Financials Snowman Logistics Limited Bombay S.E.

Equities

SNOWMAN

INE734N01019

Ground Freight & Logistics

Market Closed - Bombay S.E. 06:15:34 2024-04-26 am EDT 5-day change 1st Jan Change
68.67 INR -1.60% Intraday chart for Snowman Logistics Limited +0.72% +8.19%

Valuation

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Capitalization 1 7,477 5,489 5,272 7,318 5,105 5,347
Enterprise Value (EV) 1 8,702 6,395 7,258 9,086 7,433 7,452
P/E ratio -210 x 56.6 x -35.1 x 12,201 x 306 x 40 x
Yield - - - - - 2.34%
Capitalization / Revenue 3.85 x 2.36 x 2.19 x 3.09 x 1.78 x 1.28 x
EV / Revenue 4.48 x 2.75 x 3.02 x 3.83 x 2.6 x 1.78 x
EV / EBITDA 19.6 x 10.8 x 14.3 x 16.8 x 12.7 x 9.94 x
EV / FCF -356 x 22.6 x 22.9 x 46.7 x -13.7 x 21.1 x
FCF Yield -0.28% 4.43% 4.36% 2.14% -7.3% 4.75%
Price to Book 1.76 x 1.26 x 1.26 x 1.74 x 1.21 x 1.27 x
Nbr of stocks (in thousands) 167,088 167,088 167,088 167,088 167,088 167,088
Reference price 2 44.75 32.85 31.55 43.80 30.55 32.00
Announcement Date 6/29/18 7/11/19 8/19/20 8/6/21 8/23/22 8/28/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Net sales 1 1,943 2,325 2,402 2,371 2,862 4,176
EBITDA 1 443.3 589.4 507.1 540.3 583 749.3
EBIT 1 44.53 178.9 104.2 160.2 192.6 362.5
Operating Margin 2.29% 7.69% 4.34% 6.76% 6.73% 8.68%
Earnings before Tax (EBT) 1 -35.6 108.6 -63.14 16.72 39.99 215
Net income 1 -35.6 97.17 -150.1 0.6 16.76 134
Net margin -1.83% 4.18% -6.25% 0.03% 0.59% 3.21%
EPS 2 -0.2131 0.5800 -0.9000 0.003590 0.1000 0.8000
Free Cash Flow 1 -24.42 283.1 316.6 194.5 -542.3 353.9
FCF margin -1.26% 12.17% 13.18% 8.2% -18.95% 8.47%
FCF Conversion (EBITDA) - 48.02% 62.44% 35.99% - 47.23%
FCF Conversion (Net income) - 291.29% - 32,413.62% - 264.2%
Dividend per Share - - - - - 0.7500
Announcement Date 6/29/18 7/11/19 8/19/20 8/6/21 8/23/22 8/28/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: März 2018 2019 2020 2021 2022 2023
Net Debt 1 1,225 906 1,986 1,767 2,328 2,105
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 2.762 x 1.538 x 3.917 x 3.271 x 3.993 x 2.809 x
Free Cash Flow 1 -24.4 283 317 194 -542 354
ROE (net income / shareholders' equity) -0.83% 2.26% -3.51% 0.01% 0.4% 3.18%
ROA (Net income/ Total Assets) 0.47% 1.94% 1.08% 1.53% 1.73% 3.12%
Assets 1 -7,599 5,004 -13,866 39.2 970.8 4,293
Book Value Per Share 2 25.50 26.00 25.10 25.10 25.20 25.20
Cash Flow per Share 2 0.5100 0.1400 0.1000 1.860 0.9400 0.1400
Capex 1 307 143 37 308 1,027 175
Capex / Sales 15.81% 6.15% 1.54% 13.01% 35.89% 4.2%
Announcement Date 6/29/18 7/11/19 8/19/20 8/6/21 8/23/22 8/28/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. SNOWMAN Stock
  4. SNOWMAN Stock
  5. Financials Snowman Logistics Limited