Tiger Logistics (India) Ltd
Tiger Logistics (India) is engaged in a third-party logistics services provider. Its business covers international freight forwarding, supply chain management, project logistics defense logistics and cold chain logistics. Company is also customs house agent.
- Market Cap ₹ 40.9 Cr.
- Current Price ₹ 38.6
- High / Low ₹ 51.0 / 25.0
- Stock P/E
- Book Value ₹ 35.1
- Dividend Yield 0.00 %
- ROCE -8.07 %
- ROE -20.9 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Stock is trading at 1.10 times its book value
Cons
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 4.17% over past five years.
- Company has a low return on equity of 3.05% for last 3 years.
- Company's cost of borrowing seems high
Peer comparison
Sector: Logistics Industry: Miscellaneous
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Mar 2018 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
96.90 | 73.25 | 81.60 | 78.32 | 97.20 | 70.15 | 79.09 | 84.20 | 68.03 | 23.85 | 32.56 | 47.56 | |
90.17 | 69.47 | 77.33 | 77.17 | 92.91 | 68.67 | 76.96 | 81.39 | 83.37 | 30.68 | 40.05 | 45.22 | |
Operating Profit | 6.73 | 3.78 | 4.27 | 1.15 | 4.29 | 1.48 | 2.13 | 2.81 | -15.34 | -6.83 | -7.49 | 2.34 |
OPM % | 6.95% | 5.16% | 5.23% | 1.47% | 4.41% | 2.11% | 2.69% | 3.34% | -22.55% | -28.64% | -23.00% | 4.92% |
Other Income | 0.10 | 0.43 | 0.37 | 0.24 | 0.11 | 0.32 | 0.03 | 0.02 | 1.45 | 0.10 | 0.10 | 0.05 |
Interest | 0.55 | 0.62 | 0.58 | 0.68 | 0.77 | 1.02 | 0.84 | 1.15 | 0.94 | 0.32 | 0.56 | 0.40 |
Depreciation | 0.15 | 0.32 | 0.28 | 0.28 | 0.26 | 0.25 | 0.25 | 0.24 | 0.24 | 0.23 | 0.22 | 0.22 |
Profit before tax | 6.13 | 3.27 | 3.78 | 0.43 | 3.37 | 0.53 | 1.07 | 1.44 | -15.07 | -7.28 | -8.17 | 1.77 |
Tax % | 36.05% | 30.28% | 32.28% | 25.58% | 53.71% | -13.21% | 53.27% | 43.75% | -1.13% | 0.96% | -0.12% | 28.25% |
Net Profit | 3.92 | 2.28 | 2.56 | 0.32 | 1.56 | 0.59 | 0.50 | 0.81 | -15.24 | -7.21 | -8.18 | 1.26 |
EPS in Rs | 3.71 | 2.16 | 2.42 | 0.30 | 1.48 | 0.56 | 0.47 | 0.77 | -14.41 | -6.82 | -7.74 | 1.19 |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
71 | 60 | 90 | 105 | 122 | 147 | 246 | 253 | 298 | 324 | 330 | 301 | 172 | |
69 | 58 | 86 | 100 | 117 | 141 | 235 | 241 | 281 | 305 | 316 | 310 | 199 | |
Operating Profit | 2 | 2 | 4 | 5 | 5 | 6 | 10 | 13 | 17 | 20 | 14 | -8 | -27 |
OPM % | 3% | 4% | 5% | 5% | 4% | 4% | 4% | 5% | 6% | 6% | 4% | -3% | -16% |
Other Income | 0 | 0 | 0 | 0 | 1 | 1 | -1 | 1 | 0 | 1 | 0 | 2 | 2 |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 4 | 2 |
Depreciation | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit before tax | 2 | 2 | 4 | 4 | 5 | 6 | 8 | 12 | 16 | 17 | 10 | -12 | -29 |
Tax % | 38% | 38% | 35% | 34% | 31% | 35% | 31% | 40% | 35% | 35% | 40% | -2% | |
Net Profit | 1 | 1 | 2 | 3 | 3 | 4 | 6 | 7 | 10 | 11 | 6 | -12 | -29 |
EPS in Rs | 1.77 | 1.75 | 3.12 | 3.66 | 4.40 | 3.68 | 5.45 | 6.90 | 9.77 | 10.74 | 6.00 | -11.67 | -27.78 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 17% |
5 Years: | 4% |
3 Years: | 0% |
TTM: | -48% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | -949% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | -24% |
3 Years: | -43% |
1 Year: | -16% |
Return on Equity | |
---|---|
10 Years: | 13% |
5 Years: | 9% |
3 Years: | 3% |
Last Year: | -21% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Sep 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
3 | 3 | 3 | 3 | 3 | 4 | 4 | 11 | 11 | 11 | 11 | 11 | 11 | |
Reserves | 3 | 5 | 7 | 10 | 13 | 23 | 25 | 26 | 37 | 48 | 55 | 42 | 27 |
Borrowings | 0 | 1 | 2 | 1 | 0 | 0 | 13 | 6 | 7 | 25 | 35 | 37 | 14 |
19 | 25 | 29 | 34 | 16 | 16 | 25 | 36 | 40 | 30 | 24 | 16 | 17 | |
Total Liabilities | 25 | 34 | 41 | 48 | 32 | 43 | 68 | 79 | 94 | 114 | 125 | 105 | 68 |
1 | 3 | 5 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 10 | 10 | 9 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 8 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
24 | 31 | 36 | 43 | 29 | 40 | 65 | 76 | 89 | 103 | 114 | 95 | 59 | |
Total Assets | 25 | 34 | 41 | 48 | 32 | 43 | 68 | 79 | 94 | 114 | 125 | 105 | 68 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
2 | 2 | 2 | 5 | -5 | -11 | 6 | 2 | -12 | -4 | 2 | ||
-0 | -2 | -0 | -2 | 0 | -0 | -1 | -4 | -8 | -1 | 1 | ||
1 | 1 | -1 | -0 | 7 | 9 | -3 | -1 | -2 | -3 | -4 | ||
Net Cash Flow | 3 | 1 | 1 | 2 | 2 | -3 | 2 | -3 | -21 | -7 | -1 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
ROCE % | 30% | 38% | 34% | 33% | 28% | 29% | 30% | 35% | 28% | 15% | -8% | |
Debtor Days | 79 | 130 | 120 | 125 | 64 | 76 | 84 | 97 | 93 | 104 | 112 | 79 |
Inventory Turnover | 132.62 | 162.25 |
Documents
Add documentRecent announcements
- Announcement under Regulation 30 (LODR)-Newspaper Publication 15 Feb
- Results -Financial Results For The Quarter Ended Dec, 2020 12 Feb
- Outcome Of Board Meeting And Submission Of Quarterly Financial Results 12 Feb
- Announcement under Regulation 30 (LODR)-Newspaper Publication 6 Feb
- Board Meeting Intimation for The Consideration Of Financial Results(Unaudited). 5 Feb
View all