CJ Darcl Logistics Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Logistics | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on CJ Darcl Logistics

DeciZen not available for IPO

10 Year X-Ray of CJ Darcl Logistics:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 12.3%14.7%14.9%12.9%7.8%12.3%11.7%9.4%11.7%11.8%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,8371,8231,8001,8261,9622,2612,3262,8243,6374,1831,962
Sales YoY Gr.--0.8%-1.3%1.4%7.4%15.3%2.9%21.4%28.8%15%-
Adj EPS 7.89.711.912.23.613.716.511.825.826.40
YoY Gr.-24.5%22.8%2.7%-70.1%276.9%20.3%-28.7%119.1%2.6%-
BVPS (₹) 68.177.787.1117.1147.6162.6180.7194.6221250.10
Adj Net
Profit
19.624.329.922.78.331.137.426.758.459.9NAN
Cash Flow from Ops. 48.81095927.717.322.34863.1-29.9131-
Debt/CF from Ops. 6.92.75.513.418.916.18.56.6-17.74.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 9.6%16.4%21.6%15%
Adj EPS 14.6%48.7%17%2.6%
BVPS15.6%11.1%11.5%13.2%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
11.413.314.410.438.89.66.312.411.20
Op. Profit
Mgn %
4.44.75.34.83.64.64.93.43.93.8NAN
Net Profit
Mgn %
1.11.31.71.20.41.41.60.91.61.4NAN
Debt to
Equity
21.51.51.71110.91.11.1-
Working Cap
Days
7878909996931019185860
Cash Conv.
Cycle
47-8546-151-166-151-825357550

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - CJ Darcl Logistics Ltd.

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 1,962 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) 312 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) -
Industry PE 40.6

Management X-Ray of CJ Darcl Logistics:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of CJ Darcl Logistics

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales1,836.921,823.161,800.401,826.291,962.022,261.322,326.372,824.083,636.824,182.84
Operating Expenses 1,755.851,737.181,710.731,738.881,891.282,157.512,211.602,729.353,496.944,022.36
Manufacturing Costs1,670.922.801,595.431.461.501.7428.632,557.643,302.423,787.46
Material Costs0000000000
Employee Cost 59.2567.8773.5177.9992.22107.98109.34112.85129.53160.94
Other Costs 25.681,666.5141.791,659.431,797.562,047.802,073.6358.8664.9973.96
Operating Profit 81.0785.9889.6787.4170.74103.81114.7794.73139.88160.48
Operating Profit Margin (%) 4.4%4.7%5.0%4.8%3.6%4.6%4.9%3.4%3.8%3.8%
Other Income 4.104.896.998.194.027.6114.2827.3813.9421.42
Interest 38.1635.7835.7238.0733.633334.3737.8731.6745.54
Depreciation 24.9417.5019.9222.5526.1926.0538.8243.6943.3652.10
Exceptional Items 0000000000
Profit Before Tax 22.0837.5941.0234.9814.9452.3755.8540.5578.7984.26
Tax 2.2112.9514.3912.345.7718.4514.3810.1918.2718.31
Profit After Tax 19.8724.6426.6422.659.1733.9241.4830.3660.5265.95
PAT Margin (%) 1.1%1.4%1.5%1.2%0.5%1.5%1.8%1.1%1.7%1.6%
Adjusted EPS (₹)7.99.810.612.24.115.018.313.426.729.1
Dividend Payout Ratio (%)0%0%9%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 171.49195.83219.43217.76334.47368.49409.44440.90500.72566.76
Share Capital 25.2025.2025.2018.6022.6622.6622.6622.6622.6622.66
Reserves 146.29170.63194.23199.16311.81345.83386.78418.23478.06544.09
Minority Interest0000000000
Debt307.47270.01296.99336.32281.16316.97365.21364.75480.38532.57
Long Term Debt38.6935.4363.8257.8167.4761.6381.8872.6796.06234.73
Short Term Debt268.78234.58233.17278.51213.69255.35283.33292.08384.33297.84
Trade Payables32.2037.0243.3174.8574.5180.3766.2890.58120.76137.96
Others Liabilities 46.3251.6514262.687569.80108.15112.70167.76232.27
Total Liabilities 557.48554.51701.73691.61765.14835.63949.071,008.921,269.621,469.55

Fixed Assets

Gross Block252.77268.75306.21185.09236.11254.24337.79353.31423.06606.59
Accumulated Depreciation117.44131.82147.3922.5248.5471.9294.94127.35155.59192.52
Net Fixed Assets135.33136.92158.82162.57187.58182.32242.85225.95267.47414.07
CWIP 8.778.9716.430.050.700.018.750.765.4113.33
Investments 1.991.9911.9923.9424.3724.7319.5518.5519.6518.62
Inventories0.840.590.770.800.951.121.590.931.603.68
Trade Receivables280.48267.36266.77293.52322.43351.11390.48595.88763.15756.54
Cash Equivalents 15.2420.9214.5211.8112.6815.644.5517.669.5912.52
Others Assets114.84117.77232.44198.93216.43260.70281.31149.20202.76250.79
Total Assets 557.48554.51701.73691.61765.14835.63949.071,008.921,269.621,469.55

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 48.77109.3558.9827.7217.2722.344863.07-29.91131.08
PBT 27.4637.5941.0234.9814.9452.3755.8540.5578.7984.26
Adjustment 22.4961.3755.0652.5157.7254.3672.0874.8676.4082.36
Changes in Working Capital -34.5518.27-15.17-34.85-32.72-54.7-62.33-50.87-148.1420.38
Tax Paid -7.32-7.88-21.94-24.92-22.67-29.69-17.60-1.46-36.97-55.93
Cash Flow From Investing Activity -45.79-16.21-65.44-13.60-52.05-20.59-49.98-13.75-56.91-148.48
Capex -44.26-19.95-49.86-13.08-50.15-23.95-52.46-16.93-55.13-150.07
Net Investments -0.04000-0.400.72-1.252.04-2.750.43
Others -1.483.74-15.57-0.52-1.512.643.731.150.971.15
Cash Flow From Financing Activity -4.19-77-8.68-13.2929.40-1.272.43-42.1477.8321.32
Net Proceeds from Shares 0000107.3500000
Net Proceeds from Borrowing -50.02030.4600021.726.8823.01164.11
Interest Paid -35.79-35.97-34.70-36.62-32.41-34.76-35.46-37.54-29.22-39.23
Dividend Paid -2.950-2.520000000
Others 84.56-41.03-1.9323.34-45.5433.4916.18-11.4884.05-103.56
Net Cash Flow -1.2116.15-15.140.83-5.380.480.457.19-8.993.91
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)11.5413.4212.8310.363.329.6510.667.1412.8612.36
ROCE (%)12.3414.7214.8612.917.7712.311.679.3711.7111.77
Asset Turnover Ratio3.413.282.872.622.692.832.612.883.193.05
PAT to CFO Conversion(x)2.454.442.211.221.880.661.162.08-0.491.99
Working Capital Days
Receivable Days53555456575458646866
Inventory Days0000000000
Payable Days0000000000

CJ Darcl Logistics Ltd Stock News

CJ Darcl Logistics Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of CJ Darcl Logistics on 01-Jan-1970 05:30 is ₹0.00.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of CJ Darcl Logistics stood at ₹0.00.
The latest P/E ratio of CJ Darcl Logistics as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of CJ Darcl Logistics as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of CJ Darcl Logistics is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of CJ Darcl Logistics is ₹1,962 ( Cr.) .

About CJ Darcl Logistics Ltd

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.