Shipping Corporation Of India Ltd - Stock Valuation and Financial Performance

BSE: 523598 | NSE: SCI | Shipping | Small Cap

Shipping Corpn. Share Price

202.50 4.10 2.07%
as on 18-Mar'24 16:59

DeciZen - make an informed investing decision on Shipping Corpn.

Overall Rating
Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Shipping Corporation Of India stock performance -

mw4me loader
P/E Ratio (SA):
13.87
Market Cap:
9,430.1 Cr.
52-wk low:
79.5
52-wk high:
290.6

Is Shipping Corporation Of India Ltd an attractive stock to invest in?

1. Is Shipping Corporation Of India Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Shipping Corporation Of India Ltd is a average quality company.

2. Is Shipping Corporation Of India Ltd undervalued or overvalued?

The key valuation ratios of Shipping Corporation Of India Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Shipping Corporation Of India Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Shipping Corporation Of India 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 Shipping Corpn.:

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.
Shipping Corporation Of India 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 % -1.6%1.8%6.7%2.1%2.8%0.8%4.9%5.2%8.9%11.8%-
Value Creation
Index
-1.1-0.9-0.5-0.9-0.8-1.0-0.7-0.6-0.4-0.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 4,2324,1864,0503,4473,4693,8734,4253,7034,9885,7945,052
Sales YoY Gr.--1.1%-3.3%-14.9%0.6%11.6%14.3%-16.3%34.7%16.2%-
Adj EPS -8.12.715.82.94.8-3.47.311.616.919.714.6
YoY Gr.-NA496.6%-81.6%64.3%-170.3%NA59.2%46.3%16.1%-
BVPS (₹) 136.1140.3144.3146.7152.4149.9156.7169.6119.7136.8143.1
Adj Net
Profit
-375123737135223-157339539789915680
Cash Flow from Ops. 8382,1001,4906832286689451,3411,4411,466-
Debt/CF from Ops. 9.93.33.98.124.57.952.72.21.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 3.6%10.8%9.4%16.2%
Adj EPS NA32.7%39.3%16.1%
BVPS0.1%-2.1%-4.4%14.2%
Share Price 18.1% 40% 23.6% 57.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-5.81.911.123.2-2.24.77.111.715.310.4
Op. Profit
Mgn %
1319.633.222.319.620.129.231.330.829.828.6
Net Profit
Mgn %
-8.9318.23.96.4-47.714.615.815.813.5
Debt to
Equity
1.31.10.90.80.80.80.70.50.60.4-
Working Cap
Days
27522014316617717516619115116292
Cash Conv.
Cycle
12-12-46-48-35-40-47-33-37-39-4

Recent Performance Summary

Net Profit is growing at healthy rate in last 3 years 39.30%

Return on Equity has declined versus last 3 years average to 10.40%

Sales growth has been subdued in last 3 years 9.40%

Sales growth is not so good in last 4 quarters at -10.72%

Latest Financials - Shipping Corporation Of India Ltd.

Standalone Consolidated
TTM EPS (₹) 14.6 16.1
TTM Sales (₹ Cr.) 5,052 5,052
BVPS (₹.) 143.1 155.6
Reserves (₹ Cr.) 6,202 6,782
P/BV 1.41 1.30
PE 13.87 12.55
From the Market
52 Week Low / High (₹) 79.50 / 290.60
All Time Low / High (₹) 7.87 / 290.60
Market Cap (₹ Cr.) 9,430
Equity (₹ Cr.) 465.8
Face Value (₹) 10
Industry PE 7.5

Management X-Ray of Shipping Corpn.:

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 Shipping Corpn.

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
Sales4,2324,1864,0503,4473,4693,8734,4253,7034,9885,794
Operating Expenses 3,7113,3782,7062,6782,7983,1603,2832,5443,4564,236
Manufacturing Costs2,9542,6441,9882,0872,1342,4712,4871,9082,7243,301
Material Costs0000000000
Employee Cost 409412485416484445474471482474
Other Costs 347322233175181244322165250460
Operating Profit 5218091,3447696717131,1431,1591,5321,558
Operating Profit Margin (%) 12.3%19.3%33.2%22.3%19.3%18.4%25.8%31.3%30.7%26.9%
Other Income 32241818315614923224321198113
Interest 208180195174180362367108161185
Depreciation 856770542566610658671628635753
Exceptional Items 0000000000
Profit Before Tax -22127678918629-75348635834733
Tax 53753643-22447451744-67
Profit After Tax -275201753142254-122302618790800
PAT Margin (%) -6.5%4.8%18.6%4.1%7.3%-3.1%6.8%16.7%15.8%13.8%
Adjusted EPS (₹)-5.94.316.23.15.5-2.66.513.317.017.2
Dividend Payout Ratio (%)0%0%0%0%0%0%12%2%2%3%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 6,3406,5346,7236,8337,0986,9817,2987,9025,5776,371
Share Capital 466466466466466466466466466466
Reserves 5,8746,0686,2586,3676,6326,5156,8327,4365,1115,906
Minority Interest0000000000
Debt7,1555,6054,5564,0524,5814,1143,6643,0862,5761,914
Long Term Debt6,5715,5704,5563,0783,3072,5271,6772,6642,1461,659
Short Term Debt5853509741,2741,5871,986423430255
Trade Payables1,3199771,0991,1529841,2739568331,2361,393
Others Liabilities 1,7171,8132,3382,4511,7061,7871,8161,3161,0721,233
Total Liabilities 16,53214,92914,71714,48714,36914,15513,73313,13710,46110,912

Fixed Assets

Gross Block17,48617,29415,85115,94615,98615,59515,21815,36513,03213,205
Accumulated Depreciation5,5525,8504,0244,5354,6384,4764,5655,1905,4085,802
Net Fixed Assets11,93511,44411,82711,41111,34811,11910,65310,1747,6247,403
CWIP 63491027883335834
Investments 1139066751317777777879
Inventories190928611511716013188175150
Trade Receivables1,0607886826596635996066306371,018
Cash Equivalents 1,0191,2561,2851,3761,1119989381,035386553
Others Assets2,1517677718259911,1941,3251,1001,5031,674
Total Assets 16,53214,92914,71714,48714,36914,15513,73313,13710,46110,912

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 8382,1001,4906832286689451,3411,4411,466
PBT -16829078918629-75348635834733
Adjustment 834597540606610810937569774920
Changes in Working Capital 3031303243-46-321-0-233166-106-137
Tax Paid -78-77-83-64-90-66-107-30-61-50
Cash Flow From Investing Activity -966-253-11-86-471-66319-208-731-520
Capex -1,024-591-514-175-470-19714-196-491-476
Net Investments -2323379-25-12125209-114-291-123
Others 81315124114120105961025278
Cash Flow From Financing Activity -118-1,609-1,095-522-87-743-1,120-1,154-653-930
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 00-889-1,327-207-829-1,163-676-568-606
Interest Paid -209-184-171-170-180-239-223-125-66-112
Dividend Paid 0000000-35-12-15
Others 91-1,425-35974300325267-318-7-197
Net Cash Flow -24623738474-330-141144-215816
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)-4.243.1211.362.13.64-1.734.238.1311.7213.39
ROCE (%)-0.093.277.592.891.682.35.886.299.810.37
Asset Turnover Ratio0.260.270.270.240.240.270.320.280.420.54
PAT to CFO Conversion(x)N/A10.451.984.810.9N/A3.132.171.821.83
Working Capital Days
Receivable Days84816671705950614652
Inventory Days1612811121312111010
Payable Days0000000000

Shipping Corporation Of India Ltd Stock News

Shipping Corporation Of India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Shipping Corpn. on 18-Mar-2024 16:59 is ₹202.5.
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 18-Mar-2024 16:59 the market cap of Shipping Corpn. stood at ₹9,430.1.
The latest P/E ratio of Shipping Corpn. as of 18-Mar-2024 16:59 is 13.87.
The latest P/B ratio of Shipping Corpn. as of 18-Mar-2024 16:59 is 1.41.
The 52-week high of Shipping Corpn. is ₹290.6 and the 52-week low is ₹79.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Shipping Corpn. is ₹5,052 ( Cr.) .

About Shipping Corporation Of India Ltd

The Shipping Corporation of India was established on October 2nd, 1961, by the amalgamation of Eastern Shipping Corporation and Western Shipping Corporation. Starting out as a marginal Liner shipping Company with just 19 vessels, the SCI has today evolved into the largest Indian shipping Company. The SCI also has substantial interests in various segments of the shipping trade. SCI’s owned fleet includes Bulk carriers, Crude oil tankers, Product tankers, Container vessels, Passenger-cum-Cargo vessels, Phosphoric Acid / Chemical carriers, LPG / Ammonia carriers and Offshore Supply Vessels. Sailing through for nearly five decades, the SCI today has a significant presence on the global maritime map. As the country’s premier shipping line, the SCI owns and operates around one-third of the Indian tonnage, and has operating interests in practically all areas of the shipping business; servicing both national and international trades.

In view of the demand from Indian trade, the SCI has diversified into a large number of areas. The SCI is today the only Indian shipping Company operating: break-bulk services, international container services, liquid/dry bulk services, offshore services, passenger services. In addition, the SCI mans and manages a large number of vessels on behalf of various government departments and organizations. The Government of India has conferred “Navratna” status to SCI on 01.08.2008 - enhanced autonomy and delegation of powers to the Company towards capital expenditure, formation of Joint Ventures, mergers, etc.

Business area of the company

The SCI possesses all the ingredients essential for emerging as a truly world class international shipping Company. The endeavour of the management is to facilitate the release of boundless energy and initiative streams, which will be channelled for the growth and prosperity of the Company and the nation.

Services

  • Tankers
  • Bulk Carriers
  • Container
  • Offshore
  • Break Bulk
  • Coastal & Passenger Services
  • Chartering
  • Lighterage
  • Dry Docking
  • Shipbuilding Consultancy

Awards

  • 1993: Partnership-Cooperation-Growth
  • 2005: Sign of Honour
  • 2007: KEIC Export Credit Facility
  • 2010: Sole Underwriter & Mandated Lead Arranger
  • 2011: International Maritime Offshore Logistics
  • 2011: Platinum Award
  • 2011: The Tanker Operator Award
  • 2011: The Education & Training Award
  • 2011: The Corporate Social Responsibility Award
  • 2012: Plaque of Appreciation
  • 2012: Western India Regional Council Award
  • 2012: BHP Award
  • 2012: NIPM National Award for best HR Practices
  • 2013: The Gateway Awards
  • 2013: Charter Agreement
  • 2013: Institute of Shipping
  • 2013: Appreciation Award
  • 2014: The Gateway Awards
  • 2014: CMA CFO Award
  • 2014: Maritime Training Institute of SCI, Mumbai
  • 2014: Port Container Terminal Award
  • 2014: Organization with Innovative HR Practices
  • 2015: Samundra Manthan Award
  • 2015: Most Influential CFOs of India Awards
  • 2015: Samundra Manthan Award
  • 2015: Samundra Manthan Award
  • 2015: Cricket Match - Winner SCI vs CMT
  • 2015: Silver Award
  • 2015: Tennis Cricket Tournament Award
  • 2016: 53rd National Martime Day
  • 2016: Geological Survey of India
  • 2016: O&M Contract Award
  • 2016: 53rd National Martime Day
  • 2016: CFO Award for Excellence
  • 2016: GRE champion
  • 2016: India CFO Award
  • 2016: Most Influential CFOs of India Awards
  • 2016: Institute of Public Enterprises - Women Super Achievers Award to Mrs. Sashikala Charles
  • 2016: Most Compassionate Employer of Indian SEAFARERS Award
  • 2016: 53rd National Martime Day
  • 2016: 53rd National Martime Day
  • 2017: India Seatrade Award
  • 2017: Most Caring Award
  • 2017: Guest of Honor Award
  • 2018: Rolling Trophy for good governance
  • 2018: Best Woman Employee
  • 2018: Western India Regional Council Award
  • 2018: India Maritime Awards
  • 2018: India Maritime Award
  • 2018: Cricket Match - Winner SCI vs CMT
  • 2020: WISTA India Personality of the Year 2020 award - Mrs. H.K. Joshi, CMD, SCI
  • 2020: Diversity & Equality Award - Seatrade Maritime Awards Middle East, Indian Subcontinent & Africa
  • 2020: SKOCH Award - Environment and Sustainability
  • 2020: MaritimeSheEO2020-‘Best Practices in Diversity’
  • 2020: TMSA- The Shipping Company of the Year
  • 2020: Nautical Institute, London - Certificate of appreciation for Rescue Mission
  • 2020: Nautical Institute, London - Crew Management during Pandemic -Certificate of Appreciation
  • 2020: The National Union of Seafarers of India (NUSI)- highest number of women seafarers on Merchant Navy
  • 2020: WIPS - Life Time Achievers Award, 2020 - Mrs. M.Shetty,CM
  • 2020: WIPS - Best Enterprise Award
  • 2020: CEO with HR Orientation - Mrs. H. K. Joshi, CMD-SCI
  • 2020: World HRD Congress 2020

Milestones

  • 1961: On October 2, The Shipping Corporation of India was incorporated by amalgamation of Eastern Shipping Corporation and Western Shipping Corporation as India’s first public sector company in shipping
  • 1964: Diversified into crude oil transportation
  • 1973: Jayanti Shipping Company merged with SCI
  • 1975: Acquired the first Indian very large crude carrier (VLCC)
  • 1975: SCI forms Irano Hind Shippping Company, a joint venture with the Islamic Republic of Iran Shipping Lines
  • 1984: Diversified into offshore segment, acquired anchor handling cum towing supply vessels or Offshore supply Vessels (OSVs)
  • 1986: Mogul Line Ltd. merged with SCI
  • 1987: Set up its own Maritime Training Institute (MTI) in mumbai which is a regional training centre by UNCTAD
  • 1987: MTI commissioned India’s first Global Maritime Distress Safety System (GMDSS) Laboratory
  • 1991: Diversification into chemical tankers and cryogenic operations
  • 1992: Disinvestment of 18.5% in favour of FIs, Mutual Funds, Banks and FIIs
  • 1992: SCI’s scrip listed on major Indian Stock Exchanges
  • 1993: Acquired Cellular Vessels to start Cellular Container Service
  • 1994: Second divestment of 1.37% in favour of FIs, Mutual Funds and Banks
  • 2000: Government of India Conferred ‘Mini Ratna’ status for enhancing the company’s Board powers for capital investment
  • 2001: Diversified into LNG transportation through joint venture companies with consortium partners, Japanese Shipping Lines MOL, NYK and K-Line; Qatar Shipping Company, Qatar Gas Transport Company and Petronet LNG
  • 2004: Completed International Ship & Port Facility Security Code (ISPS) certification of 70 ships well ahead of deadline
  • 2005: Acquired the largest ship in India’s registry - Very Large Crude Carrier (VLCC) 316000 DWT
  • 2005: First Indian Shipping company to cross the Rs. 1000 crore mark in Net Profit
  • 2006: Crossed the Rs. 1000 crore mark in Net Orofit yet again
  • 2006: ‘Excellent’ rating under MoU system consecutively for 16 years
  • 2007: Rs. 1000 crore mark crossed in Net Profit for the third consecutive year
  • 2007: Won the ‘Ship Owner Operator of the Year 2007’ Awards at the Sea Trade and Lloyds List ME&I Awards 2007
  • 2007: Signed its biggest ever ship building order with Hyundai of Korea for 4 Aframax Crude Oil Tankers and 2 LR-II size Product Tankers
  • 2008: ISO 9000 certification obtained
  • 2008: Conferred ‘Navratna’ status by the Government of India
  • 2008: Issued Bonus Shares in the ratio 1:2
  • 2009: Commenced independent management of LNG tankers
  • 2009: Awarded the ‘The Safest and Most Environmentally Conscious Indian Shipping Company’ on occasion of world Maritime Day 2009
  • 2010: In November 2010, Further Public Offer (FPO) through 100% book building process, comprising of a ‘fresh issue’ of 42,345,365 equity shares and an ‘offer for sale’ (OFS) of 42,345,365 equity shares by the President of India.  Post the disinvestment, the paid up capital increased to Rs.465.79 crore and the Government’s shareholding in SCI reduced from 80.12% to 63.75%.
  • 2015: Compliance with Integrated Management System (IMS)for all ships and establishments (covering Environmental Management System, ISO 14001: 2004, Occupational Health and Safety Assessment System OHSAS 18001: 2007 and Quality Management System QMS 9001:2008) in December 2015.
  • 2017: In April 2017, the then SCI’s total fleet strength of 70 vessels aggregating to 6.01mndwt. crossed the 6 mn dwt tonnage mark.
  • 2018: SCI’s MPSV (multi purpsoe support vessel) “SCI Sabarmati” supports Indian Navy in sea trials of 1st DSRV(Deep Submergence Rescue Vehicle) of India.
  • 2019: SCI expands horizon by entering into technical consultancy service to Govt. Dept. (A&N Administration) for disposal of vessel -m.v.'Akbar'
  • 2019: Technical consultancy to SSNNL(Sardar sarovar Narmada Nigam Ltd.) for running ferry service at the world’s tallest statue- ‘Statue of Unity’.
  • 2020: SCI recognized by the NUSI for employing the highest number of women seafarers in Merchant Navy
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.