Essar Shipping Ltd
Incorporated in 2010, Essar Shipping Ltd is in the business of fleet operating and chartering activities and operates in international and coastal voyages[1]
- Market Cap ₹ 635 Cr.
- Current Price ₹ 30.7
- High / Low ₹ 39.0 / 8.10
- Stock P/E
- Book Value ₹ -130
- Dividend Yield 0.00 %
- ROCE %
- ROE %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
Cons
- The company has delivered a poor sales growth of -45.0% over past five years.
- Contingent liabilities of Rs.483 Cr.
- Earnings include an other income of Rs.380 Cr.
- Debtor days have increased from 43.3 to 79.0 days.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2,802 | 3,209 | 1,859 | 1,911 | 1,720 | 2,194 | 1,208 | 1,309 | 1,344 | 472 | 328 | 61 | 31 | |
2,095 | 2,433 | 1,308 | 1,684 | 1,441 | 1,815 | 962 | 977 | 1,084 | 442 | 265 | 28 | 58 | |
Operating Profit | 707 | 776 | 550 | 227 | 279 | 379 | 246 | 332 | 261 | 30 | 63 | 32 | -26 |
OPM % | 25% | 24% | 30% | 12% | 16% | 17% | 20% | 25% | 19% | 6% | 19% | 53% | -84% |
46 | 39 | 128 | 243 | 199 | -69 | -1,201 | -3,430 | -1,342 | 13 | 319 | 1,764 | 380 | |
Interest | 329 | 366 | 399 | 477 | 542 | 467 | 387 | 396 | 433 | 489 | 356 | 132 | -7 |
Depreciation | 363 | 369 | 478 | 424 | 464 | 390 | 304 | 282 | 172 | 174 | 106 | 41 | 36 |
Profit before tax | 60 | 80 | -199 | -432 | -528 | -547 | -1,646 | -3,776 | -1,686 | -620 | -81 | 1,624 | 324 |
Tax % | 39% | 55% | -23% | -6% | -4% | -7% | -0% | -0% | -0% | -0% | -0% | -2% | |
37 | 36 | -244 | -459 | -550 | -583 | -1,685 | -3,771 | -1,687 | -621 | -78 | 1,650 | 312 | |
EPS in Rs | 1.79 | 1.74 | -11.88 | -22.36 | -26.58 | -28.19 | -80.44 | -182.40 | -81.24 | -29.97 | -3.79 | 79.73 | 14.96 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | -33% |
5 Years: | -45% |
3 Years: | -64% |
TTM: | -49% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 15% |
3 Years: | 25% |
TTM: | 95% |
Stock Price CAGR | |
---|---|
10 Years: | 7% |
5 Years: | 19% |
3 Years: | 57% |
1 Year: | 259% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
Last Year: | % |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 205 | 205 | 205 | 205 | 207 | 207 | 207 | 207 | 207 | 207 | 207 | 207 | 207 |
Reserves | 5,290 | 6,563 | 6,884 | 6,675 | 3,126 | 2,428 | 1,163 | -2,117 | -4,428 | -5,020 | -5,121 | -2,949 | -2,902 |
5,638 | 5,296 | 5,625 | 5,142 | 5,324 | 5,613 | 4,628 | 4,771 | 4,641 | 4,599 | 3,912 | 2,704 | 2,642 | |
886 | 1,360 | 1,329 | 1,430 | 1,506 | 1,248 | 1,647 | 1,701 | 1,925 | 2,298 | 2,171 | 1,085 | 1,014 | |
Total Liabilities | 12,019 | 13,424 | 14,043 | 13,452 | 10,163 | 9,496 | 7,645 | 4,563 | 2,345 | 2,084 | 1,170 | 1,047 | 961 |
8,093 | 9,380 | 9,817 | 9,814 | 6,449 | 5,835 | 5,253 | 3,149 | 1,003 | 884 | 112 | 58 | 37 | |
CWIP | 1,791 | 1,736 | 92 | 78 | 79 | 137 | 78 | 11 | 11 | 16 | 0 | 0 | 0 |
Investments | 0 | 0 | 63 | 63 | 0 | 37 | 0 | 42 | 0 | 6 | 40 | 38 | 0 |
2,135 | 2,308 | 4,071 | 3,497 | 3,635 | 3,487 | 2,314 | 1,361 | 1,332 | 1,178 | 1,018 | 951 | 925 | |
Total Assets | 12,019 | 13,424 | 14,043 | 13,452 | 10,163 | 9,496 | 7,645 | 4,563 | 2,345 | 2,084 | 1,170 | 1,047 | 961 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
614 | 1,205 | 396 | 559 | 345 | 274 | 487 | 157 | 210 | 97 | 140 | 514 | |
-364 | -98 | 239 | 379 | 26 | 13 | 719 | 64 | 75 | -22 | 478 | 463 | |
-283 | -1,075 | -606 | -961 | -374 | -285 | -1,188 | -236 | -263 | -86 | -627 | -969 | |
Net Cash Flow | -34 | 32 | 29 | -23 | -2 | 2 | 18 | -15 | 22 | -12 | -9 | 7 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 79 | 45 | 67 | 58 | 71 | 20 | 30 | 43 | 20 | 23 | 27 | 79 |
Inventory Days | ||||||||||||
Days Payable | ||||||||||||
Cash Conversion Cycle | 79 | 45 | 67 | 58 | 71 | 20 | 30 | 43 | 20 | 23 | 27 | 79 |
Working Capital Days | 57 | 23 | 289 | -106 | 57 | -277 | -496 | -835 | -831 | -691 | -1,020 | -275 |
ROCE % | 4% | 4% | 2% | 0% | 0% | 1% | 0% | 2% | 13% | -30% |
Documents
Announcements
- Format of the Initial Disclosure to be made by an entity identified as a Large Corporate : Annexure A 19 Apr
- Compliance Certificate Under Regulation 7(2)/(3) Of SEBI (LODR) Regulations, 2015 For The Financial Year From April 1, 2023 To March 31, 2024. 18 Apr
-
Announcement under Regulation 30 (LODR)-Resignation of Company Secretary / Compliance Officer
15 Apr - Of Resignation of Company Secretary & Compliance Officer as per Regulation 30 of SEBI (LODR) Regulations, 2015.
- Certificate Under Regulation 40(9)/(10) Of The SEBI (LODR) Regulations, 2015 For The Year Ended March 31, 2024 10 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
10 Apr - Certificate under Regulation 74(5) of SEBI(DP), Regulation 2018 for the quarter and year ended March 31, 2024
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
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 2007
from bse
Business Overview:[1]
Company is an integrated logistics services provider engaged in the businesses of sea transportation, logistics services, and oilfields services. It does fleet operating and chartering activities and operates international and coastal voyages.