VRLLOG Report

VRL Logistics Limited
Stock Exchange: NSE
Sector: road & rail
438.85
Last session price
438.85
Price now
Currency: INR
Reporting currency: INR
ISIN: INE366I01010
INN:
.

VRLLOG financial statements

* Numbers in millions
Year
 2015 2016 2017 2018 2019 2020 2021 TTM
Capitalization *
 25 156 36 420 30 297 38 769 24 515 14 821 19 563 39 628
EV *
 27 905 37 879 32 028 39 396 25 795 19 236 23 598 23 598
Stock price ¤
 294.1 400.8 332.05 424.9 271.35 164.05 216.65 438.85
Number of shares *
 86 91 91 91 90 90 90 90
EPS
 10,66 11,26 7,72 10,14 10,17 9,97 4,99 4,99
Revenue *
 16 712 17 225 18 031 19 108 20 992 21 069 17 525 17 525
Net income *
 912 1 023 705 926 919 901 451 451
Operating profit *
 1 908 1 806 1 215 1 376 1 445 1 360 883 883
Total liabilities *
 5 969 4 301 3 554 2 690 3 319 6 000 6 014 6 014
Net debt *
 2 749 1 458 1 731 626 1 281 4 415 4 034 4 034
Total assets *
 9 531 9 436 8 967 8 623 9 778 12 169 11 986 11 986
Equity *
 3 562 5 135 5 412 5 932 6 459 6 169 5 971 5 971
Cash and investments *
 166 196 169 185 126 129 294 294

Over the past 10 years, the maximum capitalization of VRL Logistics Limited is 38 769, the minimum is 14 821.
Maximum net income 1 023, Minimum net income 451.
The maximum price of VRLLOG shares is 424.9, the minimum price is 164.05.

.

VRLLOG valuation

Year
 2015 2016 2017 2018 2019 2020 2021 TTM
P/E
 27,58 35,60 42,99 41,88 26,67 16,45 43,41 87,93
P/B
 7,06 7,09 5,60 6,54 3,80 2,40 3,28 6,64
P/S
 1,51 2,11 1,68 2,03 1,17 0,70 1,12 2,26
E/P
 4% 3% 2% 2% 4% 6% 2% 1%
P/FCF
 17,25 23,66 22,40 24,51 -129,22 11,02 8,43 17,07
.

VRLLOG profitability

Year
 2015 2016 2017 2018 2019 2020 2021 TTM
ROE
 26% 20% 13% 16% 14% 15% 8%
ROA
 10% 11% 8% 11% 9% 7% 4%
ROIC
 29% 25% 17% 20% 17% 14% 9%