Container Corporation Of India Ltd
Container Corporation Of India is engaged in a undisputed market leader having the largest network of 84 ICDs/CFSs/Strategic Tie-ups in India. In addition to providing inland transport by rail for containers, it has also expanded to cover management of Ports, air cargo complexes and establishing cold-chain.(Source : 202003-01 Annual Report Page No:153)
- Market Cap ₹ 34,870 Cr.
- Current Price ₹ 572
- High / Low ₹ 613 / 263
- Stock P/E 44.5
- Book Value ₹ 165
- Dividend Yield 0.63 %
- ROCE 13.6 %
- ROE 7.33 %
- Face Value ₹ 5.00
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has been maintaining a healthy dividend payout of 45.20%
Cons
- The company has delivered a poor sales growth of 1.60% over past five years.
- Company has a low return on equity of 10.47% for last 3 years.
Peer comparison
Sector: Logistics Industry: Miscellaneous
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|
1,597 | 1,837 | 1,673 | 1,849 | 1,655 | 1,756 | 1,545 | 1,584 | 1,194 | 1,509 | 1,767 | |
1,203 | 1,331 | 1,252 | 1,378 | 1,250 | 1,324 | 1,169 | 1,103 | 1,035 | 1,193 | 1,391 | |
Operating Profit | 394 | 506 | 421 | 470 | 404 | 432 | 376 | 481 | 159 | 316 | 376 |
OPM % | 25% | 28% | 25% | 25% | 24% | 25% | 24% | 30% | 13% | 21% | 21% |
Other Income | 60 | 61 | 67 | 129 | 68 | -816 | 66 | 84 | 57 | 65 | 75 |
Interest | 1 | 2 | 2 | 2 | 14 | 11 | 8 | 13 | 11 | 11 | 11 |
Depreciation | 109 | 111 | 113 | 119 | 134 | 135 | 134 | 141 | 134 | 135 | 144 |
Profit before tax | 344 | 454 | 374 | 478 | 325 | -530 | 299 | 411 | 72 | 235 | 296 |
Tax % | 28% | 29% | 30% | 28% | 31% | 35% | 43% | 24% | 31% | 25% | 24% |
Net Profit | 259 | 335 | 278 | 357 | 244 | -332 | 181 | 312 | 61 | 185 | 234 |
EPS in Rs | 4.25 | 5.50 | 4.56 | 5.86 | 4.00 | -5.45 | 2.97 | 5.11 | 0.99 | 3.03 | 3.84 |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
3,406 | 3,678 | 3,873 | 4,064 | 4,394 | 5,231 | 6,032 | 6,278 | 5,980 | 6,612 | 6,956 | 6,530 | 6,055 | |
2,480 | 2,719 | 2,857 | 3,041 | 3,344 | 4,078 | 4,637 | 4,936 | 4,732 | 5,120 | 5,165 | 4,848 | 4,722 | |
Operating Profit | 927 | 960 | 1,016 | 1,023 | 1,050 | 1,153 | 1,395 | 1,342 | 1,248 | 1,492 | 1,791 | 1,682 | 1,332 |
OPM % | 27% | 26% | 26% | 25% | 24% | 22% | 23% | 21% | 21% | 23% | 26% | 26% | 22% |
Other Income | 211 | 181 | 197 | 313 | 333 | 358 | 355 | 347 | 309 | 343 | 365 | -547 | 281 |
Interest | 4 | 4 | 5 | 5 | 3 | 22 | 18 | 0 | 6 | 6 | 7 | 46 | 45 |
Depreciation | 120 | 139 | 149 | 162 | 176 | 236 | 411 | 355 | 367 | 420 | 452 | 544 | 554 |
Profit before tax | 1,014 | 998 | 1,059 | 1,169 | 1,203 | 1,253 | 1,320 | 1,335 | 1,184 | 1,409 | 1,697 | 545 | 1,014 |
Tax % | 23% | 22% | 17% | 26% | 23% | 25% | 20% | 28% | 28% | 25% | 28% | 25% | |
Net Profit | 779 | 778 | 876 | 866 | 931 | 944 | 1,054 | 966 | 857 | 1,069 | 1,229 | 404 | 791 |
EPS in Rs | 12.78 | 12.76 | 14.38 | 14.20 | 15.27 | 15.50 | 17.31 | 15.85 | 14.07 | 17.55 | 20.18 | 6.64 | 12.97 |
Dividend Payout % | 23% | 23% | 23% | 25% | 24% | 25% | 25% | 27% | 39% | 39% | 42% | 54% |
Compounded Sales Growth | |
---|---|
10 Years: | 6% |
5 Years: | 2% |
3 Years: | 3% |
TTM: | -11% |
Compounded Profit Growth | |
---|---|
10 Years: | -0% |
5 Years: | -7% |
3 Years: | -4% |
TTM: | -37% |
Stock Price CAGR | |
---|---|
10 Years: | 8% |
5 Years: | 8% |
3 Years: | 3% |
1 Year: | 17% |
Return on Equity | |
---|---|
10 Years: | 13% |
5 Years: | 11% |
3 Years: | 10% |
Last Year: | 7% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
130 | 130 | 130 | 130 | 130 | 195 | 195 | 195 | 195 | 244 | 305 | 305 | |
Reserves | 3,602 | 4,167 | 4,809 | 5,425 | 6,090 | 6,663 | 7,322 | 8,112 | 8,576 | 9,078 | 10,023 | 9,742 |
Borrowings | 49 | 42 | 47 | 58 | 38 | 207 | 190 | 10 | 62 | 62 | 771 | 70 |
819 | 849 | 783 | 895 | 975 | 1,205 | 1,289 | 1,262 | 1,293 | 1,534 | 1,700 | 1,673 | |
Total Liabilities | 4,599 | 5,188 | 5,769 | 6,509 | 7,234 | 8,269 | 8,995 | 9,579 | 10,126 | 10,918 | 12,798 | 11,790 |
2,025 | 2,236 | 2,396 | 2,459 | 2,783 | 3,369 | 3,675 | 3,008 | 3,658 | 4,019 | 4,564 | 5,348 | |
CWIP | 246 | 206 | 107 | 104 | 188 | 240 | 395 | 623 | 617 | 692 | 626 | 943 |
Investments | 168 | 192 | 196 | 245 | 369 | 484 | 488 | 1,101 | 1,080 | 1,126 | 1,169 | 1,200 |
2,161 | 2,554 | 3,071 | 3,701 | 3,893 | 4,176 | 4,437 | 4,848 | 4,771 | 5,080 | 6,438 | 4,299 | |
Total Assets | 4,599 | 5,188 | 5,769 | 6,509 | 7,234 | 8,269 | 8,995 | 9,579 | 10,126 | 10,918 | 12,798 | 11,790 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
795 | 633 | 693 | 772 | 910 | 673 | 1,166 | -781 | 2,029 | 1,313 | -1,941 | 4,286 | |
-338 | -186 | -155 | -79 | -442 | -552 | -648 | -753 | -882 | -745 | 1,381 | -2,880 | |
-211 | -223 | -235 | -228 | -280 | -384 | -349 | -298 | -292 | -492 | 481 | -1,470 | |
Net Cash Flow | 246 | 224 | 304 | 466 | 188 | -262 | 169 | -1,833 | 855 | 76 | -79 | -64 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 % | 29% | 25% | 23% | 22% | 20% | 19% | 18% | 17% | 14% | 16% | 17% | 14% |
Debtor Days | 2 | 2 | 3 | 3 | 2 | 4 | 4 | 3 | 4 | 5 | 5 | 9 |
Inventory Turnover | 0.50 | 0.31 | 0.27 | 0.21 | 0.14 | 2.97 | 1.26 | 1.37 | 0.79 | 0.70 | 0.48 | 0.51 |
Documents
Add documentRecent announcements
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 1d
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 24 Feb
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 19 Feb
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome 15 Feb
- Outcome Of Board Meeting 4 Feb
View all
Annual reports
- Financial Year 2020 from bse
- Financial Year 2019 from bse
- Financial Year 2018 from bse
- Financial Year 2017 from bse
- Financial Year 2016 from bse
- Financial Year 2015 from bse
- Financial Year 2014 from bse
- Financial Year 2013 from bse
- Financial Year 2012 from bse
- Financial Year 2011 from bse
- Financial Year 2010 from bse
- Financial Year 2010 from nse