| Key Financial Ratios of Blue Dart Express (in Rs. Cr.) |
Mar 20 |
Mar 19 |
Mar 18 |
Mar 17 |
Mar 16 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
-17.64 |
37.83 |
60.99 |
58.94 |
82.95 |
|
| Diluted EPS (Rs.) |
-17.64 |
37.83 |
60.99 |
58.94 |
82.95 |
|
| Cash EPS (Rs.) |
128.56 |
91.60 |
109.07 |
102.52 |
125.80 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
206.58 |
243.15 |
223.83 |
180.76 |
160.73 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
206.58 |
243.15 |
223.83 |
180.76 |
160.73 |
|
| Revenue from Operations/Share (Rs.) |
1,336.33 |
1,336.03 |
1,178.13 |
1,131.94 |
1,078.68 |
|
| PBDIT/Share (Rs.) |
206.10 |
128.24 |
156.54 |
154.84 |
185.61 |
|
| PBIT/Share (Rs.) |
59.92 |
74.41 |
108.38 |
111.17 |
142.66 |
|
| PBT/Share (Rs.) |
-16.46 |
56.46 |
91.33 |
92.23 |
124.52 |
|
| Net Profit/Share (Rs.) |
-17.62 |
37.78 |
60.90 |
58.86 |
82.84 |
|
| NP After MI And SOA / Share (Rs.) |
-17.62 |
37.78 |
60.90 |
58.86 |
82.59 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
15.42 |
9.59 |
13.28 |
13.67 |
17.20 |
|
| PBIT Margin (%) |
4.48 |
5.56 |
9.19 |
9.82 |
13.22 |
|
| PBT Margin (%) |
-1.23 |
4.22 |
7.75 |
8.14 |
11.54 |
|
| Net Profit Margin (%) |
-1.31 |
2.82 |
5.16 |
5.19 |
7.67 |
|
| NP After MI And SOA Margin (%) |
-1.31 |
2.82 |
5.16 |
5.19 |
7.65 |
|
| Return on Networth/Equity (%) |
-8.52 |
15.53 |
27.21 |
32.56 |
51.38 |
|
| Return on Capital Employed (%) |
8.38 |
17.25 |
29.90 |
17.88 |
22.32 |
|
| Return on Assets (%) |
-1.58 |
4.95 |
9.63 |
9.99 |
15.46 |
|
| Total Debt/Equity (X) |
0.84 |
0.86 |
0.76 |
1.12 |
1.04 |
|
| Asset Turnover Ratio (%) |
120.23 |
175.25 |
186.29 |
192.29 |
202.00 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
0.76 |
1.10 |
1.15 |
1.20 |
1.74 |
|
| Quick Ratio (X) |
0.74 |
1.06 |
1.12 |
1.16 |
1.69 |
|
| Inventory Turnover Ratio (X) |
117.64 |
122.05 |
131.23 |
109.11 |
121.47 |
|
| Dividend Payout Ratio (NP) (%) |
-70.85 |
33.04 |
24.59 |
50.90 |
29.24 |
|
| Dividend Payout Ratio (CP) (%) |
9.70 |
13.62 |
13.73 |
29.22 |
19.23 |
|
| Earnings Retention Ratio (%) |
170.85 |
66.96 |
75.41 |
49.10 |
70.76 |
|
| Cash Earnings Retention Ratio (%) |
90.30 |
86.38 |
86.27 |
70.78 |
80.77 |
|
| Coverage Ratios |
|
|
|
|
|
|
| Interest Coverage Ratios (%) |
1.21 |
4.14 |
6.36 |
5.87 |
7.86 |
|
| Interest Coverage Ratios (Post Tax) (%) |
1.21 |
4.14 |
6.36 |
5.87 |
7.86 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
5,473.40 |
8,739.73 |
9,151.59 |
12,526.40 |
14,520.03 |
|
| EV/Net Operating Revenue (X) |
1.72 |
2.75 |
3.27 |
4.66 |
5.67 |
|
| EV/EBITDA (X) |
11.18 |
28.68 |
24.60 |
34.05 |
32.92 |
|
| MarketCap/Net Operating Revenue (X) |
1.63 |
2.68 |
3.21 |
4.57 |
5.62 |
|
| Retention Ratios (%) |
170.85 |
66.95 |
75.40 |
49.09 |
70.75 |
|
| Price/BV (X) |
10.52 |
14.73 |
16.87 |
28.64 |
37.74 |
|
| Price/Net Operating Revenue |
1.63 |
2.68 |
3.21 |
4.57 |
5.62 |
|
| Earnings Yield |
-0.01 |
0.01 |
0.02 |
0.01 |
0.01 |
|
Source : Dion Global Solutions Limited
