TIGER LOGISTICS (INDIA) LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 39.78 INR | -1.02% |
|
-2.90% | -44.07% |
| 05-29 | Tiger Logistics Limited Launches Freightjar 2.0 | CI |
| 05-28 | Tiger Logistics Limited Reports Earnings Results for the Full Year Ended March 31, 2024 | CI |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1,905 | 1,073 | 316.1 | 447.7 | 2,233 | 3,841 |
| Enterprise Value (EV) 1 | 2,105 | 1,372 | 620.7 | 523.6 | 1,917 | 3,317 |
| P/E ratio | 16.8 x | 17 x | -2.55 x | -3.6 x | 6.64 x | 16.5 x |
| Yield | - | - | - | - | 0.47% | - |
| Capitalization / Revenue | 0.59 x | 0.32 x | 0.1 x | 0.26 x | 0.36 x | 0.89 x |
| EV / Revenue | 0.65 x | 0.42 x | 0.21 x | 0.31 x | 0.31 x | 0.77 x |
| EV / EBITDA | 10.4 x | 9.87 x | -8.18 x | -7.53 x | 5.16 x | 12.8 x |
| EV / FCF | -13.3 x | -19.1 x | 4.74 x | 1.81 x | 9.32 x | 26.3 x |
| FCF Yield | -7.53% | -5.25% | 21.1% | 55.2% | 10.7% | 3.8% |
| Price to Book | 3.26 x | 1.65 x | 0.6 x | 1.07 x | 3 x | 3.93 x |
| Nbr of stocks (in thousands) | 105,725 | 105,725 | 105,725 | 105,725 | 105,725 | 105,725 |
| Reference price 2 | 18.02 | 10.14 | 2.990 | 4.235 | 21.12 | 36.33 |
| Announcement Date | 14/08/18 | 06/09/19 | 05/09/20 | 04/09/21 | 29/08/22 | 05/09/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3,242 | 3,304 | 3,015 | 1,691 | 6,151 | 4,333 |
| EBITDA 1 | 202.3 | 139.1 | -75.87 | -69.53 | 371.6 | 260.1 |
| EBIT 1 | 196.5 | 127.7 | -85.7 | -78.44 | 363.6 | 252.3 |
| Operating Margin | 6.06% | 3.87% | -2.84% | -4.64% | 5.91% | 5.82% |
| Earnings before Tax (EBT) 1 | 174 | 104.7 | -121.6 | -121.2 | 373.8 | 313.4 |
| Net income 1 | 113.4 | 63.17 | -123.8 | -124.2 | 336.3 | 232.1 |
| Net margin | 3.5% | 1.91% | -4.11% | -7.35% | 5.47% | 5.36% |
| EPS 2 | 1.073 | 0.5975 | -1.171 | -1.175 | 3.181 | 2.195 |
| Free Cash Flow 1 | -158.4 | -72.01 | 131 | 288.8 | 205.8 | 126 |
| FCF margin | -4.89% | -2.18% | 4.34% | 17.08% | 3.35% | 2.91% |
| FCF Conversion (EBITDA) | - | - | - | - | 55.37% | 48.43% |
| FCF Conversion (Net income) | - | - | - | - | 61.18% | 54.27% |
| Dividend per Share | - | - | - | - | 0.1000 | - |
| Announcement Date | 14/08/18 | 06/09/19 | 05/09/20 | 04/09/21 | 29/08/22 | 05/09/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 200 | 300 | 305 | 75.8 | - | - |
| Net Cash position 1 | - | - | - | - | 316 | 524 |
| Leverage (Debt/EBITDA) | 0.9885 x | 2.154 x | -4.014 x | -1.09 x | - | - |
| Free Cash Flow 1 | -158 | -72 | 131 | 289 | 206 | 126 |
| ROE (net income / shareholders' equity) | 21.5% | 10.2% | -21% | -26.2% | 57.8% | 27% |
| ROA (Net income/ Total Assets) | 11.8% | 6.67% | -4.66% | -5.19% | 21.8% | 13.1% |
| Assets 1 | 960.4 | 946.8 | 2,659 | 2,394 | 1,545 | 1,772 |
| Book Value Per Share 2 | 5.530 | 6.160 | 4.980 | 3.970 | 7.040 | 9.230 |
| Cash Flow per Share 2 | 0.2300 | 0.3600 | 0.4200 | 0.6100 | 2.900 | 3.310 |
| Capex 1 | 65.9 | 8.71 | 1.22 | 0.28 | 0.45 | 6.18 |
| Capex / Sales | 2.03% | 0.26% | 0.04% | 0.02% | 0.01% | 0.14% |
| Announcement Date | 14/08/18 | 06/09/19 | 05/09/20 | 04/09/21 | 29/08/22 | 05/09/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -44.07% | 50.86M | |
| -8.90% | 34.26B | |
| -11.18% | 31.97B | |
| -1.52% | 6.34B | |
| -5.01% | 4.96B | |
| -5.78% | 4.34B | |
| +7.69% | 4.26B | |
| +8.82% | 3.78B | |
| 0.00% | 3.55B | |
| +74.40% | 2.66B |
- Stock Market
- Equities
- TIGERLOGS6 Stock
- Financials Tiger Logistics (India) Limited