Container Corporation of India

Market Cap (₹ Cr.)

₹57,597

52 Week High

1,180.00

Book Value

₹194

52 Week Low

672.20

PE Ratio

45.23

PB Ratio

4.87

PE for Sector

35.47

PB for Sector

4.42

ROE

10.36 %

ROCE

17.84 %

Dividend Yield

1.22 %

EPS

₹20.90

Industry

Logistics

Sector

Miscellaneous

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

6.38 %

Net Income Growth

7.54 %

Cash Flow Change

-1.23 %

ROE

2.15 %

ROCE

2.37 %

EBITDA Margin (Avg.)

0.44 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Revenue	1,608	1,501	1,588	1,486	1,664	1,394	1,437	1,399	1,666	1,555	1,520	1,677	1,707	1,630	1,892	1,731	1,963	1,697	1,802	1,590	1,664	1,248	1,574	1,836	2,012	1,863	1,899	1,983	2,112	2,041	2,021	2,102	2,262	2,001	2,293	2,306	2,411	2,189
Expenses	1,179	1,135	1,191	1,128	1,129	1,063	1,133	1,054	1,109	1,130	1,134	1,177	1,241	1,178	1,318	1,239	1,367	1,236	2,174	1,156	1,115	1,030	1,190	1,382	1,834	1,374	1,398	1,464	1,630	1,506	1,471	1,562	1,723	1,528	1,653	1,693	1,836	1,665
EBITDA	429	366	397	358	534	331	304	345	556	425	387	500	467	452	573	493	596	462	-372	434	549	218	384	454	179	489	501	519	482	535	551	540	539	473	640	612	576	524
Operating Profit %	22 %	20 %	21 %	20 %	29 %	20 %	17 %	20 %	31 %	23 %	22 %	27 %	24 %	25 %	28 %	25 %	25 %	25 %	-25 %	24 %	29 %	13 %	21 %	21 %	5 %	24 %	23 %	24 %	20 %	24 %	25 %	21 %	20 %	20 %	25 %	23 %	21 %	21 %
Depreciation	81	88	85	85	89	84	86	92	90	95	97	99	101	102	105	106	112	125	128	126	134	126	127	136	132	130	136	132	131	131	134	136	153	138	149	154	160	165
Interest	0	0	0	0	-0	0	0	0	3	0	0	0	0	0	0	0	1	11	8	6	11	8	9	8	9	14	14	13	14	14	14	14	15	14	15	18	19	18
Profit Before Tax	348	278	312	273	445	247	217	253	463	330	290	400	366	350	469	387	484	325	-508	302	405	83	249	309	38	345	352	373	337	390	402	390	371	321	476	441	396	341
Tax	95	78	92	66	47	69	56	63	219	90	47	168	94	114	157	122	90	107	63	83	67	55	93	99	-34	121	79	94	86	98	104	90	91	91	117	97	93	103
Net Profit	293	207	232	206	306	178	158	186	336	247	229	277	292	252	336	275	352	228	-322	175	294	62	188	238	16	255	264	287	257	291	303	297	278	244	358	334	295	255
EPS in ₹	15.01	10.63	11.88	10.55	12.56	9.15	8.10	7.63	13.77	5.06	9.39	11.86	11.98	4.14	6.89	4.51	5.78	3.74	-5.29	2.88	4.83	1.01	3.08	3.90	0.27	4.18	4.33	4.70	4.22	4.78	4.97	4.87	4.57	4.01	5.87	5.49	4.83	4.19

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	8,690	9,430	9,941	10,706	12,607	11,567	12,195	12,802	13,281	13,865
Fixed Assets	3,242	2,800	3,370	3,648	4,195	4,969	5,302	5,391	5,325	5,720
Current Assets	2,895	1,302	2,620	3,211	4,731	2,894	3,185	3,631	4,053	4,197
Capital Work in Progress	301	513	507	671	625	938	920	748	826	892
Investments	0	1,358	1,374	1,389	1,403	1,444	1,495	1,436	1,443	1,334
Other Assets	5,147	4,759	4,690	4,997	6,385	4,216	4,478	5,227	5,686	5,919
Total Liabilities	1,054	1,084	1,094	1,332	2,239	1,502	1,991	2,024	2,036	2,053
Current Liabilities	791	674	767	1,080	1,993	1,141	1,296	1,387	1,320	1,236
Non Current Liabilities	264	410	328	252	246	361	695	638	716	816
Total Equity	7,636	8,346	8,846	9,374	10,368	10,065	10,204	10,777	11,245	11,812
Reserve & Surplus	7,441	8,151	8,651	9,130	10,063	9,760	9,899	10,473	10,940	11,508
Share Capital	195	195	195	244	305	305	305	305	305	305

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Net Cash Flow	37	-1,788	884	74	-62	-59	608	-296	-60	-119
Investing Activities	-762	-428	-616	-754	1,509	-2,881	28	-1,060	-604	-683
Operating Activities	1,107	-1,045	1,858	1,328	-2,052	4,269	1,024	1,341	1,382	1,369
Financing Activities	-308	-315	-358	-500	481	-1,447	-443	-577	-839	-805

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Promoter	54.80 %	54.80 %	54.80 %	54.80 %	54.80 %	54.80 %	54.80 %	54.80 %	54.80 %	54.80 %	54.80 %	54.80 %	54.80 %	54.80 %
FIIs	24.00 %	24.94 %	25.53 %	24.85 %	23.54 %	23.65 %	0.00 %	24.08 %	22.23 %	21.58 %	20.70 %	19.55 %	16.63 %	16.15 %
DIIs	16.35 %	16.15 %	15.51 %	15.59 %	16.90 %	16.80 %	41.91 %	17.45 %	19.15 %	20.48 %	21.46 %	22.77 %	24.88 %	24.71 %
Government	0.15 %	0.12 %	0.12 %	0.12 %	0.12 %	0.12 %	0.12 %	0.12 %	0.12 %	0.12 %	0.12 %	0.12 %	0.12 %	0.12 %
Public / Retail	4.70 %	3.99 %	4.04 %	4.65 %	4.65 %	4.63 %	3.18 %	3.56 %	3.70 %	3.02 %	2.92 %	2.76 %	3.58 %	4.22 %

Show % Change

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
Container Corporation of India	913.10	57,596.59	45.23	9,023.75	6.38	1,262	5.80	31.45
Delhivery	426.65	31,436.83	-	8,594.23	14.13	-249	160.75	57.58
TVS Supply Chain Solutions	196.36	9,022.34	-	9,254.83	-8.10	-58	111.45	46.63
Transport Corporation of India	1,068.10	8,550.42	23.64	4,070.04	6.75	354	10.10	48.36
Allcargo Logistics	66.18	6,574.81	257.31	13,266.29	-26.77	140	-96.40	47.09
VRL Logistics	584.45	5,323.33	78.03	2,909.72	9.27	89	-60.41	53.40
Gateway Distriparks	95.05	4,866.53	20.29	1,553.19	7.63	258	-22.99	30.03
TCI Express	1,135.10	4,257.88	35.00	1,260.97	1.02	132	-31.02	53.08
Sindhu Trade Links	23.20	3,675.96	32.66	1,836.24	37.59	71	143.69	51.26
Mahindra Logistic	485.80	3,391.05	-	5,523.87	7.38	-52	7.33	51.60