fincash logo SOLUTIONS

Fincash » Search » VRL Logistics Ltd

VRL Logistics Ltd

Updated on January 12, 2020

Stock/Share Code - VRLLOG

VRL Logistics is engaged in logistics services dealing mainly in domestic transportation of goods. Other businesses include bus operations, transport of passengers by air, sale of power and sale of certified emission reductions (CER) units generated from operation of wind mills.

Below is the details of VRLLOG VRL Logistics Ltd

Market Cap₹2,476 Cr.
Current Price ₹269.95 as on 10 Dec 19
52 Week High / Low Price₹316 / ₹221.75
Face Value₹10
Stock P/E22.66
Book Value₹73.67
Dividend Yield2.01 %
ROCE20.83 %
ROE14.87 %
Sales Growth (3yrs)6.99 %
Listed onBSE  AND  NSE
Company WebsiteCompany Website
Pros: Company has been maintaining a healthy dividend payout of 35.28%
Cons: The company has delivered a poor growth of 7.15% over past five years. Company might be capitalizing the interest cost

VRL Logistics Ltd Price Chart

VRL Logistics Ltd Price Chart

VRL Logistics Ltd Peer Comparison in Logistics

S.No. Name CMP Rs. P/E Mar Cap Rs.Cr. Div Yld % NP Qtr Rs.Cr. Qtr Profit Var % Qtr Sales Var % Sales Qtr Rs.Cr. ROCE %
1. Container Corpn. ₹553.55 26.17 ₹35,278.14 Cr. 1.48 -₹331.95 Cr. 39.16 -4.44 1755.61 16.62
2. Mahindra Logis. ₹505.75 38.10 ₹2,763.23 Cr. 0.47 ₹11.2 Cr. -40.87 -8.08 852.42 28.28
3. VRL Logistics 22.66 ₹2,476.32 Cr. 2.01 ₹34.72 Cr. 68.30 1.32 523.82 20.83
4. Allcargo Logist. ₹97.3 9.10 ₹2,291.11 Cr. 3.75 ₹64.02 Cr. 3.58 7.78 1873.16 12.73
5. Transport Corp. ₹85.9 12.81 ₹2,094.67 Cr. 0.66 ₹37.99 Cr. 42.79 1.38 684.56 16.89
6. Future Supply ₹499.15 69.57 ₹1,996.58 Cr. 0.25 ₹2.73 Cr. -85.87 0.75 312.45 12.78
7. Gateway Distr. ₹95.95 8.54 ₹1,100.33 Cr. 4.45 ₹16.96 Cr. -2.47 210.97 325.09 7.31

Ready to Invest?
Talk to our investment specialist
By submitting this form I authorize to call/SMS/email me about its products and I accept the terms of Privacy Policy and Terms & Conditions.

VRL Logistics Ltd Fundamentals

Quarterly Results

Quarterly reports are issued by companies every three months. Most companies have a financial year-end of Mar. 31 and quarters that end on June 30, Sept. 30, Dec. 31 and March 31.

Standalone Figures in Rs. Crores

Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018Mar 2019Jun 2019Sep 2019
YOY Sales Growth %4.7%6.55%7.24%0.42%8.38%10.46%7.44%14.4%12.63%4.86%2.11%1.32%
Employee Cost %14.52%15.22%16.87%18.55%18.61%17.97%17.01%17.75%17.13%17.66%17.14%18.14%
Operating Profit594272566244605470608973
OPM %13%9%15%12%13%9%11%10%13%12%16%14%
Other Income326342221223
Profit before tax331550313920372942334226
Tax %33%44%32%30%35%39%34%29%37%37%35%-34%
Net Profit22834222512242127212735
EPS in Rs2.380.923.702.362.771.342.682.282.942.273.043.84

Profit & Loss

The profit and loss (P&L) statement is a financial statement that summarizes the revenues, costs and expenses incurred during a specified period, usually a fiscal quarter or year. The P&L statement is synonymous with the income statement. These records provide information about a company's ability or inability to generate profit" by increasing revenue, reducing costs or both. Some refer to the P&L statement as a statement of profit and loss, income statement, statement of operations, statement of financial results or income, earnings statement or expense statement.

Standalone Figures in Rs. Crores

Mar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019TTM
Sales Growth %22.64%19.13%10.8%24.95%27.18%17.26%12.7%11.99%2.97%4.68%6.61%9.74%%
Manufacturing Cost %32.18%30.7%45.84%47.6%50.66%55.74%16.2%16.71%18.15%69.74%66.64%68.13%%
Employee Cost %12.48%13.63%12.65%11.76%11.41%11.19%11.68%11.84%13.98%14.76%17.99%17.38%%
Other Cost %36.48%39.76%21.92%21.82%20.95%18.32%58.21%54.98%52.1%3.32%3.16%2.88%%
Operating Profit102102139167192196208276272220235245292
OPM %19%16%20%19%17%15%14%16%16%12%12%12%14%
Other Income87235101710891489
Profit before tax1344471626477138158105139140143
Tax %40%66%34%27%-24%28%26%34%34%33%34%35%
Net Profit81295277465791104709392109
EPS in Rs1.120.183.546.8110.304.645.999.9510.417.7210.2510.1712.09
Dividend Payout %0%0%76%41%25%99%60%38%44%52%0%54%

Compounded Sales Growth

  • 10 Years:: 12.63%
  • 5 Years:: 7.15%
  • 3 Years:: 6.99%
  • TTM:: 5.12%

Compounded Profit Growth

  • 10 Years:: 44.95%
  • 5 Years:: 11.76%
  • 3 Years:: -4.07%
  • TTM:: 33.17%

Return on Equity

  • 3 Years:: 0.02%
  • 1 Year:: -9.46%

Balance Sheet

A balance sheet is a financial statement that reports a company's assets, liabilities and shareholders' equity at a specific point in time, and provides a basis for computing rates of return and evaluating its capital structure. It is a financial statement that provides a snapshot of what a company owns and owes, as well as the amount invested by shareholders. It is used alongside other important financial statements such as the income statement and statement of cash flows in conducting fundamental analysis or calculating financial ratios.

Standalone Figures in Rs. Crores

Mar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Sep 2019
Share Capital717171717118186869191909090
Preference Capital00000110.47000000
Equity Capital70.770.770.770.770.770.785.5485.5491.2491.2490.3490.3490.34
Other Liabilities128131158160144288169158175181204209172
Trade Payables005.42.55.565.0210.234.725.364.536.866.117.22
Total Liabilities6636566437369359689819589519078789961,203
Fixed Assets523491471500695710740707712694625705961
Gross Block648.02656.2671.34744.051004.331100.331216.71248.83801.69877.58904.451083.51
Accumulated Depreciation125.34164.89200.4244.07309.76390.04476.36541.9789.54183.7279.49378.46
Other Assets133161160196230244226242220211246249239
Trade receivables28.6743.9949.5668.878.5285.3979.9690.1873.0275.4280.7579.5399.1
Cash Equivalents19.6223.9117.4415.1413.615.4415.0916.6119.5912.2519.3513.1418.32
Loans n Advances79.3387.0135.2227.5836.6335.8324.0935.2354.4854.2163.1967.1724.51
Other Assets etc0050.9978.3792.8997.3893.5884.5154.4150.9858.1959.468.15
Total Assets6636566437369359689819589519078789961,203

Cash Flows

Cash flow is the net amount of cash and cash-equivalents being transferred into and out of a business. At the most fundamental level, a company’s ability to create value for shareholders is determined by its ability to generate positive cash flows, or more specifically, maximize long-term free cash flow.

Standalone Figures in Rs. Crores

Mar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019
Cash from Operating Activity10184137147166163203235264198205192
Profit from operations107.79109.17144.06171.59197.03204.84217.76281.99273.69226.3246.81250.85
Working Capital Changes-1.71-28.81-1.97-6.26-15.37-28.740.41-18.0224.25-8.729.72-6.35
Taxes paid-4.83.79-4.85-18.59-15.74-13.12-14.91-28.69-33.74-19.61-51.04-52.3
Cash from Investing Activity-87-9-37-131-242-90-91-49-107-59-44-209
Fixed Assets Purchased-92.7-15.74-50.39-146.26-252.52-91.41-109.36-85.89-110.91-62.7-47.34-211.16
Fixed Assets Sold3.514.6813.643.160.890.7419.0636.810.920.61.860.22
Investments purchased-0.0600000-0.0300000
Investments sold0.3600000.05001.27000
Cash from Financing Activity-10-70-106-1976-71-112-185-155-146-15411
Proceeds from Shares0000012500117000
Proceeds from Borrowings42.770114.59163.28311.8114.67134.84101.0139.7113.430.76113.21
Repayment of Borrowings0-14.45-167.15-99.59-148.01-217.42-127.59-163.12-220.81-90.92-104.33-53.65
Interest Paid-52.35-56.6-50.57-44.46-62.97-63.19-60.12-58.66-32.66-24.31-12.02-10.41
Dividends Paid00-13.24-37.14-17.26-30.4-56.36-60.38-54.91-43.930-38.12
Net Cash Flow44-6-3-02022-77-6

Ready to Invest?
Talk to our investment specialist
By submitting this form I authorize to call/SMS/email me about its products and I accept the terms of Privacy Policy and Terms & Conditions.


Mar 2008Mar 2009Mar 2010Mar 2011Mar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019
ROCE %13%12%19%23%19%16%16%24%24%17%22%21%
Debtor Days192525282524202015151514
Inventory Turnover71.57111.46109.27136.32152.65144.00129.00117.47103.3698.4090.5778.23

Announcements & News

Recent Announcements

How to Invest in Mutual Funds SIP Online?

  1. Open Free Investment Account for Lifetime at
  2. Complete your Registration and KYC Process
  3. Upload Documents (PAN, Aadhaar, etc.). And, You are Ready to Invest! Get Started
  4. Invest in Mutual Funds which invests in VRL Logistics Ltd & Get More Returns than Bank Deposit

All efforts have been made to ensure the information provided here is accurate as per time to time filling by company to exchanges. However, no guarantees are made regarding correctness of data. Investors are advised to validate/check information with exchanges or companies website before making any investment decisions.