Nifty

:

25077.65

Sensex

:

81790.12

183.40 (0.74%)
582.95 (0.72%)

Login

Nifty
Sensex

:
:

25077.65
81790.12

183.40 (0.74%)
582.95 (0.72%)

Shree Vasu Logistics Ltd.

Logistics

Rating :

75/99

BSE: Not Listed | NSE: SVLL

Watchlist

NSE BSE

774.00

06-Oct-2025

Open
High
Low
Previous Close

825
825
755
787.75

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

645
495717.45
855.7
261.7

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

889.61
268.93
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

943.88
N/A
24.60

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

18.99
14.60
13.22

EBITDA CAGR (%)

10 Years
5 Years
3 Years

21.41
34.98
13.00

PAT CAGR (%)

10 Years
5 Years
3 Years

16.80
3.16
12.87

P:E (Median)

8 Years
5 Years
3 Years

-
79.80
96.88

P:BV (Average)

8 Years
5 Years
3 Years

-
8.47
10.66

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
13.50
13.90

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 49.75 33.73 47.49% 40.92 31.19 31.20% 36.87 30.77 19.82% 34.60 31.92 8.40%
Expenses 37.31 24.76 50.69% 30.14 23.37 28.97% 26.81 21.47 24.87% 26.46 23.95 10.48%
EBITDA 12.43 8.97 38.57% 10.78 7.82 37.85% 10.05 9.31 7.95% 8.13 7.96 2.14%
EBIDTM 24.99% 26.60% 26.35% 25.08% 27.27% 30.24% 23.51% 24.95%
Other Income 1.40 0.50 180.00% 0.25 0.25 0.00% 0.08 0.27 -70.37% 0.51 0.73 -30.14%
Interest 4.12 2.92 41.10% 3.13 2.51 24.70% 3.19 2.77 15.16% 2.97 2.73 8.79%
Depreciation 7.31 5.55 31.71% 6.47 5.36 20.71% 6.41 5.17 23.98% 5.83 4.65 25.38%
PBT 2.41 1.00 141.00% 1.43 0.20 615.00% 0.53 1.63 -67.48% -0.15 1.32 -
Tax 0.54 0.25 116.00% 0.33 0.00 0 0.15 0.65 -76.92% -0.11 0.11 -
PAT 1.87 0.75 149.33% 1.10 0.20 450.00% 0.38 0.98 -61.22% -0.05 1.22 -
PATM 3.75% 2.21% 2.70% 0.64% 1.04% 3.18% -0.13% 3.81%
EPS 1.62 0.65 149.23% 0.96 0.17 464.71% 0.33 0.85 -61.18% -0.04 1.06 -

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 162.14 123.07 100.50 84.79 66.16 62.27 35.86 31.27 27.26 22.40 21.63 Net Sales Growth 27.06% 22.46% 18.53% 28.16% 6.25% 73.65% 14.68% 14.71% 21.70% 3.56% Cost Of Goods Sold 11.49 9.11 1.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 150.65 113.95 99.49 84.79 66.16 62.27 35.86 31.27 27.26 22.40 21.63 GP Margin 92.92% 92.59% 99.00% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 120.72 90.36 74.65 67.04 58.00 54.97 30.35 24.54 22.57 18.29 16.93 Power & Fuel Cost - 2.05 1.17 0.98 0.63 0.78 0.37 0.27 0.25 0.21 0.08 % Of Sales - 1.67% 1.16% 1.16% 0.95% 1.25% 1.03% 0.86% 0.92% 0.94% 0.37% Employee Cost - 13.93 15.19 15.10 12.29 14.55 7.28 5.56 5.06 4.58 4.01 % Of Sales - 11.32% 15.11% 17.81% 18.58% 23.37% 20.30% 17.78% 18.56% 20.45% 18.54% Manufacturing Exp. - 51.99 50.04 43.32 32.13 26.55 16.20 13.63 12.31 10.43 9.74 % Of Sales - 42.24% 49.79% 51.09% 48.56% 42.64% 45.18% 43.59% 45.16% 46.56% 45.03% General & Admin Exp. - 6.59 6.41 6.81 12.51 12.60 6.15 4.80 4.49 2.85 2.85 % Of Sales - 5.35% 6.38% 8.03% 18.91% 20.23% 17.15% 15.35% 16.47% 12.72% 13.18% Selling & Distn. Exp. - 6.12 0.45 0.37 0.37 0.47 0.33 0.28 0.45 0.21 0.12 % Of Sales - 4.97% 0.45% 0.44% 0.56% 0.75% 0.92% 0.90% 1.65% 0.94% 0.55% Miscellaneous Exp. - 0.57 0.37 0.47 0.06 0.02 0.02 0.00 0.00 0.00 0.12 % Of Sales - 0.46% 0.37% 0.55% 0.09% 0.03% 0.06% 0% 0% 0% 0.60% EBITDA 41.39 32.71 25.85 17.75 8.16 7.30 5.51 6.73 4.69 4.11 4.70 EBITDA Margin 25.53% 26.58% 25.72% 20.93% 12.33% 11.72% 15.37% 21.52% 17.20% 18.35% 21.73% Other Income 2.24 1.34 1.33 0.32 0.17 0.11 0.22 0.16 0.43 0.63 0.15 Interest 13.41 10.46 8.38 5.09 1.69 1.60 1.39 1.91 2.13 1.96 1.93 Depreciation 26.02 19.48 15.66 10.44 3.08 2.23 2.07 1.88 1.83 1.79 1.97 PBT 4.22 4.11 3.13 2.54 3.57 3.58 2.27 3.10 1.16 0.99 0.95 Tax 0.91 0.99 1.09 0.36 0.32 0.91 0.59 0.85 0.37 0.23 0.29 Tax Rate 21.56% 24.09% 34.82% 14.17% 8.96% 25.42% 25.99% 27.42% 31.90% 23.23% 30.53% PAT 3.30 3.12 2.05 2.17 3.25 2.67 1.68 2.25 0.79 0.76 0.66 PAT before Minority Interest 3.30 3.12 2.05 2.17 3.25 2.67 1.68 2.25 0.79 0.76 0.66 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 2.04% 2.54% 2.04% 2.56% 4.91% 4.29% 4.68% 7.20% 2.90% 3.39% 3.05% PAT Growth 4.76% 52.20% -5.53% -33.23% 21.72% 58.93% -25.33% 184.81% 3.95% 15.15% EPS 2.87 2.71 1.78 1.89 2.83 2.32 1.46 1.96 0.69 0.66 0.57

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 31.95 28.25 26.36 24.87 21.63 18.96 8.00 5.74 4.99 4.23 Share Capital 11.47 11.47 7.64 7.64 7.64 7.64 5.58 0.62 0.62 0.62 Total Reserves 20.02 16.74 18.72 17.23 13.99 11.32 2.42 5.12 4.37 3.61 Non-Current Liabilities 72.52 76.69 40.79 18.48 11.06 5.26 8.72 13.38 12.25 11.72 Secured Loans 14.32 15.57 14.18 11.08 6.38 5.53 8.65 9.15 11.79 10.53 Unsecured Loans 10.93 9.54 4.90 7.24 4.67 0.00 0.25 4.33 0.48 1.17 Long Term Provisions 0.80 0.89 0.39 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 36.92 33.70 28.97 13.41 17.46 14.03 13.51 8.04 8.24 7.40 Trade Payables 2.05 1.70 2.63 2.32 3.19 1.57 1.32 0.44 0.47 0.34 Other Current Liabilities 20.68 19.30 14.34 5.88 6.17 6.12 3.80 4.05 4.00 4.02 Short Term Borrowings 14.09 11.18 11.24 4.51 7.18 5.66 7.45 3.55 3.76 3.04 Short Term Provisions 0.09 1.52 0.76 0.70 0.91 0.68 0.94 0.00 0.00 0.00 Total Liabilities 141.39 138.64 96.12 56.76 50.15 38.25 30.23 27.16 25.48 23.35 Net Block 101.38 98.60 63.92 29.37 24.98 23.70 14.96 15.80 14.38 13.70 Gross Block 137.51 120.81 74.36 46.49 39.16 35.75 25.23 24.34 21.25 19.95 Accumulated Depreciation 36.13 22.20 10.44 17.11 14.18 12.05 10.27 8.54 6.87 6.25 Non Current Assets 109.93 110.80 69.60 37.98 32.62 25.28 19.25 17.08 18.47 16.66 Capital Work in Progress 3.53 6.15 3.60 4.93 4.68 0.15 3.16 0.00 0.06 0.74 Non Current Investment 0.10 0.10 0.08 0.08 0.17 0.25 0.21 0.19 0.17 0.16 Long Term Loans & Adv. 4.91 5.92 1.95 3.03 2.27 1.18 0.69 0.67 3.86 2.07 Other Non Current Assets 0.01 0.03 0.04 0.57 0.51 0.00 0.23 0.42 0.00 0.00 Current Assets 31.47 27.84 26.52 18.79 17.52 12.97 10.98 10.08 7.00 6.69 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 4.37 2.49 0.22 0.17 0.08 0.13 0.16 0.26 0.12 0.03 Sundry Debtors 17.84 14.81 16.45 13.51 12.62 8.26 7.44 6.17 4.27 4.06 Cash & Bank 0.97 0.94 0.82 0.48 0.65 2.28 0.05 0.34 0.69 0.75 Other Current Assets 8.28 2.28 0.58 0.42 4.16 2.30 3.33 3.32 1.92 1.85 Short Term Loans & Adv. 6.78 7.31 8.45 4.20 4.02 2.30 3.33 3.32 1.92 1.85 Net Current Assets -5.45 -5.86 -2.45 5.38 0.06 -1.06 -2.53 2.04 -1.24 -0.71 Total Assets 141.40 138.64 96.12 56.77 50.14 38.25 30.23 27.16 25.47 23.35

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 23.59 22.05 11.85 1.73 3.69 5.50 10.04 3.77 3.60 3.83 PBT 4.11 3.13 2.54 3.86 2.67 1.68 2.25 1.16 0.99 0.95 Adjustment 19.48 23.23 15.76 4.72 4.59 3.76 4.43 3.54 3.13 3.77 Changes in Working Capital -5.84 -3.00 -4.84 -5.93 -2.88 1.00 3.80 -0.67 -0.26 -0.61 Cash after chg. in Working capital 17.75 23.36 13.45 2.64 4.38 6.44 10.49 4.03 3.86 4.11 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.65 -1.31 -1.60 -0.91 -0.68 -0.94 -0.45 -0.26 -0.26 -0.29 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 7.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -11.25 -12.21 -11.20 -7.54 -9.50 -7.88 -3.90 -2.93 -2.98 -3.80 Net Fixed Assets -14.08 -49.00 -26.54 -7.58 -7.94 -7.51 -4.05 -3.03 -0.62 -2.92 Net Investments 0.00 -0.02 0.00 0.09 0.08 -0.04 -0.02 -0.02 -0.01 -0.01 Others 2.83 36.81 15.34 -0.05 -1.64 -0.33 0.17 0.12 -2.35 -0.87 Cash from Financing Activity -14.95 -9.70 -0.69 5.63 4.19 4.60 -6.43 -0.85 -0.68 0.16 Net Cash Inflow / Outflow -2.62 0.14 -0.04 -0.18 -1.62 2.22 -0.28 -0.01 -0.06 0.19 Opening Cash & Equivalents 0.58 0.44 0.48 0.65 2.28 0.05 0.34 0.34 0.75 0.56 Closing Cash & Equivalent 0.59 0.58 0.44 0.48 0.65 2.28 0.05 0.34 0.69 0.75

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 27.46 24.60 22.99 21.69 28.30 24.80 14.33 92.60 80.47 68.27 ROA 2.23% 1.74% 2.84% 6.07% 6.04% 4.90% 7.86% 2.99% 3.10% 3.10% ROE 10.46% 7.50% 8.48% 13.96% 13.15% 12.44% 32.82% 14.67% 16.40% 16.95% ROCE 19.54% 17.54% 13.64% 11.24% 13.58% 12.12% 19.28% 13.62% 13.29% 14.88% Fixed Asset Turnover 0.95 1.03 1.40 1.54 1.66 1.18 1.26 1.20 1.09 1.15 Receivable days 48.42 56.76 64.46 72.09 61.20 79.84 79.46 69.89 67.84 57.47 Inventory Days 10.18 4.93 0.85 0.70 0.62 1.48 2.46 2.56 1.25 0.30 Payable days 75.10 781.91 0.00 0.00 18.99 19.30 14.55 8.31 8.54 6.42 Cash Conversion Cycle -16.49 -720.22 65.31 72.79 42.83 62.01 67.36 64.14 60.55 51.35 Total Debt/Equity 1.50 1.48 1.33 1.03 0.99 0.76 2.38 3.34 3.69 3.95 Interest Cover 1.39 1.37 1.50 3.12 3.23 2.63 2.63 1.54 1.50 1.49

Top Investors:

b d plywoods private limited

kabra sunil murlimanohar

Annual Reports:

News Update:

Shree Vasu Logistics - Quarterly Results
13th Aug 2025, 19:32 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