Container Corporation Of India Ltd

About [ edit ]

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 34,983 Cr.
  • Current Price 574
  • High / Low 644 / 339
  • Stock P/E 44.6
  • 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 10.48% for last 3 years.

Peer comparison

Sector: Logistics Industry: Miscellaneous

Loading peers table ...

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

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:-5%
TTM:-37%
Stock Price CAGR
10 Years:9%
5 Years:6%
3 Years:1%
1 Year:60%
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

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80 54.80
25.61 26.55 27.74 28.52 28.48 28.34 27.18 26.84 26.65 24.54 23.26 24.00
14.77 13.87 12.66 12.05 12.21 12.36 13.39 13.56 14.21 15.66 16.53 16.35
0.08 0.08 0.08 0.09 0.09 0.14 0.14 0.15 0.15 0.15 0.15 0.15
4.74 4.70 4.72 4.54 4.42 4.36 4.49 4.65 4.19 4.86 5.27 4.70

Documents