Nifty

:

23349.90

Sensex

:

77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Login

Nifty
Sensex

:
:

23349.90
77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Snowman Logistics Ltd.

Logistics

Rating :

N/A

BSE: 538635 | NSE: SNOWMAN

Watchlist

NSE BSE

78.02

05-Jul-2024

Open
High
Low
Previous Close

78.69
79.45
77.66
78.76

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

1223648
961.22
91.65
53.85

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,135.36
128.02
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,246.00
1.47%
2.79

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

9.51
15.95
20.71

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.23
10.78
9.73

PAT CAGR (%)

10 Years
5 Years
3 Years

-6.45
-
96.31

P:E (Median)

8 Years
5 Years
3 Years

53.48
66.26
102.70

P:BV (Average)

8 Years
5 Years
3 Years

1.89
1.89
1.99

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.88
10.63
9.83

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 143.45 124.02 15.67% 140.23 128.77 8.90% 126.54 112.35 12.63% 124.05 109.39 13.40%
Expenses 121.42 100.01 21.41% 116.78 104.55 11.70% 99.55 90.67 9.79% 97.71 85.67 14.05%
EBITDA 22.03 24.01 -8.25% 23.44 24.22 -3.22% 26.99 21.68 24.49% 26.33 23.72 11.00%
EBIDTM 15.36% 19.36% 16.72% 18.81% 21.33% 19.30% 21.23% 21.68%
Other Income 1.07 1.53 -30.07% 0.77 1.20 -35.83% 2.86 3.88 -26.29% 1.17 1.42 -17.61%
Interest 6.33 6.05 4.63% 5.98 5.60 6.79% 6.29 5.49 14.57% 5.86 5.63 4.09%
Depreciation 15.93 14.83 7.42% 15.71 13.61 15.43% 15.73 13.10 20.08% 15.10 13.21 14.31%
PBT 0.84 4.66 -81.97% 2.51 6.21 -59.58% 7.84 6.97 12.48% 6.54 6.31 3.65%
Tax 0.23 1.73 -86.71% 0.73 2.83 -74.20% 5.69 1.87 204.28% 2.29 2.57 -10.89%
PAT 0.61 2.93 -79.18% 1.79 3.38 -47.04% 2.15 5.10 -57.84% 4.25 3.74 13.64%
PATM 0.43% 2.36% 1.28% 2.63% 1.70% 4.54% 3.42% 3.42%
EPS 0.04 0.18 -77.78% 0.11 0.20 -45.00% 0.13 0.31 -58.06% 0.25 0.22 13.64%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 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 534.27 503.37 417.65 286.17 237.10 240.20 232.55 194.28 189.24 224.86 202.93 Net Sales Growth 12.59% 20.52% 45.94% 20.70% -1.29% 3.29% 19.70% 2.66% -15.84% 10.81% Cost Of Goods Sold 151.69 130.71 78.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 382.58 372.66 338.90 286.17 237.10 240.20 232.55 194.28 189.24 224.86 202.93 GP Margin 71.61% 74.03% 81.14% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 435.46 401.82 329.09 222.35 177.99 179.33 185.76 149.82 152.87 180.78 156.90 Power & Fuel Cost - 70.33 67.93 65.54 61.22 65.85 64.87 53.90 52.18 63.26 61.92 % Of Sales - 13.97% 16.26% 22.90% 25.82% 27.41% 27.90% 27.74% 27.57% 28.13% 30.51% Employee Cost - 36.08 33.96 27.25 24.22 24.02 23.04 20.54 16.05 19.07 17.04 % Of Sales - 7.17% 8.13% 9.52% 10.22% 10.0% 9.91% 10.57% 8.48% 8.48% 8.40% Manufacturing Exp. - 72.53 63.62 61.51 64.05 64.98 52.09 25.96 26.51 61.73 53.39 % Of Sales - 14.41% 15.23% 21.49% 27.01% 27.05% 22.40% 13.36% 14.01% 27.45% 26.31% General & Admin Exp. - 85.49 76.81 51.97 16.25 18.29 26.99 30.39 30.76 27.25 20.24 % Of Sales - 16.98% 18.39% 18.16% 6.85% 7.61% 11.61% 15.64% 16.25% 12.12% 9.97% Selling & Distn. Exp. - 0.00 0.00 0.00 0.00 0.00 0.00 14.22 14.84 0.20 0.19 % Of Sales - 0% 0% 0% 0% 0% 0% 7.32% 7.84% 0.09% 0.09% Miscellaneous Exp. - 6.69 8.01 16.09 12.26 6.18 18.76 4.82 12.54 9.27 0.19 % Of Sales - 1.33% 1.92% 5.62% 5.17% 2.57% 8.07% 2.48% 6.63% 4.12% 2.03% EBITDA 98.79 101.55 88.56 63.82 59.11 60.87 46.79 44.46 36.37 44.08 46.03 EBITDA Margin 18.49% 20.17% 21.20% 22.30% 24.93% 25.34% 20.12% 22.88% 19.22% 19.60% 22.68% Other Income 5.87 6.77 7.51 9.98 9.37 3.19 15.45 3.85 0.79 7.34 5.64 Interest 24.46 23.80 22.22 18.45 17.06 19.54 10.28 11.86 11.41 9.26 12.43 Depreciation 62.47 59.27 52.35 51.34 48.98 50.83 41.10 40.01 38.58 30.40 24.51 PBT 17.73 25.25 21.50 4.00 2.43 -6.31 10.86 -3.56 -12.83 11.76 14.73 Tax 8.94 12.54 8.11 2.32 2.37 8.70 1.14 0.00 -10.56 -8.78 -10.02 Tax Rate 50.42% 49.66% 37.72% 58.00% 97.53% -137.88% 10.50% 0.00% 68.17% -74.66% -68.02% PAT 8.80 12.71 13.40 1.68 0.06 -15.01 9.72 -3.56 -4.93 20.54 24.75 PAT before Minority Interest 8.80 12.71 13.40 1.68 0.06 -15.01 9.72 -3.56 -4.93 20.54 24.75 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 1.65% 2.52% 3.21% 0.59% 0.03% -6.25% 4.18% -1.83% -2.61% 9.13% 12.20% PAT Growth -41.91% -5.15% 697.62% 2,700.00% - - - - - -17.01% EPS 0.53 0.76 0.80 0.10 0.00 -0.90 0.58 -0.21 -0.30 1.23 1.48

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 418.06 421.62 421.79 419.84 419.69 435.04 425.28 428.67 433.50 418.12 Share Capital 167.09 167.09 167.09 167.09 167.09 167.09 167.09 167.09 167.09 166.68 Total Reserves 250.97 254.54 254.71 252.75 252.60 267.88 258.11 261.50 266.26 251.22 Non-Current Liabilities 205.71 187.29 204.73 162.39 127.90 10.34 44.16 66.40 77.04 53.60 Secured Loans 62.42 77.58 107.49 70.38 36.13 55.05 87.65 109.49 108.22 71.15 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 2.59 1.79 0.54 0.32 0.41 0.17 0.63 0.65 0.65 9.75 Current Liabilities 94.11 78.93 60.14 42.19 49.31 63.05 66.23 48.99 68.05 55.05 Trade Payables 37.32 32.94 33.83 19.99 15.32 18.79 15.08 12.76 7.33 3.26 Other Current Liabilities 54.64 43.15 25.46 19.93 26.66 40.07 50.40 35.86 46.92 41.67 Short Term Borrowings 0.00 0.00 0.00 1.38 6.68 3.36 0.00 0.00 12.50 0.00 Short Term Provisions 2.15 2.84 0.85 0.89 0.66 0.84 0.75 0.38 1.31 10.13 Total Liabilities 717.88 687.84 686.66 624.42 596.90 508.43 535.67 544.06 578.59 526.77 Net Block 524.67 517.43 542.98 460.99 506.60 413.32 444.11 447.91 441.10 336.57 Gross Block 863.19 802.44 803.91 676.17 688.56 556.21 551.69 516.20 471.50 424.30 Accumulated Depreciation 338.53 285.00 260.93 215.18 181.96 142.89 107.58 68.29 30.40 87.74 Non Current Assets 569.85 549.23 574.26 517.77 535.04 449.32 475.35 483.23 491.63 388.02 Capital Work in Progress 13.98 8.39 1.84 20.37 0.14 0.20 0.79 4.57 26.70 22.97 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.08 0.00 Long Term Loans & Adv. 27.02 22.31 26.34 30.58 27.36 26.86 28.67 29.21 22.32 28.34 Other Non Current Assets 4.18 1.09 3.09 5.83 0.94 8.94 1.77 1.53 1.43 0.14 Current Assets 148.03 138.62 112.12 106.65 61.87 59.12 60.31 60.82 86.96 138.76 Current Investments 34.68 43.49 1.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 12.08 7.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 82.79 71.69 67.33 52.48 55.55 51.71 44.36 35.28 56.23 48.18 Cash & Bank 9.46 4.23 31.46 43.80 2.02 2.44 9.60 19.12 21.11 83.73 Other Current Assets 9.01 5.63 9.25 9.12 4.30 4.97 6.34 6.42 9.62 6.86 Short Term Loans & Adv. 3.87 5.99 3.08 1.25 0.89 1.52 1.88 3.46 5.98 6.38 Net Current Assets 53.92 59.69 51.98 64.46 12.55 -3.93 -5.92 11.83 18.91 83.70 Total Assets 717.88 687.85 686.38 624.42 596.91 508.44 535.66 544.05 578.59 526.78

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 87.82 86.46 68.87 70.72 55.61 53.23 36.70 49.42 38.81 52.37 PBT 25.25 21.50 4.00 2.43 -6.31 10.86 -3.56 -15.49 11.76 14.73 Adjustment 77.90 71.73 69.34 66.20 71.58 51.71 50.95 63.18 40.45 34.48 Changes in Working Capital -10.86 -9.23 -3.27 -3.30 -9.44 -3.44 -8.25 6.41 -8.96 4.58 Cash after chg. in Working capital 92.29 84.00 70.07 65.33 55.83 59.13 39.15 54.10 43.25 53.79 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.47 2.46 -1.19 5.39 -0.22 -5.90 -2.45 -4.68 -4.45 -1.42 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 -23.79 -41.87 -99.42 -41.24 -3.65 -10.60 -27.01 -28.23 -138.36 -90.29 Net Fixed Assets -66.34 -5.08 -109.21 -7.84 -132.29 -3.93 -31.71 -22.57 -50.93 -94.63 Net Investments 8.81 -42.49 -1.00 0.00 0.00 0.00 0.00 0.08 -0.08 0.00 Others 33.74 5.70 10.79 -33.40 128.64 -6.67 4.70 -5.74 -87.35 4.34 Cash from Financing Activity -58.67 -58.02 16.67 0.12 -50.83 -52.23 -19.95 -23.16 36.93 105.55 Net Cash Inflow / Outflow 5.36 -13.43 -13.87 29.60 1.13 -9.60 -10.26 -1.98 -62.62 67.63 Opening Cash & Equivalents 2.36 15.79 29.66 0.06 -1.06 8.54 18.79 20.77 83.73 16.09 Closing Cash & Equivalent 7.72 2.36 15.79 29.66 0.06 -1.06 8.54 18.79 21.11 83.73

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.) 25.02 25.23 25.24 25.13 25.12 26.03 25.45 25.65 25.94 25.07 ROA 1.81% 1.95% 0.26% 0.01% -2.72% 1.86% -0.66% -0.88% 3.72% 5.47% ROE 3.03% 3.18% 0.40% 0.01% -3.51% 2.26% -0.83% -1.14% 4.83% 7.75% ROCE 9.43% 8.18% 4.30% 3.97% 2.62% 3.90% 1.48% -0.71% 3.86% 6.20% Fixed Asset Turnover 0.60 0.52 0.39 0.35 0.39 0.42 0.36 0.38 0.50 0.55 Receivable days 56.01 60.75 76.41 83.16 81.49 75.39 74.81 88.25 84.73 78.83 Inventory Days 7.13 6.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 98.10 154.75 0.00 0.00 29.84 33.59 32.27 24.23 10.98 7.45 Cash Conversion Cycle -34.96 -87.38 76.41 83.16 51.66 41.80 42.54 64.02 73.75 71.38 Total Debt/Equity 0.23 0.25 0.29 0.20 0.15 0.21 0.31 0.32 0.34 0.22 Interest Cover 2.06 1.97 1.22 1.14 0.68 2.06 0.70 -0.36 2.27 2.19

Top Investors:

massachusetts institute of technology

investor education and protection fund (iepf)

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