Nifty

:

23250.10

Sensex

:

76295.36

-82.25 (-0.35%)
-322.08 (-0.42%)

Login

Nifty
Sensex

:
:

23250.10
76295.36

-82.25 (-0.35%)
-322.08 (-0.42%)

Snowman Logistics Ltd.

Logistics

Rating :

N/A

BSE: 538635 | NSE: SNOWMAN

Watchlist

NSE BSE

58.72

06-Feb-2025

Open
High
Low
Previous Close

58.64
59.69
58.46
58.64

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

248315
146.41
91.65
43.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

817.56
200.72
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

928.20
2.04%
1.96

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

55.80
72.56
102.70

P:BV (Average)

8 Years
5 Years
3 Years

1.93
1.94
2.11

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.35
10.60
10.05

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 131.85 124.05 6.29% 143.45 124.02 15.67% 140.23 128.77 8.90% 126.54 112.35 12.63%
Expenses 112.08 97.71 14.71% 121.42 100.01 21.41% 116.78 104.55 11.70% 99.55 90.67 9.79%
EBITDA 19.77 26.33 -24.91% 22.03 24.01 -8.25% 23.44 24.22 -3.22% 26.99 21.68 24.49%
EBIDTM 14.99% 21.23% 15.36% 19.36% 16.72% 18.81% 21.33% 19.30%
Other Income 2.07 1.17 76.92% 1.07 1.53 -30.07% 0.77 1.20 -35.83% 2.86 3.88 -26.29%
Interest 6.35 5.86 8.36% 6.33 6.05 4.63% 5.98 5.60 6.79% 6.29 5.49 14.57%
Depreciation 16.09 15.10 6.56% 15.93 14.83 7.42% 15.71 13.61 15.43% 15.73 13.10 20.08%
PBT -0.62 6.54 - 0.84 4.66 -81.97% 2.51 6.21 -59.58% 7.84 6.97 12.48%
Tax 0.00 2.29 -100.00% 0.23 1.73 -86.71% 0.73 2.83 -74.20% 5.69 1.87 204.28%
PAT -0.61 4.25 - 0.61 2.93 -79.18% 1.79 3.38 -47.04% 2.15 5.10 -57.84%
PATM -0.46% 3.42% 0.43% 2.36% 1.28% 2.63% 1.70% 4.54%
EPS -0.04 0.25 - 0.04 0.18 -77.78% 0.11 0.20 -45.00% 0.13 0.31 -58.06%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 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 542.07 503.37 417.65 286.17 237.10 240.20 232.55 194.28 189.24 224.86 202.93 Net Sales Growth 10.81% 20.52% 45.94% 20.70% -1.29% 3.29% 19.70% 2.66% -15.84% 10.81% Cost Of Goods Sold 161.52 130.71 78.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 380.55 372.66 338.90 286.17 237.10 240.20 232.55 194.28 189.24 224.86 202.93 GP Margin 70.20% 74.03% 81.14% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 449.83 401.82 329.09 222.35 177.99 179.33 185.76 149.82 152.87 180.78 156.90 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 92.23 101.55 88.56 63.82 59.11 60.87 46.79 44.46 36.37 44.08 46.03 EBITDA Margin 17.01% 20.17% 21.20% 22.30% 24.93% 25.34% 20.12% 22.88% 19.22% 19.60% 22.68% Other Income 6.77 6.77 7.51 9.98 9.37 3.19 15.45 3.85 0.79 7.34 5.64 Interest 24.95 23.80 22.22 18.45 17.06 19.54 10.28 11.86 11.41 9.26 12.43 Depreciation 63.46 59.27 52.35 51.34 48.98 50.83 41.10 40.01 38.58 30.40 24.51 PBT 10.57 25.25 21.50 4.00 2.43 -6.31 10.86 -3.56 -12.83 11.76 14.73 Tax 6.65 12.54 8.11 2.32 2.37 8.70 1.14 0.00 -10.56 -8.78 -10.02 Tax Rate 62.91% 49.66% 37.72% 58.00% 97.53% -137.88% 10.50% 0.00% 68.17% -74.66% -68.02% PAT 3.94 12.71 13.40 1.68 0.06 -15.01 9.72 -3.56 -4.93 20.54 24.75 PAT before Minority Interest 3.94 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 0.73% 2.52% 3.21% 0.59% 0.03% -6.25% 4.18% -1.83% -2.61% 9.13% 12.20% PAT Growth -74.84% -5.15% 697.62% 2,700.00% - - - - - -17.01% EPS 0.24 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:

Snowman Logistics - Quarterly Results
3rd Feb 2025, 13:46 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