Shadowfax Technologies Ltd
Incorporated in June 2016, Shadowfax Technologies Ltd is a logistics solution provider company in India.[1]
- Market Cap ₹ 18,569 Cr.
- Current Price ₹
- High / Low ₹ /
- Stock P/E
- Book Value ₹
- Dividend Yield %
- ROCE -1.80 %
- ROE -12.0 %
- Face Value ₹ 10.0
Pros
Cons
- Company has low interest coverage ratio.
- Company has a low return on equity of -62.7% over last 3 years.
- Earnings include an other income of Rs.11.7 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
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Operating Profit |
| OPM % |
| Interest |
| Depreciation |
| Profit before tax |
| Tax % |
| EPS in Rs |
| Raw PDF |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|
| 323 | 464 | 991 | 1,415 | 1,885 | |
| 413 | 609 | 1,143 | 1,523 | 1,866 | |
| Operating Profit | -90 | -145 | -152 | -107 | 19 |
| OPM % | -28% | -31% | -15% | -8% | 1% |
| 10 | 24 | 7 | 8 | 12 | |
| Interest | 2 | 2 | 9 | 19 | 14 |
| Depreciation | 5 | 10 | 21 | 24 | 28 |
| Profit before tax | -87 | -133 | -176 | -143 | -12 |
| Tax % | 0% | 0% | 0% | 0% | 0% |
| -87 | -133 | -176 | -143 | -12 | |
| EPS in Rs | -3,770.03 | -5,787.46 | -7,637.47 | -6,185.60 | -493.97 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 60% |
| TTM: | 33% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 23% |
| TTM: | 86% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | -63% |
| Last Year: | -12% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|
| Equity Capital | 0.23 | 0.23 | 0.23 | 0.23 | 0.24 |
| Reserves | 405 | 296 | 152 | 171 | 172 |
| 6 | 10 | 98 | 66 | 281 | |
| 58 | 132 | 201 | 206 | 333 | |
| Total Liabilities | 468 | 439 | 452 | 443 | 786 |
| 20 | 50 | 60 | 83 | 118 | |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 290 | 169 | 58 | 60 | 312 |
| 158 | 219 | 334 | 300 | 356 | |
| Total Assets | 468 | 439 | 452 | 443 | 786 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|
| -106 | -113 | -132 | -73 | 132 | |
| -244 | 122 | 130 | -40 | -320 | |
| 367 | -0 | 72 | 90 | 209 | |
| Net Cash Flow | 17 | 9 | 69 | -23 | 20 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|
| Debtor Days | 49 | 41 | 26 | 40 | 36 |
| Inventory Days | |||||
| Days Payable | |||||
| Cash Conversion Cycle | 49 | 41 | 26 | 40 | 36 |
| Working Capital Days | 17 | -4 | -23 | -15 | -27 |
| ROCE % | -43% | -61% | -53% | -2% |
Business Profile[1]
Shadowfax is a technology-led third-party logistics (3PL) company focused on enabling digital commerce in India. It provides end-to-end express logistics and large-scale hyperlocal delivery through a proprietary tech platform and a nationwide asset-light network, serving e-commerce, quick commerce, food delivery, and mobility platforms, and positions itself as a full-stack last-mile and mid-mile logistics enabler.