Shreyas Shipping & Logistics Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2018 Mar-2017 Mar-2016
Growth matrix (%)        
Revenue growth 13.30 (25) 20.50 9.10
Op profit growth (61) 69.40 (15) (37)
EBIT growth (74) 116 (20) (44)
Net profit growth (172) (13) 116 (20)
Profitability ratios (%)        
OPM 7.01 20.60 9.17 13
EBIT margin 4.67 20.40 7.11 10.70
Net profit margin (11) 17 14.80 8.26
RoCE 4.21 17.70 10.30 16.20
RoNW (4.20) 6.09 9.27 5.68
RoA (2.40) 3.69 5.34 3.12
Per share ratios ()        
EPS -- 41.90 48.30 21.80
Dividend per share -- 1.50 1 1.30
Cash EPS (38) 33.30 38.80 13.90
Book value per share 169 192 152 109
Valuation ratios        
P/E -- 12.20 6.58 11.90
P/CEPS (1) 15.30 8.20 18.60
P/B 0.23 2.65 2.10 2.38
EV/EBIDTA 7.22 10.60 12 9.28
Payout (%)        
Dividend payout -- 3.58 2.07 9.29
Tax payout 208 (4.40) (86) (3.80)
Liquidity ratios        
Debtor days 88.10 78.30 52.50 60.70
Inventory days 10.90 12.10 6 5.73
Creditor days (37) (42) (22) (18)
Leverage ratios        
Interest coverage (1.50) (8.60) (3.50) (5.20)
Net debt / equity 0.68 0.60 0.50 0.83
Net debt / op. profit 5.82 2.28 2.51 2.55
Cost breakup ()        
Material costs (35) (28) (15) (16)
Employee costs (12) (12) (8) (8.70)
Other costs (46) (39) (68) (62)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Revenue 612 541 718 596
yoy growth (%) 13.30 (25) 20.50 9.10
Raw materials (217) (153) (107) (95)
As % of sales 35.40 28.40 15 16
Employee costs (73) (63) (57) (52)
As % of sales 11.90 11.70 7.98 8.73
Other costs (280) (213) (487) (371)
As % of sales 45.70 39.30 67.90 62.30
Operating profit 43 112 65.80 77.30
OPM 7.01 20.60 9.17 13
Depreciation (18) (19) (21) (19)
Interest expense (19) (13) (15) (12)
Other income 3.55 17.90 6.12 5.12
Profit before tax 9.11 97.60 36.40 51.50
Taxes 19 (4.30) (31) (1.90)
Tax rate 208 (4.40) (86) (3.80)
Minorities and other -- -- -- (0.30)
Adj. profit 28.10 93.30 4.97 49.30
Exceptional items (86) (1.30) 101 (0.10)
Net profit (66) 92 106 49.20
yoy growth (%) (172) (13) 116 (20)
NPM (11) 17 14.80 8.26
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Profit before tax 9.11 97.60 36.40 51.50
Depreciation (18) (19) (21) (19)
Tax paid 19 (4.30) (31) (1.90)
Working capital 138 93.80 33.20 38.40
Other operating items -- -- -- --
Operating cashflow 148 168 17.30 69.30
Capital expenditure 228 159 (44) 46
Free cash flow 376 327 (27) 115
Equity raised 526 433 337 288
Investments 51.60 166 181 62.90
Debt financing/disposal 207 178 43.40 83.50
Dividends paid -- 3.29 2.20 2.85
Other items -- -- -- --
Net in cash 1,161 1,107 537 553
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Equity capital 22 22 22 22
Preference capital -- -- -- --
Reserves 348 422 400 311
Net worth 370 444 422 333
Minority interest
Debt 266 299 262 176
Deferred tax liabilities (net) 9.31 29 29.20 25.70
Total liabilities 646 772 714 535
Fixed assets 401 412 384 263
Intangible assets
Investments 56.70 162 177 181
Deferred tax asset (net) -- -- -- --
Net working capital 172 187 145 80.60
Inventories 14 22.80 22.70 13.10
Inventory Days 8.36 -- 15.30 6.68
Sundry debtors 155 149 141 91.10
Debtor days 92.40 -- 95 46.30
Other current assets 82.60 96.30 48 42.90
Sundry creditors (62) (64) (55) (45)
Creditor days 37.20 -- 36.80 23.10
Other current liabilities (17) (17) (12) (21)
Cash 15.90 10.20 7.70 10.50
Total assets 646 772 714 535
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2020 Mar-2019 Mar-2018 Mar-2017 Mar-2016
Gross Sales 612 625 541 718 590
Excise Duty -- -- -- -- --
Net Sales 612 625 541 718 590
Other Operating Income -- -- -- -- 5.27
Other Income 3.55 33.90 17.90 107 3.14
Total Income 616 659 558 825 599
Total Expenditure ** 664 589 430 652 516
PBIDT (48) 69.90 128 173 82.30
Interest 19.50 18.90 12.80 14.60 12.20
PBDT (67) 51 115 158 70.10
Depreciation 17.90 20.90 19 20.90 18.70
Minority Interest Before NP -- -- -- -- --
Tax 1.21 0.52 0.88 5.47 1.94
Deferred Tax (20) (0.20) 3.43 26 --
Reported Profit After Tax (66) 29.80 92 106 49.50
Minority Interest After NP -- -- -- -- 0.31
Net Profit after Minority Interest (66) 29.80 92 106 49.20
Extra-ordinary Items (84) 0.93 (1.20) 78 --
Adjusted Profit After Extra-ordinary item 18.20 28.80 93.30 28.10 49.20
EPS (Unit Curr.) (30) 13.60 41.90 48.30 21.90
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- 12 15 10 13
Equity 22 22 22 22 22
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) (7.80) 11.20 23.70 24.10 13.90
PBDTM(%) (11) 8.16 21.30 22.10 11.90
PATM(%) (11) 4.76 17 14.80 8.39