Nifty
Sensex
:
:
24870.10
81306.85
-213.65 (-0.85%)
-693.86 (-0.85%)

Logistics

Rating :
43/99

BSE: 543965 | NSE: TVSSCS

131.88
22-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  132.2
  •  132.96
  •  131.1
  •  132.52
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  228812
  •  30188948.94
  •  217.58
  •  107.4

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,825.73
  • 115.84
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,073.14
  • N/A
  • 3.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 43.03%
  • 15.77%
  • 18.78%
  • FII
  • DII
  • Others
  • 3.36%
  • 2.44%
  • 16.62%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.82
  • 7.59
  • 1.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.34
  • 11.33
  • 0.10

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.20
  • -28.73
  • -

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
-54.95
171.27
39.60
24.20
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
2.54
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
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
2,592.31
2,539.39
2.08%
2,498.83
2,426.31
2.99%
2,444.62
2,221.84
10.03%
2,512.88
2,262.91
11.05%
Expenses
2,420.47
2,358.43
2.63%
2,343.07
2,260.84
3.64%
2,311.99
2,059.77
12.25%
2,344.08
2,077.85
12.81%
EBITDA
171.84
180.96
-5.04%
155.76
165.47
-5.87%
132.63
162.07
-18.16%
168.80
185.06
-8.79%
EBIDTM
6.63%
7.13%
6.23%
6.82%
5.43%
7.29%
6.72%
8.18%
Other Income
14.07
6.44
118.48%
26.68
14.36
85.79%
24.60
21.61
13.84%
28.62
8.29
245.24%
Interest
37.91
39.50
-4.03%
37.08
38.23
-3.01%
39.48
44.03
-10.33%
40.66
57.13
-28.83%
Depreciation
130.47
135.14
-3.46%
133.33
138.53
-3.75%
135.52
139.67
-2.97%
139.57
141.75
-1.54%
PBT
-73.76
12.76
-
12.03
3.07
291.86%
-17.77
-0.02
-
17.19
-8.77
-
Tax
32.31
6.29
413.67%
16.88
-0.44
-
8.61
-9.39
-
7.22
14.16
-49.01%
PAT
-106.07
6.47
-
-4.85
3.51
-
-26.38
9.37
-
9.97
-22.93
-
PATM
-4.09%
0.25%
-0.19%
0.14%
-1.08%
0.42%
0.40%
-1.01%
EPS
1.59
0.15
960.00%
-0.11
0.10
-
-0.56
0.22
-
0.21
-1.13
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 17
Mar 16
Mar 15
Net Sales
10,048.64
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
6.33%
8.65%
-7.95%
8.05%
33.41%
24.54%
29.69%
37.26%
 
Cost Of Goods Sold
1,782.29
1,771.54
1,649.14
1,371.98
1,159.17
933.23
1,519.55
1,087.74
955.05
Gross Profit
8,266.35
8,224.18
7,550.84
8,622.40
8,090.62
6,000.38
4,047.75
3,204.95
2,172.30
GP Margin
82.26%
82.28%
82.07%
86.27%
87.47%
86.54%
72.71%
74.66%
69.46%
Total Expenditure
9,419.61
9,322.81
8,496.75
9,324.73
8,632.43
6,540.08
5,329.72
4,082.43
2,942.92
Power & Fuel Cost
-
59.97
63.38
58.00
75.36
61.05
54.90
32.41
49.02
% Of Sales
-
0.60%
0.69%
0.58%
0.81%
0.88%
0.99%
0.76%
1.57%
Employee Cost
-
2,353.40
2,243.25
2,010.62
1,889.13
1,805.03
1,081.91
818.63
596.82
% Of Sales
-
23.54%
24.38%
20.12%
20.42%
26.03%
19.43%
19.07%
19.08%
Manufacturing Exp.
-
1,522.15
1,566.96
1,516.02
1,481.18
1,094.71
41.08
29.58
568.24
% Of Sales
-
15.23%
17.03%
15.17%
16.01%
15.79%
0.74%
0.69%
18.17%
General & Admin Exp.
-
667.82
551.64
504.47
445.23
427.42
506.06
407.87
273.87
% Of Sales
-
6.68%
6.00%
5.05%
4.81%
6.16%
9.09%
9.50%
8.76%
Selling & Distn. Exp.
-
2,902.83
2,391.67
3,807.50
3,489.87
2,108.24
23.06
6.48
474.61
% Of Sales
-
29.04%
26.00%
38.10%
37.73%
30.41%
0.41%
0.15%
15.18%
Miscellaneous Exp.
-
45.10
30.71
56.14
92.49
110.41
2,103.17
1,699.71
25.31
% Of Sales
-
0.45%
0.33%
0.56%
1.00%
1.59%
37.78%
39.60%
0.81%
EBITDA
629.03
672.91
703.23
669.65
617.36
393.52
237.58
210.26
184.44
EBITDA Margin
6.26%
6.73%
7.64%
6.70%
6.67%
5.68%
4.27%
4.90%
5.90%
Other Income
93.97
58.39
49.62
75.63
50.15
66.09
9.10
32.16
12.86
Interest
155.13
163.53
210.08
192.56
159.75
182.43
72.27
60.72
54.00
Depreciation
538.89
543.56
556.72
501.55
461.05
443.28
70.27
67.07
73.91
PBT
-62.31
24.21
-13.95
51.17
46.72
-166.10
104.14
114.62
69.39
Tax
65.02
39.00
21.65
-1.70
58.43
-42.52
31.74
43.68
31.93
Tax Rate
-104.35%
161.09%
-53.64%
-4.13%
502.84%
36.52%
30.48%
33.16%
46.02%
PAT
-127.33
-13.59
-68.44
45.70
-48.18
-73.90
65.17
81.44
30.85
PAT before Minority Interest
-131.09
-9.64
-57.72
47.65
-44.88
-73.90
72.39
88.05
37.46
Minority Interest
-3.76
-3.95
-10.72
-1.95
-3.30
0.00
-7.22
-6.61
-6.61
PAT Margin
-1.27%
-0.14%
-0.74%
0.46%
-0.52%
-1.07%
1.17%
1.90%
0.99%
PAT Growth
0.00%
-
-
-
-
-
-19.98%
163.99%
 
EPS
-2.89
-0.31
-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 25
Mar 24
Mar 23
Mar 22
Mar 21
Shareholder's Funds
1,801.77
1,815.03
723.56
714.00
490.69
Share Capital
44.15
44.05
36.43
36.30
31.76
Total Reserves
1,736.79
1,735.22
632.28
643.67
458.93
Non-Current Liabilities
846.18
962.55
1,525.96
1,748.92
1,887.78
Secured Loans
2.64
2.75
498.59
735.48
940.84
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
64.76
56.41
52.87
42.93
35.99
Current Liabilities
2,919.70
2,871.94
3,800.65
3,151.30
2,397.19
Trade Payables
1,410.54
1,368.22
1,427.32
1,453.14
1,154.02
Other Current Liabilities
617.47
669.42
1,142.64
863.06
653.11
Short Term Borrowings
854.68
788.93
1,172.13
788.65
555.48
Short Term Provisions
37.01
45.37
58.56
46.45
34.59
Total Liabilities
5,601.42
5,679.22
6,086.63
5,654.13
4,815.63
Net Block
2,165.10
2,349.71
2,295.79
2,141.39
1,987.19
Gross Block
3,934.05
3,627.14
3,070.69
3,128.59
2,589.02
Accumulated Depreciation
1,768.95
1,277.43
774.90
987.20
601.83
Non Current Assets
2,435.89
2,560.13
2,632.47
2,407.99
2,254.85
Capital Work in Progress
82.23
11.90
35.44
11.66
15.74
Non Current Investment
98.44
93.29
105.00
100.22
98.29
Long Term Loans & Adv.
73.17
101.14
180.80
142.01
121.69
Other Non Current Assets
16.95
4.09
15.44
12.70
31.93
Current Assets
3,165.53
3,119.09
3,454.16
3,246.14
2,552.36
Current Investments
0.00
0.00
0.00
0.00
13.56
Inventories
380.99
386.57
345.06
291.68
227.66
Sundry Debtors
1,440.42
1,403.19
1,228.21
1,307.32
1,160.33
Cash & Bank
612.03
596.83
1,172.10
1,004.85
566.19
Other Current Assets
732.09
82.69
115.66
122.29
584.64
Short Term Loans & Adv.
641.11
649.81
593.13
520.00
474.24
Net Current Assets
245.83
247.15
-346.49
94.84
155.18
Total Assets
5,601.42
5,679.22
6,086.63
5,654.13
4,807.21

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Cash From Operating Activity
671.97
127.58
733.66
621.01
712.13
PBT
29.36
-36.07
45.95
12.63
-118.87
Adjustment
669.00
728.82
689.74
694.91
611.64
Changes in Working Capital
39.40
-531.17
81.92
-70.81
222.13
Cash after chg. in Working capital
737.76
161.58
817.61
636.72
714.90
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-65.79
-10.40
-72.78
-15.71
-2.77
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
-23.60
-11.17
0.00
0.00
Cash From Investing Activity
-146.83
-122.21
-233.47
-380.54
63.38
Net Fixed Assets
-62.72
-21.54
-68.76
105.67
Net Investments
-215.08
-1,260.67
-7.19
-201.92
Others
130.97
1,160.00
-157.52
-284.29
Cash from Financing Activity
-494.87
-591.80
-419.39
217.36
-1,167.25
Net Cash Inflow / Outflow
30.27
-586.43
80.80
457.83
-391.75
Opening Cash & Equivalents
509.36
1,085.79
993.83
538.41
889.68
Closing Cash & Equivalent
544.85
509.36
1,085.79
993.83
538.41

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 15
Book Value (Rs.)
40.37
40.42
18.37
18.75
15.46
143.80
ROA
-0.17%
-0.98%
0.81%
-0.85%
-1.44%
2.29%
ROE
-0.54%
-4.72%
7.07%
-7.67%
-14.93%
11.05%
ROCE
7.32%
6.54%
9.19%
7.67%
2.79%
12.12%
Fixed Asset Turnover
2.64
2.75
3.23
3.24
2.44
3.48
Receivable days
51.91
52.20
46.27
48.69
64.95
60.11
Inventory Days
14.01
14.51
11.62
10.25
10.46
14.59
Payable days
286.26
309.36
383.16
410.47
423.70
55.59
Cash Conversion Cycle
-220.34
-242.66
-325.26
-351.54
-348.29
19.12
Total Debt/Equity
0.48
0.45
2.98
2.59
3.15
2.00
Interest Cover
1.18
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.