Nifty
Sensex
:
:
25461.00
83432.89
55.70 (0.22%)
193.42 (0.23%)

Logistics

Rating :
39/99

BSE: 543965 | NSE: TVSSCS

131.94
04-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  133.26
  •  134.2
  •  131.16
  •  133.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  732044
  •  96872058.67
  •  217.58
  •  107.4

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,827.85
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,075.26
  • N/A
  • 3.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.03%
  • 15.39%
  • 17.92%
  • FII
  • DII
  • Others
  • 3.58%
  • 2.87%
  • 17.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.39
  • -
  • -0.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.21
  • -
  • 2.44

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.08
  • -
  • 12.41

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
-2.4
0.77
3.33
5.45
P/E Ratio
-54.98
171.35
39.62
24.21
Revenue
9200
10086
11259
12315
EBITDA
707
686
873
999
Net Income
-101
33
144
241
ROA
-1.7
0.4
2.3
3.4
P/B Ratio
2.27
3.13
2.89
2.55
ROE
-7.97
1.72
7.2
10.95
FCFF
-88
499
537
582
FCFF Yield
-1.18
6.67
7.18
7.78
Net Debt
1602
BVPS
58.13
42.1
45.69
51.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
2,498.83
2,426.31
2.99%
2,444.62
2,221.84
10.03%
2,512.88
2,262.91
11.05%
2,539.39
2,288.92
10.94%
Expenses
2,343.07
2,260.84
3.64%
2,311.99
2,059.77
12.25%
2,344.08
2,077.85
12.81%
2,357.57
2,118.50
11.28%
EBITDA
155.76
165.47
-5.87%
132.63
162.07
-18.16%
168.80
185.06
-8.79%
181.82
170.42
6.69%
EBIDTM
6.23%
6.82%
5.43%
7.29%
6.72%
8.18%
7.16%
7.45%
Other Income
26.68
14.36
85.79%
24.60
21.61
13.84%
28.62
8.29
245.24%
5.58
18.20
-69.34%
Interest
37.08
38.23
-3.01%
39.48
44.03
-10.33%
40.66
57.13
-28.83%
39.50
63.32
-37.62%
Depreciation
133.33
138.53
-3.75%
135.52
139.67
-2.97%
139.57
141.75
-1.54%
135.14
136.77
-1.19%
PBT
12.03
3.07
291.86%
-17.77
-0.02
-
17.19
-8.77
-
12.76
-34.64
-
Tax
16.88
-0.44
-
8.61
-9.39
-
7.22
14.16
-49.01%
6.29
17.32
-63.68%
PAT
-4.85
3.51
-
-26.38
9.37
-
9.97
-22.93
-
6.47
-51.96
-
PATM
-0.19%
0.14%
-1.08%
0.42%
0.40%
-1.01%
0.25%
-2.27%
EPS
-0.11
0.10
-
-0.56
0.22
-
0.21
-1.13
-
0.15
-1.80
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 17
Mar 16
Mar 15
Net Sales
9,995.72
9,199.98
9,994.38
9,249.79
6,933.60
5,567.30
4,292.69
3,127.36
Net Sales Growth
8.65%
-7.95%
8.05%
33.41%
24.54%
29.69%
37.26%
 
Cost Of Goods Sold
1,783.60
1,649.14
1,371.98
1,159.17
933.23
1,519.55
1,087.74
955.05
Gross Profit
8,212.12
7,550.84
8,622.40
8,090.62
6,000.38
4,047.75
3,204.95
2,172.30
GP Margin
82.16%
82.07%
86.27%
87.47%
86.54%
72.71%
74.66%
69.46%
Total Expenditure
9,356.71
8,503.68
9,324.73
8,632.43
6,540.08
5,329.72
4,082.43
2,942.92
Power & Fuel Cost
-
63.38
58.00
75.36
61.05
54.90
32.41
49.02
% Of Sales
-
0.69%
0.58%
0.81%
0.88%
0.99%
0.76%
1.57%
Employee Cost
-
2,243.25
2,010.62
1,889.13
1,805.03
1,081.91
818.63
596.82
% Of Sales
-
24.38%
20.12%
20.42%
26.03%
19.43%
19.07%
19.08%
Manufacturing Exp.
-
1,566.96
1,516.02
1,481.18
1,094.71
41.08
29.58
568.24
% Of Sales
-
17.03%
15.17%
16.01%
15.79%
0.74%
0.69%
18.17%
General & Admin Exp.
-
551.64
504.47
445.23
427.42
506.06
407.87
273.87
% Of Sales
-
6.00%
5.05%
4.81%
6.16%
9.09%
9.50%
8.76%
Selling & Distn. Exp.
-
2,391.67
3,807.50
3,489.87
2,108.24
23.06
6.48
474.61
% Of Sales
-
26.00%
38.10%
37.73%
30.41%
0.41%
0.15%
15.18%
Miscellaneous Exp.
-
37.64
56.14
92.49
110.41
2,103.17
1,699.71
25.31
% Of Sales
-
0.41%
0.56%
1.00%
1.59%
37.78%
39.60%
0.81%
EBITDA
639.01
696.30
669.65
617.36
393.52
237.58
210.26
184.44
EBITDA Margin
6.39%
7.57%
6.70%
6.67%
5.68%
4.27%
4.90%
5.90%
Other Income
85.48
56.55
75.63
50.15
66.09
9.10
32.16
12.86
Interest
156.72
210.08
192.56
159.75
182.43
72.27
60.72
54.00
Depreciation
543.56
556.72
501.55
461.05
443.28
70.27
67.07
73.91
PBT
24.21
-13.95
51.17
46.72
-166.10
104.14
114.62
69.39
Tax
39.00
21.65
-1.70
58.43
-42.52
31.74
43.68
31.93
Tax Rate
161.09%
-53.64%
-4.13%
502.84%
36.52%
30.48%
33.16%
46.02%
PAT
-14.79
-68.44
45.70
-48.18
-73.90
65.17
81.44
30.85
PAT before Minority Interest
-18.74
-57.72
47.65
-44.88
-73.90
72.39
88.05
37.46
Minority Interest
-3.95
-10.72
-1.95
-3.30
0.00
-7.22
-6.61
-6.61
PAT Margin
-0.15%
-0.74%
0.46%
-0.52%
-1.07%
1.17%
1.90%
0.99%
PAT Growth
0.00%
-
-
-
-
-19.98%
163.99%
 
EPS
-0.34
-1.55
1.04
-1.09
-1.67
1.48
1.85
0.70

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
1,815.03
723.56
714.00
490.69
Share Capital
44.05
36.43
36.30
31.76
Total Reserves
1,735.22
632.28
643.67
458.93
Non-Current Liabilities
962.55
1,525.96
1,748.92
1,887.78
Secured Loans
2.75
498.59
735.48
940.84
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
56.41
52.87
42.93
35.99
Current Liabilities
2,871.94
3,800.65
3,151.30
2,397.19
Trade Payables
1,368.22
1,427.32
1,453.14
1,154.02
Other Current Liabilities
669.42
1,142.64
863.06
653.11
Short Term Borrowings
788.93
1,172.13
788.65
555.48
Short Term Provisions
45.37
58.56
46.45
34.59
Total Liabilities
5,679.22
6,086.63
5,654.13
4,815.63
Net Block
2,349.71
2,295.79
2,141.39
1,987.19
Gross Block
3,612.50
3,070.69
3,128.59
2,589.02
Accumulated Depreciation
1,262.79
774.90
987.20
601.83
Non Current Assets
2,560.13
2,632.47
2,407.99
2,254.85
Capital Work in Progress
11.90
35.44
11.66
15.74
Non Current Investment
93.29
105.00
100.22
98.29
Long Term Loans & Adv.
101.14
180.80
142.01
121.69
Other Non Current Assets
4.09
15.44
12.70
31.93
Current Assets
3,119.09
3,454.16
3,246.14
2,552.36
Current Investments
0.00
0.00
0.00
13.56
Inventories
386.57
345.06
291.68
227.66
Sundry Debtors
1,403.19
1,228.21
1,307.32
1,160.33
Cash & Bank
596.83
1,172.10
1,004.85
566.19
Other Current Assets
732.50
115.66
122.29
110.40
Short Term Loans & Adv.
649.81
593.13
520.00
474.24
Net Current Assets
247.15
-346.49
94.84
155.18
Total Assets
5,679.22
6,086.63
5,654.13
4,807.21

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
127.58
733.66
621.01
712.13
PBT
-36.07
45.95
12.63
-118.87
Adjustment
728.82
689.74
694.91
611.64
Changes in Working Capital
-531.17
81.92
-70.81
222.13
Cash after chg. in Working capital
161.58
817.61
636.72
714.90
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-10.40
-72.78
-15.71
-2.77
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
-23.60
-11.17
0.00
0.00
Cash From Investing Activity
-122.21
-233.47
-380.54
63.38
Net Fixed Assets
-21.54
-68.76
105.67
Net Investments
-1,260.67
-7.19
-201.92
Others
1,160.00
-157.52
-284.29
Cash from Financing Activity
-591.80
-419.39
217.36
-1,167.25
Net Cash Inflow / Outflow
-586.43
80.80
457.83
-391.75
Opening Cash & Equivalents
1,085.79
993.83
538.41
889.68
Closing Cash & Equivalent
509.36
1,085.79
993.83
538.41

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 15
Book Value (Rs.)
40.42
18.37
18.75
15.46
143.80
ROA
-0.98%
0.81%
-0.85%
-1.44%
2.29%
ROE
-4.72%
7.07%
-7.67%
-14.93%
11.05%
ROCE
6.54%
9.19%
7.67%
2.79%
12.12%
Fixed Asset Turnover
2.75
3.23
3.24
2.44
3.48
Receivable days
52.20
46.27
48.69
64.95
60.11
Inventory Days
14.51
11.62
10.25
10.46
14.59
Payable days
309.36
383.16
410.47
423.70
55.59
Cash Conversion Cycle
-242.66
-325.26
-351.54
-348.29
19.12
Total Debt/Equity
0.45
2.98
2.59
3.15
2.00
Interest Cover
0.83
1.24
1.08
0.36
2.29

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.