 34.68% 4.12 2.92 41.10% 3.13 2.51 24.70% 3.19 2.77 15.16%
Depreciation 8.49 5.83 45.63% 7.31 5.55 31.71% 6.47 5.36 20.71% 6.41 5.17 23.98%
PBT 1.50 -0.15 - 2.41 1.00 141.00% 1.43 0.20 615.00% 0.53 1.63 -67.48%
Tax 0.28 -0.11 - 0.54 0.25 116.00% 0.33 0.00 0 0.15 0.65 -76.92%
PAT 1.22 -0.05 - 1.87 0.75 149.33% 1.10 0.20 450.00% 0.38 0.98 -61.22%
PATM 2.17% -0.13% 3.75% 2.21% 2.70% 0.64% 1.04% 3.18%
EPS 1.06 -0.04 - 1.62 0.65 149.23% 0.96 0.17 464.71% 0.33 0.85 -61.18%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 55.97 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 42.37 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 13.60 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 24.30% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.21 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 4.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 8.49 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 1.32 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.28 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 1.04 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 1.85% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.90 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 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 183.51 146.11 123.07 100.50 84.79 66.16 62.27 35.86 31.27 27.26 22.40 Net Sales Growth 40.85% 18.72% 22.46% 18.53% 28.16% 6.25% 73.65% 14.68% 14.71% 21.70% Cost Of Goods Sold 11.63 11.24 9.11 1.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 171.88 134.87 113.95 99.49 84.79 66.16 62.27 35.86 31.27 27.26 22.40 GP Margin 93.66% 92.31% 92.59% 99.00% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 136.63 108.18 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 46.86 37.93 32.71 25.85 17.75 8.16 7.30 5.51 6.73 4.69 4.11 EBITDA Margin 25.54% 25.96% 26.58% 25.72% 20.93% 12.33% 11.72% 15.37% 21.52% 17.20% 18.35% Other Income 2.12 1.34 1.34 1.33 0.32 0.17 0.11 0.22 0.16 0.43 0.63 Interest 14.44 12.21 10.46 8.38 5.09 1.69 1.60 1.39 1.91 2.13 1.96 Depreciation 28.68 24.25 19.48 15.66 10.44 3.08 2.23 2.07 1.88 1.83 1.79 PBT 5.87 2.81 4.11 3.13 2.54 3.57 3.58 2.27 3.10 1.16 0.99 Tax 1.30 0.62 0.99 1.09 0.36 0.32 0.91 0.59 0.85 0.37 0.23 Tax Rate 22.15% 22.06% 24.09% 34.82% 14.17% 8.96% 25.42% 25.99% 27.42% 31.90% 23.23% PAT 4.57 2.19 3.12 2.05 2.17 3.25 2.67 1.68 2.25 0.79 0.76 PAT before Minority Interest 4.57 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 2.49% 1.50% 2.54% 2.04% 2.56% 4.91% 4.29% 4.68% 7.20% 2.90% 3.39% PAT Growth 143.09% -29.81% 52.20% -5.53% -33.23% 21.72% 58.93% -25.33% 184.81% 3.95% EPS 3.97 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