VRL Logistics & Navkar Corporation: Financial, Valuation, Business & Management Analysis
VRL Logistics & Navkar Corporation: Financial, Valuation, Business & Management Analysis
VRL Logistics & Navkar Corporation: Financial, Valuation, Business & Management Analysis
Atukuri SandeepKrishna
Karan Vashee
Background
Year of Incorporation – 1983 Year of Incorporation – 2011
Headquarters – Mumbai
Headquarters – Hubli
Navkar logistics is a CFS operator
The largest fleet owner of commercial vehicles in India with a fleet
The companies services includes packing, labelling/bar coding,
of 4360 Vehicles (Including 419 Passenger Transport Vehicles &
palletising, fumigation and other warehouse facilities.
3941 Goods Transport Vehicles amongst others). The company works with shipping lines and customs house
Over the years, VRL has pioneered in providing delivery network in agents (Eg. United Arab shipping agency company and many
more)
the field of parcel service &has spread its operations to Courier
Tax Payout 33% 12% tax structure for VRL is as per general corporate tax. Earning Yield 0.02 0.03
Interest
P/B ratio 5.25 1.73
Coverage 9% 5%
Debt to equity VRL is having better debt to equity ratio, logistic sector has Price to Sales ratio 1.57 6.78
ratio 0.42 0.54 average debt to equity as 0.43
Dividend Yield 1.11 0
Current Ratio 0.80 1.00
Both the companies are having Positive Operating cash flows, both
Cash flow 197.98 104.91 companies CFO is meeting CFI, CFF
Cum Cash
flow(5 years) 1060.8 489.3
Cum PAT (5
years) 368.64 386.29
Shareholding Pattern & Credit
Rating
BBB+ A+
Conversion of sales growth into profits VRL is having better Sales CAGR than its Peers, whereas
Navkar is having less than Peers.
1. Profit CAGR 9.05% 8.58%
2.Sales CAGR 6% 2% With Implementation of GST, there is boost for LTL and
Conversion of sales growth into cash VRL is market leader in LTL.
1.cPAT 368.64 386.29
Navkar is not paying any Dividend, whereas VRL is
2.cCashflow 1060.8 489.3 having Dividend Payout Ratio of 51.78%
Creation of value of shareholders
1.Mcap CAGR 6.45% 14.81%
2.Retained earnings CAGR 3.23% 7.26%