CJ Darcl Logistics Ltd Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: | Logistics | Small Cap

BSE Share Price
Not Listed

CJ Darcl Logistics Ltd Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: | Logistics | Small Cap

DeciZen - make an informed investing decision on CJ Darcl Logistics

Based on:

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'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 14.9%12.9%7.8%12.3%11.7%9.4%11.7%11.8%12.9%12.2%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,8001,8261,9622,2612,3262,8243,6374,1834,5034,9251,962
Sales YoY Gr.-1.4%7.4%15.3%2.9%21.4%28.8%15%7.7%9.4%-
Adj EPS 2.42.40.72.73.32.45.25.36.36.90
YoY Gr.-3%-70.1%275.3%20.4%-28.8%119.2%2.7%19.9%9%-
BVPS (₹) 17.423.429.532.536.138.944.25057.164.40
Adj Net
Profit
29.922.78.331.137.426.758.459.971.878.3NAN
Cash Flow from Ops. 5927.717.322.34863.1-29.913196.6121-
Debt/CF from Ops. 5.513.418.916.18.56.6-17.74.67.26.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 11.8%16.2%10.6%9.4%
Adj EPS 12.6%15.9%10.3%9%
BVPS15.6%12.3%13.4%12.9%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
14.410.438.89.66.312.411.211.811.40
Op. Profit
Mgn %
5.34.83.64.64.93.43.93.84.64.6NAN
Net Profit
Mgn %
1.71.20.41.41.60.91.61.41.61.6NAN
Debt to
Equity
1.51.71110.91.11.11.11.1-
Working Cap
Days
9099969310191858687930
Cash Conv.
Cycle
46-151-166-151-8253575554560

Recent Performance Summary

Login to view analysis.
Login to view analysis.

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 35.9

Management X-Ray of CJ Darcl Logistics:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Valuation of CJ Darcl Logistics - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of CJ Darcl Logistics

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales1,800.401,826.291,962.022,261.322,326.372,824.083,636.824,182.844,503.384,925.38
Operating Expenses 1,710.731,738.881,891.282,157.512,211.602,729.353,496.944,022.364,296.024,699.27
Manufacturing Costs1,595.431.461.501.7428.632,557.643,302.423,787.464,057.634,414.05
Material Costs0000000000
Employee Cost 73.5177.9992.22107.98109.34112.85129.53160.94171.53204.27
Other Costs 41.791,659.431,797.562,047.802,073.6358.8664.9973.9666.8580.96
Operating Profit 89.6787.4170.74103.81114.7794.73139.88160.48207.36226.10
Operating Profit Margin (%) 5.0%4.8%3.6%4.6%4.9%3.4%3.8%3.8%4.6%4.6%
Other Income 6.998.194.027.6114.2827.3813.9421.4226.6436.60
Interest 35.7238.0733.633334.3737.8731.6745.5463.2666.17
Depreciation 19.9222.5526.1926.0538.8243.6943.3652.1071.8281.42
Exceptional Items 000000000-6.14
Profit Before Tax 41.0234.9814.9452.3755.8540.5578.7984.2698.92108.97
Tax 14.3912.345.7718.4514.3810.1918.2718.3119.3823.45
Profit After Tax 26.6422.659.1733.9241.4830.3660.5265.9579.5485.52
PAT Margin (%) 1.5%1.2%0.5%1.5%1.8%1.1%1.7%1.6%1.8%1.7%
Adjusted EPS (₹)2.12.40.83.03.72.75.35.87.07.6
Dividend Payout Ratio (%)9%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 219.43217.76334.47368.49409.44440.90500.72566.76646.66730.12
Share Capital 25.2018.6022.6622.6622.6622.6622.6622.6622.6622.66
Reserves 194.23199.16311.81345.83386.78418.23478.06544.09624707.46
Minority Interest0000000000
Debt296.99336.32281.16316.97365.21364.75480.38532.57608.48722.16
Long Term Debt63.8257.8167.4761.6381.8872.6796.06234.73198.28238.03
Short Term Debt233.17278.51213.69255.35283.33292.08384.33297.84410.20484.13
Trade Payables43.3174.8574.5180.3766.2890.58120.76137.96112.72181.61
Others Liabilities 14262.687569.80108.15112.70167.76232.27287.79344.80
Total Liabilities 701.73691.61765.14835.63949.071,008.921,269.621,469.551,655.651,978.69

Fixed Assets

Gross Block306.21185.09236.11254.24337.79353.31423.06606.59729.50841.56
Accumulated Depreciation147.3922.5248.5471.9294.94127.35155.59192.52236.14270.99
Net Fixed Assets 158.82162.57187.58182.32242.85225.95267.47414.07493.36570.57
CWIP 16.430.050.700.018.750.765.4113.3300.18
Investments 11.9923.9424.3724.7319.5518.5519.6518.6218.1918.52
Inventories0.770.800.951.121.590.931.603.686.385.16
Trade Receivables266.77293.52322.43351.11390.48595.88763.15756.54829.11986.29
Cash Equivalents 14.5211.8112.6815.644.5517.669.5912.525.255.18
Others Assets 232.44198.93216.43260.70281.31149.20202.76250.79303.35392.79
Total Assets 701.73691.61765.14835.63949.071,008.921,269.621,469.551,655.651,978.69

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 58.9827.7217.2722.344863.07-29.91131.0896.58120.83
PBT 41.0234.9814.9452.3755.8540.5578.7984.2698.92108.97
Adjustment 55.0652.5157.7254.3672.0874.8676.4082.36121.97131.37
Changes in Working Capital -15.17-34.85-32.72-54.7-62.33-50.87-148.1420.38-114.25-99.56
Tax Paid -21.94-24.92-22.67-29.69-17.60-1.46-36.97-55.93-10.06-19.94
Cash Flow From Investing Activity -65.44-13.60-52.05-20.59-49.98-13.75-56.91-148.48-100.52-145.06
Capex -49.86-13.08-50.15-23.95-52.46-16.93-55.13-150.07-101.47-112.44
Net Investments 00-0.400.72-1.252.04-2.750.43-0.44-2.48
Others -15.57-0.52-1.512.643.731.150.971.151.39-30.14
Cash Flow From Financing Activity -8.68-13.2929.40-1.272.43-42.1477.8321.32-1.5624.88
Net Proceeds from Shares 00107.350000000
Net Proceeds from Borrowing 30.4600021.726.8823.01164.11-30.9741.32
Interest Paid -34.70-36.62-32.41-34.76-35.46-37.54-29.22-39.23-63.64-66.91
Dividend Paid -2.52000000000
Others -1.9323.34-45.5433.4916.18-11.4884.05-103.5693.0550.46
Net Cash Flow -15.140.83-5.380.480.457.19-8.993.91-5.500.65

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)12.8310.363.329.6510.667.1412.8612.3613.1112.42
ROCE (%)14.8612.917.7712.311.679.3711.7111.7712.9112.18
Asset Turnover Ratio2.872.622.692.832.612.883.193.052.882.71
PAT to CFO Conversion(x)2.211.221.880.661.162.08-0.491.991.211.41
Working Capital Days
Receivable Days54565754586468666467
Inventory Days0000000000
Payable Days0000000000

CJ Darcl Logistics Ltd Stock News

CJ Darcl Logistics Ltd FAQs

The current trading 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 31-Dec-1969 the market cap of CJ Darcl Logistics stood at ₹0.00.
The latest P/E ratio of CJ Darcl Logistics as of 31-Dec-1969 is 0.00.
The latest P/B ratio of CJ Darcl Logistics as of 31-Dec-1969 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
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×