VRL Logistics Ltd - Stock Valuation and Financial Performance

BSE: 539118 | NSE: VRLLOG | Logistics | Small Cap

VRL Logistics Share Price

537.10 -8.15 -1.49%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on VRL Logistics

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Semi Strong

VRL Logistics stock performance -

mw4me loader
P/E Ratio (SA):
55.98
Market Cap:
4,727.7 Cr.
52-wk low:
494.5
52-wk high:
798.4

Is VRL Logistics Ltd an attractive stock to invest in?

1. Is VRL Logistics Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that VRL Logistics Ltd is a good quality company.

2. Is VRL Logistics Ltd undervalued or overvalued?

The key valuation ratios of VRL Logistics Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is VRL Logistics Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of VRL Logistics Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of VRL 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.
VRL Logistics Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 24.5%24.2%17.3%21.6%20.8%17.8%13.3%32.9%26.5%16.8%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,6731,7231,8031,9222,1102,1191,7632,1642,6492,8893,032
Sales YoY Gr.-3%4.7%6.6%9.7%0.4%-16.8%22.7%22.4%9.1%-
Adj EPS 10.511.47.81010.210.35.117.418.89.99.7
YoY Gr.-8.9%-32%29.1%1.6%1.2%-51.1%243.6%8.3%-47.2%-
BVPS (₹) 41.656.359.365.771.568.367.673.8110.5108.1113.7
Adj Net
Profit
89.91047190.792.293.244.615316686.884
Cash Flow from Ops. 235264198205192257272371318424-
Debt/CF from Ops. 1.910.90.40.70.70.40.40.60.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 6.3%6.5%17.9%9.1%
Adj EPS -0.6%-0.5%25.3%-47.2%
BVPS11.2%8.6%17%-2.1%
Share Price - 14.8% 7.6% -23.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
27.12413.51614.914.87.324.620.498.7
Op. Profit
Mgn %
16.615.81212.211.614.314.117.415.213.713.8
Net Profit
Mgn %
5.46.13.94.74.44.42.57.16.332.8
Debt to
Equity
1.20.50.30.10.20.30.20.20.20.30.2
Working Cap
Days
4744383837374538353513
Cash Conv.
Cycle
20201818171821151415-9

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 17.89%

Net Profit is growing at healthy rate in last 3 years 25.28%

Return on Equity has declined versus last 3 years average to 8.70%

Sales growth is not so good in last 4 quarters at 9.68%

Latest Financials - VRL Logistics Ltd.

Standalone Consolidated
TTM EPS (₹) 9.7 -
TTM Sales (₹ Cr.) 3,032 -
BVPS (₹.) 113.7 -
Reserves (₹ Cr.) 907 -
P/BV 4.75 -
PE 55.98 -
From the Market
52 Week Low / High (₹) 494.50 / 798.40
All Time Low / High (₹) 120.50 / 798.40
Market Cap (₹ Cr.) 4,728
Equity (₹ Cr.) 87.5
Face Value (₹) 10
Industry PE 40.3

Management X-Ray of VRL Logistics:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of VRL Logistics

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales1,6731,7231,8031,9222,1102,1191,7632,1642,6492,889
Operating Expenses 1,3971,4511,5871,6881,8651,8201,5151,7882,2462,494
Manufacturing Costs9088889751,0341,1451,1409701,1801,5051,628
Material Costs0000000000
Employee Cost 193235266346367381315347415485
Other Costs 297328346307353299231261325381
Operating Profit 275271216235244299248376403394
Operating Profit Margin (%) 16.5%15.8%12.0%12.2%11.6%14.1%14.1%17.4%15.2%13.7%
Other Income 6991481013171521
Interest 60322512113737445679
Depreciation 88909598101168160145159216
Exceptional Items 4000000000
Profit Before Tax 13815810513914010464205203121
Tax 47543547491419493632
Profit After Tax 91104709392904515616689
PAT Margin (%) 5.5%6.1%3.9%4.8%4.4%4.3%2.6%7.2%6.3%3.1%
Adjusted EPS (₹)10.711.47.710.310.210.05.117.718.810.2
Dividend Payout Ratio (%)38%44%52%0%54%70%78%45%27%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 356514541593646617597652976946
Share Capital 86919190909088888887
Reserves 271423450503556527509563887858
Minority Interest0000000000
Debt29116512369131166104116151222
Long Term Debt192115605103953981107183
Short Term Debt100506364277164344439
Trade Payables45476314201415
Others Liabilities 3012572281931954394845937511,031
Total Liabilities 9539428978629781,2251,1991,3801,8922,214

Fixed Assets

Gross Block1,2498028759021,0811,5081,5821,8412,1592,720
Accumulated Depreciation54290184279378520630744678820
Net Fixed Assets7077126916227039889521,0971,4811,900
CWIP 916284246353824
Investments 03333200150
Inventories15181824302940465341
Trade Receivables90737581808664678288
Cash Equivalents 17201219131319147519
Others Assets11510095105109102118121147142
Total Assets 9539428978629781,2251,1991,3801,8922,214

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 235264198205192257272371318424
PBT 13815810513914010464210423121
Adjustment 14411612110711020519320339288
Changes in Working Capital -1824-910-6-93016-5841
Tax Paid -29-34-20-51-52-43-15-58-86-26
Cash Flow From Investing Activity -49-107-59-44-209-119-32-180-144-243
Capex -49-110-62-45-211-120-33-181-409-276
Net Investments 01100000-1515
Others 0121111127918
Cash Flow From Financing Activity -185-155-146-15411-138-234-201-171-174
Net Proceeds from Shares 011700000000
Net Proceeds from Borrowing -52-131-91-104965-635426105
Interest Paid -59-33-24-12-10-12-14-11-56-77
Dividend Paid -60-46-440-38-980-1060-44
Others -13-6313-38-37-34-157-137-142-158
Net Cash Flow 22-77-606-1037
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)27.5423.9613.3616.3214.8414.277.4225.0120.429.27
ROCE (%)24.5124.1717.321.6320.7817.7813.2832.8526.5416.8
Asset Turnover Ratio1.731.821.962.192.291.921.451.681.621.41
PAT to CFO Conversion(x)2.582.542.832.22.092.866.042.381.924.76
Working Capital Days
Receivable Days19171515141415111011
Inventory Days3444557776
Payable Days0000000000

VRL Logistics Ltd Stock News

VRL Logistics Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of VRL Logistics on 21-Nov-2024 16:59 is ₹537.1.
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 21-Nov-2024 16:59 the market cap of VRL Logistics stood at ₹4,727.7.
The latest P/E ratio of VRL Logistics as of 21-Nov-2024 16:59 is 55.98.
The latest P/B ratio of VRL Logistics as of 21-Nov-2024 16:59 is 4.75.
The 52-week high of VRL Logistics is ₹798.4 and the 52-week low is ₹494.5.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of VRL Logistics is ₹3,032 ( Cr.) .

About VRL Logistics Ltd

VRL Logistics Ltd. was founded in 1976 by DR. Vijay Sankeshwar in Gadag, a small town in North Karnataka with a single truck and a vision that was way ahead of its time.  VRL gradually expanded its services to Bangalore, Hubli and Belgaum. From this humble beginning VRL has today grown into a nationally renowned logistics and transport company which is also currently the largest fleet owner of commercial vehicles in India. VRL finds mention in the Limca Book of Record as the largest fleet owner of commercial vehicles in india in the Private Sector. Over the years, VRL has pioneered in providing a safe and reliable delivery network in the field of parcel service. It has spread its operations to Courier Service, Priority Cargo & Transport of Passengers by Air to meet the growing demands of its burgeoning customer base.

3PL & Warehousing solutions offered by VRL are tailor-made and cater to unique needs of its diverse customer base. With the largest goods transportation network in India, VRL parcel service is indispensable for a large number of Corporate Houses. This network spans the length and breadth of the country and is supported by strategically located transshipment hubs. It operates through a network of many Branch and franchisees to cater its valuable customers and it is now in the process of expanding its services to reach even the remotest locations of the Country.

Business area of the company

VRL Logistics is engaged in goods transportation and passenger transportation. The Company offers logistics services dealing in domestic transportation of goods. It is also engaged in bus operations, air chartering service, sale of power and sale of certified emission reductions (CER) units generated from operation of wind mills. The company is one of the leading pan-India surface logistics and parcel delivery service providers. It owned and operated the largest fleet of commercial vehicles in the private sector in India. It provides general parcel and priority parcel delivery (less than truckload services, LTL), courier and full-truckload (FTL) services through its widespread transportation network in many States and Union Territories across India.

Services of the company

General parcel & VRL priority - General Parcel forms the core of VRL’s business and involves pan Indian movement of consignments of varying size and weight across the country on a Less than Truck Load (LTL) godown to godown Basis. The Company also provides the option of door collection and door delivery to the customers at a cost. The Priority Cargo business involves door-to-door delivery. VRL offers its goods transportation services several States and, Union Territories covering all major cities and towns in India. VRL has its exclusive offices across many towns and cities in India. Operations in this division are conducted through a network of several branches and franchisees.

Courier service business - Its offer Courier services for time sensitive documents and packages. Presently, its Courier offering is available within the State of Karnataka. Certain major out-of-Karnataka locations are being serviced through tie-ups with other operators.

Travels - VRL is one of the front runners in the Indian Passenger Travel Industry amongst the private sector players. These operations are conducted under the aegis of ‘VIJAYANAND TRAVELS’ covering several routes connecting many destinations with over many luxury Buses / Coaches. It is the Market Leader in Karnataka's Private Passenger Travel Industry.

Transport of passengers by air - In 2008, the company ventured into the Transport of Passengers by Air Industry. It was a gradual progression for the company. The Indian Aviation Industry has experienced a tremendous growth in the last few years, more so in the Private Aviation Sector. Keeping in mind the emerging market demand, VRL decided to enter the Transport of Passengers by Air Industry and serve VVIPs, VIPs & Corporate India. To this end, the Company had acquired a brand new, Premier Jet 1A aircraft, manufactured by Hawker Beechcraft Inc, USA.

Milestones

  • 1976: The goods transportation business was commenced by Dr. Vijay Sankeshwar, the company’s Promoter, through a proprietary concern.
  • 1983: The assets and liabilities of the proprietorship firm were purchased by a private limited company by the name of Vijayanand Roadlines.
  • 1992: Commencement of the courier service business in the State of Karnataka.
  • 1996: Commencement of the passenger transportation service business.
  • 2003: Vijayanand Printers became a wholly owned subsidiary of the company.
  • 2003: The company was listed in the Limca Book of Records as the “Single largest fleet owner of commercial vehicles in the private sector in India”.
  • 2004: The company acquired Vijayanand Travels, a proprietorship concern, to take over its passenger transportation business.
  • 2004: The company commenced commercial operations out of owned infrastructure facilities at Varur, Hubballi.
  • 2005: The company was certified ISO 9001:2000 for its passengers travel service at Hubballi, Bangalore and Belgaum.
  • 2006: The company was certified ISO 9001:2000 for providing logistics services for transportation of cargo, express cargo and courier services.
  • 2006: The equity and preference shareholding in Vijayanand Printers Limited was divested in full to Times Group.
  • 2006: The company commenced its wind power business and installed 34 wind turbine generators with a capacity of 1.25 MW each.
  • 2007: The company purchased a Premier 1A aircraft from Hawker Beechcraft Incorporation, USA to commence its air charter business.
  • 2009: The company was awarded the “Best Logistics Service Provider” in the FMCG and retail sectors by Frost & Sullivan.
  • 2010: The company power project was registered as Clean Development Mechanism (CDM) project with the United Nations Framework Convention on Climate Change (UNFCCC).
  • 2011: Foray into car carrying and liquid transportation.
  • 2012: Investment in the company by NSR by subscription to Preference Shares.
  • 2012: Turnover of the company crosses Rs 10,000 million.
  • 2013: Purchase of second hand aircraft from Force Motors to add to the air charter fleet.
  • 2014: Turnover of the company crosses Rs 15,000 million.
  • 2015: Company’s shares have been listed on BSE and NSE w.e.f 30th April 2015.
  • 2016: VRL Logistics decided to close its branch situated at Kathmandu in Nepal owing the recent past disturbances as also the uncertain conditions prevailing. The present day business of the company at Nepal is negligible. 
  • 2017: Reliance Mutual Fund (MF) has bought 20 lakh shares of VRL Logistics at Rs 339.99 on the NSE on August 31, 2017. However, Vijay B Sankeshwar has sold 20 lakh shares of the company at Rs 340 on the same day.
  • 2018: VRL Logistics plans to induct new trucks at a cost of around Rs 400 crore. 
  • 2018: Goldman Sachs Asset Management International (GSAM) has reduced its holding in VRL Logistics to 2,245,026 shares, representing 2.485% on 6 June, 2018.
Read More Read Less
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.