Shipping Corporation of India Ltd

S C I Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Shipping Corporation of India Ltd

₹ 155 -0.55%
05 Dec 10:36 a.m.
shipindia.com BSE: 523598 NSE : SCI
About

Shipping Corporation of India is engaged involved in business of transporting goods and passengers.

Key Points

India’s largest shipping company[1] The Shipping Corporation of India was established on October 2nd, 1961, by amalgamation of Eastern Shipping Corporation and Western Shipping Corporation. Starting out as a marginal Liner shipping Company with just 19 vessels, the SCI has today evolved into the largest Indian shipping

Website BSE NSE
  • Market Cap ₹ 7,225 Cr.
  • Current Price ₹ 155
  • High / Low ₹ 164 / 79.2
  • Stock P/E 8.16
  • Book Value ₹ 153
  • Dividend Yield 0.27 %
  • ROCE 10.5 %
  • ROE 13.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Stock is trading at 1.02 times its book value
  • Company has delivered good profit growth of 24.1% CAGR over last 5 years

Cons

  • The company has delivered a poor sales growth of 10.8% over past five years.
  • Tax rate seems low
  • Company has a low return on equity of 11.3% over last 3 years.
  • Contingent liabilities of Rs.3,495 Cr.

* 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.

Peer comparison

Sector: Shipping Industry: Shipping

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023
843 841 875 1,028 1,221 1,431 1,309 1,462 1,417 1,496 1,418 1,200 1,093
639 616 652 692 822 966 982 1,163 1,094 1,027 954 837 858
Operating Profit 204 226 223 335 399 465 327 299 324 469 465 363 236
OPM % 24% 27% 26% 33% 33% 32% 25% 20% 23% 31% 33% 30% 22%
44 60 45 34 24 46 68 44 39 46 55 51 94
Interest -55 -7 33 52 13 17 76 50 47 38 50 35 56
Depreciation 159 156 154 155 161 159 160 172 190 195 196 197 200
Profit before tax 144 136 82 162 248 336 159 121 126 282 274 182 74
Tax % 2% 3% -5% 2% 2% 7% 7% 10% 9% 6% -39% 5% 11%
142 132 86 159 243 312 148 109 114 267 380 172 66
EPS in Rs 3.05 2.82 1.84 3.40 5.22 6.69 3.18 2.34 2.46 5.72 8.16 3.68 1.41
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
4,311 4,050 3,447 3,469 3,873 4,425 3,703 4,988 5,794 5,208
3,396 2,688 2,667 2,793 3,160 3,283 2,544 3,457 4,237 3,675
Operating Profit 916 1,362 780 677 713 1,143 1,159 1,531 1,557 1,532
OPM % 21% 34% 23% 20% 18% 26% 31% 31% 27% 29%
395 193 185 196 292 277 204 170 184 246
Interest 239 195 174 180 362 367 22 161 185 179
Depreciation 801 542 566 610 658 671 628 635 753 788
Profit before tax 270 818 226 82 -16 382 713 904 803 811
Tax % 28% 4% 19% -273% -304% 12% 2% 5% -8%
195 782 182 306 -63 336 696 861 870 884
EPS in Rs 4.19 16.78 3.92 6.58 -1.35 7.22 14.94 18.47 18.68 18.97
Dividend Payout % 0% 0% 0% 0% 0% 10% 2% 2% 2%
Compounded Sales Growth
10 Years: %
5 Years: 11%
3 Years: 9%
TTM: -7%
Compounded Profit Growth
10 Years: %
5 Years: 24%
3 Years: 51%
TTM: 29%
Stock Price CAGR
10 Years: 18%
5 Years: 37%
3 Years: 46%
1 Year: 49%
Return on Equity
10 Years: %
5 Years: 7%
3 Years: 11%
Last Year: 13%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 466 466 466 466 466 466 466 466 466 466
Reserves 6,053 6,272 6,428 6,769 6,717 7,018 7,702 5,508 6,437 6,650
7,739 5,845 5,492 5,585 5,277 4,767 3,679 3,200 2,605 2,292
1,580 2,148 2,162 1,686 1,896 1,668 1,556 1,684 1,936 1,642
Total Liabilities 15,839 14,731 14,549 14,506 14,357 13,919 13,403 10,859 11,443 11,051
12,280 11,827 11,411 11,348 11,119 10,653 10,174 7,624 7,403 7,170
CWIP 567 0 27 8 8 3 33 58 34 101
Investments 77 80 136 269 279 298 354 476 611 661
2,915 2,824 2,975 2,882 2,951 2,964 2,841 2,701 3,395 3,118
Total Assets 15,839 14,731 14,549 14,506 14,357 13,919 13,403 10,859 11,443 11,051

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
2,197 1,490 683 228 712 945 1,340 1,440 1,465
-308 -11 -86 -471 7 324 -206 -729 -501
-1,675 -1,095 -522 -87 -866 -1,120 -1,154 -653 -930
Net Cash Flow 214 384 74 -329 -146 149 -20 58 34

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 68 61 70 70 56 50 62 47 64
Inventory Days
Days Payable
Cash Conversion Cycle 68 61 70 70 56 50 62 47 64
Working Capital Days -157 -143 -187 -102 -114 -91 -17 10 17
ROCE % 7% 3% 2% 2% 5% 6% 10% 11%

Shareholding Pattern

Numbers in percentages

2 Recently
Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
63.75% 63.75% 63.75% 63.75% 63.75% 63.75% 63.75% 63.75% 63.75% 63.75% 63.75% 63.75%
0.96% 0.85% 0.89% 0.96% 2.21% 2.35% 3.13% 3.28% 3.30% 3.23% 2.89% 3.23%
13.73% 11.44% 10.57% 10.37% 9.50% 8.35% 7.87% 7.81% 7.47% 7.01% 7.01% 6.97%
21.56% 23.96% 24.79% 24.92% 24.54% 25.55% 25.25% 25.17% 25.50% 26.01% 26.36% 26.05%
No. of Shareholders 1,75,6251,96,6472,10,6971,96,0751,81,9101,90,4401,86,2121,80,9931,76,2491,75,1431,83,3392,09,199

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings