Allcargo Logistics Ltd - Stock Valuation and Financial Performance

BSE: 532749 | NSE: ALLCARGO | Logistics | Small Cap

Allcargo Logistics Share Price

71.62 -1.23 -1.69%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Allcargo Logistics

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Allcargo Logistics stock performance -

mw4me loader
P/E Ratio (CD):
33.01
Market Cap:
7,159.6 Cr.
52-wk low:
61.5
52-wk high:
97.7

Is Allcargo Logistics Ltd an attractive stock to invest in?

1. Is Allcargo Logistics Ltd a good quality company?

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

2. Is Allcargo Logistics Ltd undervalued or overvalued?

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

3. Is Allcargo Logistics Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Allcargo Logistics Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

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

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 7%9.5%10.8%10.2%7.5%10%7.2%8.4%17.1%14.4%-
Value Creation
Index
-0.5-0.3-0.2-0.3-0.5-0.3-0.5-0.40.30.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 4,8595,6295,6415,5836,0496,8957,34610,49819,06218,05113,185
Sales YoY Gr.-15.8%0.2%-1%8.3%14%6.6%42.9%81.6%-5.3%-
Adj EPS 1.42.12.32.21.62.31.72.47.86.22.2
YoY Gr.-53.3%7.6%-4.9%-25.1%44.7%-25.3%36.8%227.7%-21.2%-
BVPS (₹) 17.818.917.218.22020.321.823.232.228.527.6
Adj Net
Profit
138212228211159229171234767605217
Cash Flow from Ops. 3114164403593083243193308501,583-
Debt/CF from Ops. 3.21.51.21.61.51.84.45.32.20.5-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 15.7%24.4%34.9%-5.3%
Adj EPS 18.2%30.7%52.3%-21.2%
BVPS5.4%7.3%9.3%-11.5%
Share Price 15.1% 19.7% 31.9% -18.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
8.211.512.5128.411.58.310.628.220.27.9
Op. Profit
Mgn %
8.38.69.18.46.56.576.16.76.33.9
Net Profit
Mgn %
33.94.23.92.73.42.51.54.23.51.7
Debt to
Equity
0.60.30.30.30.20.30.70.80.60.3-
Working Cap
Days
7773686868729293757855
Cash Conv.
Cycle
5324571116161510

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 34.94%

Net Profit is growing at healthy rate in last 3 years 52.33%

Debt to equity has declined versus last 3 years average to 0.25

Return on Equity has declined versus last 3 years average to 7.90%

Sales growth is not so good in last 4 quarters at -33.72%

Latest Financials - Allcargo Logistics Ltd.

Standalone Consolidated
TTM EPS (₹) 2.6 2.2
TTM Sales (₹ Cr.) 1,575 13,185
BVPS (₹.) 14.2 27.6
Reserves (₹ Cr.) 1,196 2,520
P/BV 5.14 2.64
PE 28.48 33.01
From the Market
52 Week Low / High (₹) 61.50 / 97.70
All Time Low / High (₹) 6.80 / 123.71
Market Cap (₹ Cr.) 7,160
Equity (₹ Cr.) 196.6
Face Value (₹) 2
Industry PE 32.7

Management X-Ray of Allcargo 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 Allcargo 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
Sales4,8595,6295,6415,5836,0496,8957,34610,49819,06218,051
Operating Expenses 4,4645,1475,1315,1135,6676,4516,8379,85717,78516,911
Manufacturing Costs3,4293,9613,6413,6294,1754,8255,2137,58215,35414,024
Material Costs0000000243222248
Employee Cost 7288579189429301,0701,1121,3151,6141,907
Other Costs 306329572543561556512717595732
Operating Profit 3964825094703834445106411,2771,140
Operating Profit Margin (%) 8.1%8.6%9.0%8.4%6.3%6.4%6.9%6.1%6.7%6.3%
Other Income 37532845394541553065
Interest 616046373536751439686
Depreciation 175157201166159156232306238278
Exceptional Items 0000-7055-1052637
Profit Before Tax 1963172973152253023051591,081895
Tax 4270507851547164257242
Profit After Tax 15424724823817424823495824653
PAT Margin (%) 3.2%4.4%4.4%4.3%2.9%3.6%3.2%0.9%4.3%3.6%
Adjusted EPS (₹)1.52.42.42.41.72.52.31.88.06.4
Dividend Payout Ratio (%)13%11%21%21%29%36%33%28%9%13%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 1,7931,9081,7361,7921,9641,9992,1462,2843,1612,798
Share Capital 25255049494949494949
Reserves 1,7681,8831,6861,7431,9151,9502,0972,2343,1122,749
Minority Interest46222221172127331384300
Debt6134753335133824971,2361,4081,586555
Long Term Debt521358238339270378797717980320
Short Term Debt9211794175112119440691606235
Trade Payables4625715646176856998531,3891,9121,423
Others Liabilities 8704713282372635919301,8562,5472,154
Total Liabilities 3,7843,4472,9833,1803,3123,8065,1927,2689,5917,230

Fixed Assets

Gross Block2,9582,8562,1142,1322,3702,5242,6873,6563,9493,517
Accumulated Depreciation7097945356398559721,0961,3531,4611,382
Net Fixed Assets2,2492,0621,5791,4931,5151,5521,5922,3032,4892,135
CWIP 24305075101652693315
Investments 1908999291325239510500782581
Inventories1112111010981062
Trade Receivables5726486777528399421,1502,1763,0762,038
Cash Equivalents 1651741941872452413083816441,309
Others Assets5744333733713696581,3551,8962,5911,149
Total Assets 3,7843,4472,9833,1803,3123,8065,1927,2689,5917,230

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 3114164403593083243193308501,583
PBT 1963172903122202972991421,169878
Adjustment 171149222165195158280553522431
Changes in Working Capital -20-213-48-48-69-177-267-557587
Tax Paid -37-48-86-70-60-62-82-98-284-314
Cash Flow From Investing Activity -43910-202-267-48-289-8862-591-381
Capex -129-44-133-124-30-352-752-123-183-96
Net Investments -22110-72-156-2352-17282-168-411
Others -288-564135113843-240126
Cash Flow From Financing Activity 135-394-200-84-222-75738-316-19-857
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 182-358-861-7733552-148347-127
Interest Paid -59-55-43-32-22-24-70-120-117-76
Dividend Paid -22-31-8-7-61-163-97-53-74-172
Others 3450-62-46-62803535-176-482
Net Cash Flow 73238738-3917215240346
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)9.1413.3613.5913.489.2612.5111.314.2930.2721.92
ROCE (%)10.0814.2214.415.2310.8113.4312.387.9826.0323
Asset Turnover Ratio1.421.561.751.811.861.941.631.692.262.15
PAT to CFO Conversion(x)2.021.681.771.511.771.311.363.471.032.42
Working Capital Days
Receivable Days36404347484752585052
Inventory Days1111100000
Payable Days00000001,6872,7122,456

Allcargo Logistics Ltd Stock News

Allcargo Logistics Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Allcargo Logistics on 28-Mar-2024 16:01 is ₹71.62.
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 28-Mar-2024 16:01 the market cap of Allcargo Logistics stood at ₹7,159.6.
The latest P/E ratio of Allcargo Logistics as of 28-Mar-2024 16:01 is 28.48.
The latest P/B ratio of Allcargo Logistics as of 28-Mar-2024 16:01 is 5.14.
The 52-week high of Allcargo Logistics is ₹97.70 and the 52-week low is ₹61.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Allcargo Logistics is ₹1,575 ( Cr.) .

About Allcargo Logistics Ltd

The Company was promoted by Shashi Kiran Shetty and incorporated on August 18 1993 as a private limited company under the name of All Cargo Movers (India) Private Limited. A fresh certificate of incorporation was obtained on June 25, 2004 subsequent to the change of name to Allcargo Movers (India) Private Limited. The name of the Company was changed to Allcargo Global Logistics Private Limited with effect from December 8, 2005. Subsequently the Company was converted into a public limited company.

It commenced its operations in 1993 as a shipping agency house and in addition provided freight forwarding services. After achieving thorough expertise and customer support it became a Multimodal Transport Operator (Registration No.MTO/DGS/163/98) from June 1998.

Business area of the company

The Company is engaged in providing integrated logistics business solutions for National and International Trade, Warehousing, Transportation and handling of all kinds of Cargo, running ICD, CFS and Shipping Agents.

Services

  • Non-Vessel Operating Common Carrier (NVOCC)
  • Container Freight Station (CFS)
  • Contract Logistics
  • E-Commerce Logistics
  • Project Logistics
  • Logistics Park
  • Air Freight & Integrated Logistics Solutions (ILS)
  • Crane Rentals

Awards and Recognitions

FY 2017-18

  • Best Pharma Service Provider at SCMPro’s Warehousing Summit & Awards 2018.
  • Warehouse of the Year at SCMPros Warehousing Summit & Awards 2018.
  • Operational Excellence in Warehousing award at the 7th Manufacturing Supply chain awards.
  • Winner of Golden Peacock HR Excellence Award
  • Won the India Risk management award 2018
  • ECU Worldwide named as the ‘2017 Firm of the Year’ by Florida Customs Brokers and Forwarders Association Board of Directors
  • Best Risk Management Practice in the category of Supply Chain (Logistics) at the 3rd India Risk Management Awards 2017
  • Adani Ports Special Economic Zone Limited - Safety Award CFS - 2nd runner up
  • NVOCC of the year GP - India Maritime Awards
  • Container Freight Station Operator of The Year (Pan India) - India Maritime Awards
  • CFS of the Year - Gateway Awards
  • Conglomerate of the decade - MALA
  • CFS of the Year (Pan India) - MALA
  • Best 3PL Company of the Year - Chemical 11th Express, Logistics & Supply Chain Leadership Awards
  • ECU Worldwide won the Consolidator of the Year at the Global Freight Awards
  • ECU Worldwide won the Sea Freight Solutions Provider of the Year at the Global Freight Awards
  • Container Freight Station of the year at the Gujarat Star Awards
  • NVOCC of the year at the Samudra Manthan Award
  • Logistics Park of the year at the Samudra Manthan Awards
  • SCMPros 3rd Logistics & Supply Chain Awards 2017: Won the Best overall service provider.

FY 2018-19

  • Allcargo Logistics wins Best CFS operator (pan India) India Maritime Awards.
  • Avashya Foundation awarded Best Entity in Corporate Social Responsibility at BHP MALA.
  • Operational Excellence in Warehousing award at the 7th Manufacturing Supply chain awards.
  • Allcargo Logistics wins Golden Peacock HR Excellence Award at 12th International Conference on Corporate Social Responsibility.
  • Allcargo Logistics named Firm of the Year - Risk Management Award at the 4th edition of The India Risk management Awards.
  • MANSA (Mumbai and Nhava Sheva Ship Agents Association) felicitates Mr Shashi Kiran Shetty with the Past President’s Award for exemplary contribution to shipping and logistics.
  • Allcargo Logistics named Conglomerate of the decade - MALA.
  • Operational Excellence in Warehousing award at the 7th Manufacturing Supply chain awards.
  • Best Warehouse for Safety Practices at the 2nd SCMPro Warehousing Ecosystem Summit.

FY 2019-20

  • Allcargo Logistics received the award for ‘Strong Commitment to HR Excellence’ at the 10th CII National HR Excellence Award Confluence.
  • Allcargo’s Legal team received the ‘In-House team of the year’ award at the ALB India Law Awards 2020.
  • Allcargo Logistics was declared ‘Project Forwarder of the Year - India’ at CTL EXPO and Awards 2020.
  • ET Now Business Leader of the Year 2020.
  • CSR Programme of the Year award at the World CSR Congress and Awards - 2020.
  • Best CFS player award at India Maritime Awards 2019 by DST.
  • Frost and Sullivan Best Practices - Indian Logistics Service Provider Company of the Year.
  • Special accolade to honour the remarkable achievement of completing 25 glorious years in the logistics industry at MALA 2019.
  • Special Felicitation for Allcargo Logistics for completing successful 25 years in the industry - at India Maritime Awards by DST.
  • ‘Best CFS player - Pan India' at MALA 2019.
  • Hall of Fame for Projects Mover of the Year at MALA 2019.
  • CSR Programme of the Year award at the World CSR Congress and Awards.
  • CSR Excellence Award at The Gateway Awards 2019.
  • Best CFS Operator at the 13th Express Logistics and Supply Chain Conclave (ELSC) 2019 by Kamikaze.
  • ACCI - ‘Best-in-Class Warehousing for Chemical' at the 13th Express Logistics and Supply Chain Conclave (ELSC) 2019 by Kamikaze.
  • ECU Worldwide - Achievement Award from ASEAN Business Networks for its outstanding contribution in Philippines, ASEAN and India.
  • ECU Worldwide - Best Companies to work for in Asia in 2019, by Business Media International and HR Asia.

Milestones

  • 1993: Started as a cargo handling operator at Mumbai Port.
  • 1995: Entered into LCL Consolidation - agent of ECU Line.
  • 2003: Entered into Container Freight Station (CFS) operations near JNPT port.
  • 2005: Acquired stake in ECU Line.
  • 2006: Complete acquisition of ECU Line.
  • 2006: Listed on BSE Limited and National Stock Exchange.
  • 2010: Acquired two Hong Kong-based entities.
  • 2013: Acquired Econocaribe Consolidator in USA.
  • 2014: Acquired majority stake in FCL Marine Agencies, Rotterdam.
  • 2016: Created ACCI - Making a strong entry into chemicals warehousing sector.
  • 2018: Launch of Allcargo Logistics & Industrial Parks.
  • 2018: Launch of Allcargo Greens, an organisation-wide sustainability programme.
  • 2019: Launched one of India’s largest Logistics Parks, in Jhajjar.
  • 2019: Acquired PAK DA (HK) Logistics Ltd. and Spechem Supply Chain Management (Asia) Pte Ltd.
  • 2020: Acquired strategic stake in GATI.
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.