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%)

Tiger Logistics (India) Ltd.

Logistics

Rating :

N/A

BSE: 536264 | NSE: Not Listed

Watchlist

NSE BSE

65.72

21-Nov-2024

Open
High
Low
Previous Close

68.15
68.5
64.55
68.16

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

230346
15294406
87.00
31.99

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

694.82
34.97
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

723.94
N/A
5.63

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-0.23
-4.44
-26.90

EBITDA CAGR (%)

10 Years
5 Years
3 Years

3.93
-
-16.39

PAT CAGR (%)

10 Years
5 Years
3 Years

8.41
-
-27.23

P:E (Median)

8 Years
5 Years
3 Years

14.33
12.39
16.34

P:BV (Average)

8 Years
5 Years
3 Years

3.24
3.24
4.43

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.95
10.97
15.68

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 160.17 53.58 198.94% 101.16 42.02 140.74% 92.71 61.04 51.88% 51.95 82.83 -37.28%
Expenses 151.38 49.55 205.51% 95.99 39.45 143.32% 88.04 58.46 50.60% 47.97 73.99 -35.17%
EBITDA 8.79 4.03 118.11% 5.17 2.56 101.95% 4.68 2.58 81.40% 3.98 8.84 -54.98%
EBIDTM 5.49% 7.51% 5.11% 6.10% 5.04% 4.22% 7.65% 10.67%
Other Income 2.23 0.42 430.95% 1.60 0.41 290.24% 1.74 1.40 24.29% 1.09 2.40 -54.58%
Interest 0.65 0.03 2,066.67% 0.38 0.03 1,166.67% 0.32 0.04 700.00% 0.04 0.01 300.00%
Depreciation 0.21 0.17 23.53% 0.21 0.17 23.53% 0.27 0.20 35.00% 0.17 0.19 -10.53%
PBT 10.16 4.23 140.19% 6.18 2.77 123.10% 5.83 3.74 55.88% 4.86 11.03 -55.94%
Tax 2.62 1.01 159.41% 1.56 0.67 132.84% 1.80 1.53 17.65% 1.18 2.76 -57.25%
PAT 7.54 3.22 134.16% 4.63 2.10 120.48% 4.03 2.21 82.35% 3.68 8.27 -55.50%
PATM 4.71% 6.02% 4.57% 5.01% 4.34% 3.62% 7.09% 9.99%
EPS 0.71 0.31 129.03% 0.44 0.20 120.00% 0.38 0.21 80.95% 0.35 0.78 -55.13%

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 /

Consolidated

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 405.99 240.26 433.35 615.11 167.87 301.48 330.36 324.24 298.05 253.45 245.82 Net Sales Growth 69.54% -44.56% -29.55% 266.42% -44.32% -8.74% 1.89% 8.79% 17.60% 3.10% Cost Of Goods Sold -0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 406.00 240.26 433.35 615.11 167.87 301.48 330.36 324.24 298.05 253.45 245.82 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 383.38 224.90 406.99 577.52 177.52 309.88 315.99 304.68 280.93 240.69 235.37 Power & Fuel Cost - 0.22 0.38 0.24 0.26 0.33 0.34 0.34 0.31 0.24 0.18 % Of Sales - 0.09% 0.09% 0.04% 0.15% 0.11% 0.10% 0.10% 0.10% 0.09% 0.07% Employee Cost - 12.63 10.67 9.09 8.54 19.05 20.08 19.02 13.64 9.97 7.14 % Of Sales - 5.26% 2.46% 1.48% 5.09% 6.32% 6.08% 5.87% 4.58% 3.93% 2.90% Manufacturing Exp. - 205.61 385.78 560.09 154.86 278.50 287.35 276.55 259.09 224.24 223.11 % Of Sales - 85.58% 89.02% 91.06% 92.25% 92.38% 86.98% 85.29% 86.93% 88.48% 90.76% General & Admin Exp. - 5.11 7.74 3.64 5.09 5.48 6.78 6.42 5.35 4.37 3.62 % Of Sales - 2.13% 1.79% 0.59% 3.03% 1.82% 2.05% 1.98% 1.80% 1.72% 1.47% Selling & Distn. Exp. - 0.18 1.02 0.20 0.25 0.15 0.18 0.18 0.26 0.46 0.48 % Of Sales - 0.07% 0.24% 0.03% 0.15% 0.05% 0.05% 0.06% 0.09% 0.18% 0.20% Miscellaneous Exp. - 1.16 1.40 4.25 8.53 6.36 1.25 2.17 2.28 1.41 0.48 % Of Sales - 0.48% 0.32% 0.69% 5.08% 2.11% 0.38% 0.67% 0.76% 0.56% 0.34% EBITDA 22.62 15.36 26.36 37.59 -9.65 -8.40 14.37 19.56 17.12 12.76 10.45 EBITDA Margin 5.57% 6.39% 6.08% 6.11% -5.75% -2.79% 4.35% 6.03% 5.74% 5.03% 4.25% Other Income 6.66 3.88 6.80 2.10 1.38 1.70 0.36 0.61 0.21 0.66 0.62 Interest 1.39 0.76 1.03 1.51 1.96 4.44 3.10 2.17 0.82 0.47 0.27 Depreciation 0.86 0.78 0.78 0.80 0.89 0.98 1.14 0.58 0.54 0.74 1.02 PBT 27.03 17.70 31.34 37.38 -11.11 -12.12 10.49 17.41 15.98 12.21 9.78 Tax 7.16 4.73 8.13 3.75 0.30 0.22 4.15 6.06 5.65 4.91 2.66 Tax Rate 26.49% 26.72% 25.94% 10.03% -2.48% -1.82% 39.56% 34.81% 35.36% 40.21% 31.52% PAT 19.88 12.96 23.21 33.63 -12.42 -12.34 6.34 11.36 10.33 7.30 5.78 PAT before Minority Interest 19.88 12.96 23.21 33.63 -12.42 -12.34 6.34 11.36 10.33 7.30 5.78 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 4.90% 5.39% 5.36% 5.47% -7.40% -4.09% 1.92% 3.50% 3.47% 2.88% 2.35% PAT Growth 25.82% -44.16% -30.98% - - - -44.19% 9.97% 41.51% 26.30% EPS 1.88 1.23 2.20 3.18 -1.18 -1.17 0.60 1.07 0.98 0.69 0.55

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 172.00 301.48 330.36 324.24 298.28 253.45 Net Sales Growth -47.98% -8.74% 1.89% 8.70% 17.69% Cost Of Goods Sold -0.01 0.00 0.00 0.00 0.00 0.00 Gross Profit 172.01 301.48 330.36 324.24 298.28 253.45 GP Margin 100.01% 100% 100% 100% 100% 100% Total Expenditure 199.37 309.92 316.02 304.70 281.13 240.69 Power & Fuel Cost - 0.33 0.34 0.34 0.31 0.24 % Of Sales - 0.11% 0.10% 0.10% 0.10% 0.09% Employee Cost - 19.05 20.08 19.02 13.64 9.97 % Of Sales - 6.32% 6.08% 5.87% 4.57% 3.93% Manufacturing Exp. - 278.50 287.35 276.55 259.29 224.24 % Of Sales - 92.38% 86.98% 85.29% 86.93% 88.48% General & Admin Exp. - 5.51 6.80 6.44 5.36 4.37 % Of Sales - 1.83% 2.06% 1.99% 1.80% 1.72% Selling & Distn. Exp. - 0.15 0.18 0.18 0.26 0.46 % Of Sales - 0.05% 0.05% 0.06% 0.09% 0.18% Miscellaneous Exp. - 6.37 1.26 2.17 2.28 1.41 % Of Sales - 2.11% 0.38% 0.67% 0.76% 0.56% EBITDA -27.34 -8.44 14.34 19.54 17.15 12.76 EBITDA Margin -15.90% -2.80% 4.34% 6.03% 5.75% 5.03% Other Income 1.70 1.70 0.36 0.61 0.21 0.66 Interest 2.22 4.44 3.10 2.17 0.82 0.47 Depreciation 0.91 0.98 1.14 0.58 0.54 0.74 PBT -28.79 -12.16 10.47 17.40 16.00 12.21 Tax 0.60 0.22 4.15 6.06 5.65 4.91 Tax Rate -2.08% -1.81% 39.64% 34.83% 35.31% 40.21% PAT -29.39 -12.38 6.32 11.34 10.36 7.30 PAT before Minority Interest -29.39 -12.38 6.32 11.34 10.36 7.30 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -17.09% -4.11% 1.91% 3.50% 3.47% 2.88% PAT Growth -954.36% - -44.27% 9.46% 41.92% EPS -2.78 -1.17 0.60 1.07 0.98 0.69

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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 110.84 97.63 74.43 41.98 52.71 65.19 58.50 47.11 36.82 29.52 Share Capital 10.57 10.57 10.57 10.57 10.57 10.57 10.57 10.57 10.57 4.23 Total Reserves 100.26 87.06 63.86 31.41 42.13 54.62 47.93 36.54 26.25 25.29 Non-Current Liabilities 4.03 2.46 2.25 4.28 4.38 2.87 4.00 7.87 0.76 1.74 Secured Loans 0.74 0.00 0.00 0.00 0.02 0.08 0.24 0.23 0.23 0.30 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.01 Long Term Provisions 2.36 1.93 1.64 1.61 2.86 2.10 1.89 1.32 0.93 0.70 Current Liabilities 28.32 19.07 44.15 37.18 47.30 56.00 51.00 38.29 40.98 36.51 Trade Payables 11.99 9.97 19.00 12.39 8.65 13.30 17.55 20.28 29.27 21.61 Other Current Liabilities 1.92 6.91 14.70 1.81 2.00 7.25 6.10 9.85 3.96 6.24 Short Term Borrowings 10.83 0.00 0.00 14.96 36.64 35.34 25.02 6.34 5.91 7.67 Short Term Provisions 3.58 2.19 10.45 8.02 0.00 0.11 2.34 1.82 1.83 0.99 Total Liabilities 143.19 119.16 120.83 83.44 104.39 124.06 113.50 93.27 78.56 67.77 Net Block 9.05 7.51 7.85 8.62 9.64 10.50 3.16 2.96 2.83 2.95 Gross Block 16.20 13.88 17.35 17.35 17.49 17.37 9.02 8.61 7.94 7.55 Accumulated Depreciation 7.15 6.37 9.50 8.74 7.84 6.86 5.87 5.66 5.12 4.60 Non Current Assets 23.69 14.36 14.76 25.71 25.53 15.93 16.74 12.86 3.55 3.23 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 7.62 1.82 0.35 0.00 Non Current Investment 11.22 5.48 5.22 0.16 0.29 0.33 0.33 0.25 0.05 0.05 Long Term Loans & Adv. 2.44 1.34 1.52 16.91 15.56 5.06 5.60 7.06 0.33 0.23 Other Non Current Assets 0.97 0.02 0.17 0.03 0.04 0.04 0.03 0.78 0.00 0.00 Current Assets 119.50 104.80 106.07 57.74 78.85 108.13 96.76 80.40 75.02 64.54 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 69.79 49.30 68.66 43.17 65.52 101.33 92.66 75.81 67.20 56.83 Cash & Bank 41.75 52.40 31.56 7.38 6.04 5.28 2.37 3.86 6.96 4.88 Other Current Assets 7.95 2.85 5.62 2.42 7.29 1.52 1.74 0.74 0.86 2.83 Short Term Loans & Adv. 0.00 0.26 0.24 4.76 3.37 0.00 0.00 0.00 0.14 2.29 Net Current Assets 91.18 85.73 61.92 20.55 31.56 52.13 45.76 42.12 34.03 28.03 Total Assets 143.19 119.16 120.83 83.45 104.38 124.06 113.50 93.26 78.57 67.77

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 52.66 65.18 58.51 47.13 36.82 Share Capital 10.57 10.57 10.57 10.57 10.57 Total Reserves 42.09 54.60 47.93 36.55 26.25 Non-Current Liabilities 4.38 2.87 4.00 7.87 0.76 Secured Loans 0.02 0.08 0.24 0.23 0.23 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 2.86 2.10 1.89 1.32 0.93 Current Liabilities 47.31 56.00 51.01 38.29 40.98 Trade Payables 8.65 13.30 17.55 20.28 29.27 Other Current Liabilities 2.02 7.26 6.11 9.85 3.96 Short Term Borrowings 36.64 35.34 25.02 6.34 5.91 Short Term Provisions 0.00 0.11 2.34 1.82 1.83 Total Liabilities 104.35 124.05 113.52 93.29 78.56 Net Block 9.64 10.50 3.16 2.96 2.83 Gross Block 17.49 17.37 9.02 8.61 7.94 Accumulated Depreciation 7.84 6.86 5.87 5.66 5.12 Non Current Assets 25.31 15.72 16.51 12.63 3.55 Capital Work in Progress 0.00 0.00 7.62 1.82 0.35 Non Current Investment 0.09 0.13 0.13 0.05 0.05 Long Term Loans & Adv. 15.54 5.04 5.57 7.03 0.33 Other Non Current Assets 0.04 0.04 0.03 0.78 0.00 Current Assets 79.03 108.33 97.00 80.65 75.02 Current Investments 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 65.52 101.33 92.66 75.81 67.20 Cash & Bank 6.21 5.46 2.58 4.08 6.96 Other Current Assets 7.30 1.55 1.76 0.76 0.86 Short Term Loans & Adv. 3.37 0.00 0.00 0.00 0.14 Net Current Assets 31.72 52.33 45.99 42.36 34.03 Total Assets 104.34 124.05 113.51 93.28 78.57

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

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 -17.20 16.89 44.22 26.11 2.12 -4.04 -11.53 1.60 6.02 -11.47 PBT 17.70 31.34 37.38 -11.11 -12.12 10.49 17.41 15.98 12.21 8.44 Adjustment -2.97 -3.60 -0.40 5.14 3.48 3.93 3.11 2.34 0.97 0.46 Changes in Working Capital -27.15 -2.84 11.00 32.06 10.86 -11.87 -26.26 -10.94 -2.12 -14.01 Cash after chg. in Working capital -12.42 24.90 47.98 26.09 2.23 2.55 -5.74 7.37 11.05 -5.10 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.77 -8.01 -3.76 0.03 -0.11 -6.58 -5.78 -5.77 -5.04 -6.37 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 -5.34 0.45 -4.64 0.29 -0.24 -0.77 -6.45 -2.21 -0.73 -0.52 Net Fixed Assets -2.32 3.47 0.00 0.14 -0.12 -0.73 -6.21 -2.14 -0.74 -0.73 Net Investments -5.74 -0.26 -5.06 0.13 0.04 0.00 -0.08 -0.20 0.00 0.00 Others 2.72 -2.76 0.42 0.02 -0.16 -0.04 -0.16 0.13 0.01 0.21 Cash from Financing Activity 11.14 -0.60 -2.15 -1.77 -4.00 -2.83 -1.56 -0.53 -3.17 8.84 Net Cash Inflow / Outflow -11.40 16.74 37.43 24.63 -2.13 -7.63 -19.53 -1.13 2.12 -3.15 Opening Cash & Equivalents 52.42 31.73 -7.53 -30.50 -29.86 -22.42 -1.60 1.05 4.88 7.79 Closing Cash & Equivalent 42.73 52.42 31.73 -7.53 -30.50 -29.86 -22.42 -1.60 6.96 4.88

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 2.11 -4.11 -11.54 1.60 6.02 PBT -12.16 10.47 17.40 16.00 12.21 Adjustment 3.49 3.88 3.11 2.33 0.97 Changes in Working Capital 10.89 -11.87 -26.26 -10.96 -2.12 Cash after chg. in Working capital 2.22 2.48 -5.75 7.37 11.05 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.11 -6.59 -5.78 -5.77 -5.04 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.24 -0.73 -6.45 -1.98 -0.73 Net Fixed Assets -0.12 -0.73 -6.21 -2.14 Net Investments 0.04 0.00 -0.08 -0.20 Others -0.16 0.00 -0.16 0.36 Cash from Financing Activity -4.00 -2.83 -1.56 -0.53 -3.17 Net Cash Inflow / Outflow -2.13 -7.67 -19.54 -0.91 2.12 Opening Cash & Equivalents -29.68 -22.21 -1.37 1.05 4.88 Closing Cash & Equivalent -30.33 -29.68 -22.21 -1.37 6.96

Financial Ratios

Standalone /

Consolidated

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.) 104.83 9.23 70.40 39.71 49.85 61.66 55.33 44.56 34.82 27.92 ROA 9.88% 19.34% 32.93% -13.23% -10.80% 5.34% 10.98% 12.02% 9.97% 10.44% ROE 12.44% 26.98% 57.78% -26.24% -20.93% 10.26% 21.51% 24.61% 21.99% 20.34% ROCE 16.76% 37.64% 59.21% -13.89% -8.08% 14.75% 28.49% 34.74% 31.06% 26.44% Fixed Asset Turnover 15.97 27.75 35.45 9.64 17.30 25.04 36.77 36.00 32.71 34.20 Receivable days 90.46 49.68 33.18 118.16 101.00 107.17 94.83 87.56 89.31 64.93 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 0.00 0.00 0.00 18.11 23.11 32.87 39.24 28.51 Cash Conversion Cycle 90.46 49.68 33.18 118.16 101.00 89.06 71.72 54.69 50.07 36.42 Total Debt/Equity 0.11 0.00 0.00 0.36 0.70 0.54 0.43 0.14 0.17 0.31 Interest Cover 24.34 31.32 25.78 -5.19 -1.73 4.38 9.03 20.38 27.07 32.61

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 49.81 61.65 55.34 44.58 34.82 ROA -10.84% 5.32% 10.97% 12.05% 9.29% ROE -21.01% 10.21% 21.47% 24.67% 19.81% ROCE -8.13% 14.72% 28.47% 34.79% 29.45% Fixed Asset Turnover 17.30 25.04 36.77 36.03 31.90 Receivable days 101.00 107.17 94.83 87.50 96.77 Inventory Days 0.00 0.00 0.00 0.00 0.00 Payable days 13.32 18.11 23.11 32.85 45.15 Cash Conversion Cycle 87.68 89.06 71.72 54.65 51.62 Total Debt/Equity 0.70 0.54 0.43 0.14 0.17 Interest Cover -1.74 4.37 9.02 20.41 27.07

Top Investors:

samarkand estates private limited

coeus global opportunities fund

nexpact limited

treasure trove pictures private limited

xcap investments private limited

unico global opportunities fund limited

Annual Reports:

News Update:

Tiger Logistics (I) - Quarterly Results
29th Oct 2024, 18:01 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