Cargosol Logistics Ltd - Stock Valuation and Financial Performance

BSE: 543621 | NSE: | Logistics | Small Cap

Cargosol Logistics Share Price

30.40 -1.16 -3.68%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Cargosol Logistics

M-Cap below 100cr DeciZen not available

Cargosol Logistics stock performance -

mw4me loader
P/E Ratio (SA):
9.39
Market Cap:
30.7 Cr.
52-wk low:
29.7
52-wk high:
57.9

Is Cargosol Logistics Ltd an attractive stock to invest in?

1. Is Cargosol Logistics Ltd a good quality company?

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

2. Is Cargosol Logistics Ltd undervalued or overvalued?

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

3. Is Cargosol Logistics Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Cargosol 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 Cargosol 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.
Cargosol Logistics Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 10.7%10.9%22%11.6%-
Value Creation
Index
-0.2-0.20.6-0.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 68.9103200170170
Sales YoY Gr.-50.3%93.7%-15.1%-
Adj EPS 1.61.97.33.43.2
YoY Gr.-19%276.3%-53.8%-
BVPS (₹) 8.910.818.323.123.1
Adj Net
Profit
1.21.55.53.43
Cash Flow from Ops. 1.20.19.1-0.7-
Debt/CF from Ops. 12.1196.32.4-35.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA35.2%-15.1%
Adj EPS NANA27.4%-53.8%
BVPSNANA37.6%26.5%
Share Price - - - -22.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
18.319.750.318.513.9
Op. Profit
Mgn %
4.64.255.5NAN
Net Profit
Mgn %
1.81.42.721.9
Debt to
Equity
2.12.11.61.1-
Working Cap
Days
010969780
Cash Conv.
Cycle
04221320

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 35.19%

Net Profit is growing at healthy rate in last 3 years 27.39%

Debt to equity has declined versus last 3 years average to 1.05

Return on Equity has declined versus last 3 years average to 13.90%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - Cargosol Logistics Ltd.

Standalone Consolidated
TTM EPS (₹) 3.2 4.1
TTM Sales (₹ Cr.) 170 170
BVPS (₹.) 23.1 26.3
Reserves (₹ Cr.) 13 17
P/BV 1.30 1.15
PE 9.39 7.29
From the Market
52 Week Low / High (₹) 29.65 / 57.90
All Time Low / High (₹) 29.65 / 93.95
Market Cap (₹ Cr.) 30.7
Equity (₹ Cr.) 10.2
Face Value (₹) 10
Industry PE 33.5

Management X-Ray of Cargosol Logistics:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Cargosol Logistics

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23
Sales68.86103.47200.39170.13
Operating Expenses 65.6999.22190.29161.08
Manufacturing Costs59.3789.99175.66144.75
Material Costs0000
Employee Cost 4.594.425.205.72
Other Costs 1.734.819.4410.61
Operating Profit 3.174.2510.109.05
Operating Profit Margin (%) 4.6%4.1%5.0%5.3%
Other Income 0.150.130.391.61
Interest 1.431.501.732.06
Depreciation 0.370.491.323.72
Exceptional Items 0000
Profit Before Tax 1.512.397.454.88
Tax 0.310.951.841.61
Profit After Tax 1.211.445.613.27
PAT Margin (%) 1.8%1.4%2.8%1.9%
Adjusted EPS (₹)1.61.97.53.2
Dividend Payout Ratio (%)0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 6.658.0913.7023.55
Share Capital 12.507.5010.20
Reserves 5.655.596.2013.35
Minority Interest0000
Debt13.5015.3818.8921.97
Long Term Debt5.648.907.7210.70
Short Term Debt7.866.4811.1711.27
Trade Payables6.0912.9115.1710.24
Others Liabilities 2.143.677.094.70
Total Liabilities 28.3840.0554.8460.46

Fixed Assets

Gross Block4.766.5113.9433.40
Accumulated Depreciation3.093.394.718.26
Net Fixed Assets1.673.129.2325.14
CWIP 0000.09
Investments 0.540.550.550.39
Inventories0000
Trade Receivables17.5226.5826.0931.17
Cash Equivalents 0.910.105.970.80
Others Assets7.759.71132.88
Total Assets 28.3840.0554.8460.46

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 1.170.099.14-0.70
PBT 1.512.397.454.88
Adjustment 0.250.413.465.70
Changes in Working Capital -0.24-1.790.74-10.71
Tax Paid -0.35-0.93-2.51-0.57
Cash Flow From Investing Activity -0.25-2.77-7.34-11.61
Capex -0.19-1.94-7.44-13.15
Net Investments 0-0.010-0.03
Others -0.07-0.830.101.57
Cash Flow From Financing Activity -0.881.883.487.11
Net Proceeds from Shares 0006.59
Net Proceeds from Borrowing 2.460-1.182.98
Interest Paid 00-1.73-2.06
Dividend Paid 0000
Others -3.341.886.39-0.39
Net Cash Flow 0.03-0.815.28-5.20
PARTICULARSMar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)18.1319.5651.4517.55
ROCE (%)14.141730.1816.51
Asset Turnover Ratio2.433.024.222.95
PAT to CFO Conversion(x)0.970.061.63-0.21
Working Capital Days
Receivable Days93784861
Inventory Days0000
Payable Days0000

Cargosol Logistics Ltd Stock News

Cargosol Logistics Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Cargosol Logistics on 28-Mar-2024 16:01 is ₹30.40.
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 Cargosol Logistics stood at ₹30.68.
The latest P/E ratio of Cargosol Logistics as of 28-Mar-2024 16:01 is 9.39.
The latest P/B ratio of Cargosol Logistics as of 28-Mar-2024 16:01 is 1.30.
The 52-week high of Cargosol Logistics is ₹57.90 and the 52-week low is ₹29.65.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Cargosol Logistics is ₹170.1 ( Cr.) .

About Cargosol Logistics Ltd

The company was originally formed and registered as a partnership firm under the Partnership Act, 1932 in the name and style of “Cargosol”, pursuant to a deed of partnership dated January 23, 2004 entered between Bhagyshree Roshan Rohira, Stalgy Samuel Muliyil. The terms, conditions and Clauses of partnership firm was changed pursuant to supplementary deed modifying the partnership Agreement including admission and retirement of partners dated June 07, 2004, June 18, 2004 and June 25, 2010. Further, “Cargosol” was thereafter converted from a partnership firm to a private limited company under Part IX of the Companies Act, 1956 with the name of “Cargosol Logistics Private Limited” and received a certificate of incorporation from the Registrar of Companies, Deputy Registrar of Companies, Maharashtra, Mumbai on March 04, 2011. Roshan Kishanchand Rohira, Samuel Muliyil, Bhagyshree Roshan Rohira, Stalgy Samuel Muliyil, Sirdodkar Bishnukant Jha, Cletus William D'souza and Benita Cletus D'souza, partners of Cargosol, were the initial subscribers to the Memorandum of Association of the Company. Subsequently, pursuant to Special Resolution passed by the Shareholders at the Extra Ordinary General Meeting, held on February 10, 2022, the Company was converted into a Public Limited Company and consequently the name of the Company was changed from “Cargosol Logistics Private Limited” to “Cargosol Logistics Limited” vide a fresh certificate of incorporation dated March 15, 2022 issued by the Registrar of Companies, Maharashtra, Mumbai.

Cargosol Logistics is a complete 3 PL (third-party logistics) service provider, delivering end-to-end solutions in the logistics and supply chain domain involving multimodal transport operations (MTO), owning and operating container, sea and air freight, transportation, warehousing, custom clearance services and handling of project cargo. The company operates a fleet of 12 commercial vehicles which are owned by it and apart from this, it also hire third party transport operators in case of high demand and business feasibility. It also provides warehousing facilities with its customers and its warehouses are well connected to several manufacturing and consumption clusters located at Thane, Maharashtra. It also handle NVOCC (Non Vessel Owning Common Carrier) facility for the sectors like Indian Sub-continent, Middle East, Upper Gulf, South East Asia and part of Europe through its slot arrangements with feeder operator as well as with main line operators.

The company started the business of freight forwarding as a partnership firm under the leadership of its promoters in the year 2004 under the name and style of “Cargosol Logistics” and since then, it has consistently grown its presence, enhanced the scope of its services, and increased its capabilities and expertise with continuous learning and upgradation. It has over the years developed ourselves and increased the ambit of its services covering critical services which are required to execute end-to-end logistic needs. These include Multimodal Transportation, Contract Logistics, Regulatory Compliance, warehousing and related Value-Added Services. It is also engaged in handling of project cargo, which is a specialized activity requiring detailed planning and technical expertise. The comprehensive project handling service includes designing and execution of customized solutions tailored to meet specific customer requirements for the transport of high value specialized equipment’s such as power plants, windmills stations etc. from one location to another using multiple modes of transport. These assignments are generally handled on a turnkey contract basis.

The company is headquartered in Mumbai and has presence in major locations such as Kalamboli, Pune, New Delhi, Chennai and warehouse located at Thane. Its international logistics operations are supported by a network of logistic service partners and vendors with whom it enter into cooperation agency agreements that enables it to service client requirements across India and abroad. It delivers international logistic services by using air, sea and surface, as modes of transportation. It has a Multi-Modal Transport Operator’s License and an IATA Accreditation for servicing its customers’ requirements. Multi-Modal Transport Operator’s License enable it to issue a single negotiable multimodal transport document covering multiple modes of transport and position itself as an independent player in this field thus strengthening its revenue model. It also undertake work related to regulatory compliance services such as customs clearance and industry-specific solutions for which it has entered into an agreement with OFS Cargo who have a valid Custom House Agent’s License.

Business area of the company

The company offers a wide range of solutions including transportation, warehousing and other value added services. It provides its clients with value added services such as packaging, quality checks and custom clearance.

Major events and milestones

  • 2004: Started Business as Partnership Firm in the name of “Cargosol”.
  • 2004: Registration of Partnership Firm, “Cargosol” with Registrar of Firms, Mumbai.
  • 2006: MTO certification.
  • 2008: IATA Certification & first bulk cargo vessel charter.
  • 2011: Conversion of Partnership Firm into Private Limited Company “Cargosol Logistics Private Limited” under the Companies Act, 1956.
  • 2021: The Company received the Certificate of Membership for Regular Member by Association of Multimodal Transport Operators of India.
  • 2021-2022: The Company has received Certificate of GCP Membership for successfully complied with the condition of GCP membership from JCTRANS Logistic Network.
  • 2021: The Company has received Certificate of Membership for successfully complied with the condition of membership WCA from WCA (Leading The World in Logistics Partnering).
  • 2022: Conversion of the Company from Private Limited to Public Limited.
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.