SNOWMAN LOGISTICS LTD.
SNOWMAN · General/Diversified · NSE
₹39
Current Market Price
Fair Value (DCF)
₹31
Discount to FV
-20.0%
Updated just now
YieldIQ Score
35/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
34%
ROE
1.4%
Debt/Equity
0.75
WACC
11.1%
Market Cap
₹643.46 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.1%
Return on capital employed
EV / EBITDA
9.2×
Enterprise multiple
Debt / EBITDA
3.4×
Leverage vs earnings
Interest Coverage
1.2×
EBIT covers interest
Current Ratio
1.30×
Short-term liquidity
Asset Turnover
0.78×
Revenue per ₹ of assets
Revenue CAGR (3Y)
13.1%
3-year revenue growth
Revenue CAGR (5Y)
20.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹38.51
Bear case
Margin of Safety -524.8%
Implied upside -84.0%
Base case
Margin of Safety -33.4%
Implied upside -25.0%
Bull case
Margin of Safety -4.4%
Implied upside -4.2%
Ratio Trends
SNOWMAN · last 4 annual periods
ROE
1.4%
ROCE
13.1%
Operating Margin
—
Debt / Equity
0.75×
PE
39.9×
EV / EBITDA
8.2×
Historical Financials
SNOWMAN · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹286 Cr | ₹418 Cr | ₹503 Cr | ₹553 Cr | ₹604 Cr | +20.6% |
| EBITDA | ₹73.8 Cr | ₹96.1 Cr | ₹108 Cr | ₹93.5 Cr | ₹91.8 Cr | +5.6% |
| EBIT | ₹22.4 Cr | ₹43.7 Cr | ₹49.0 Cr | — | — | +21.6% |
| PAT | ₹1.7 Cr | ₹13.4 Cr | ₹12.7 Cr | ₹5.7 Cr | ₹3.3 Cr | +18.5% |
| EPS (diluted) | ₹0.10 | ₹0.80 | ₹0.76 | — | — | +66.0% |
| CFO | ₹68.9 Cr | ₹86.5 Cr | ₹87.8 Cr | ₹65.4 Cr | ₹98.4 Cr | +9.3% |
| CapEx | ₹-103 Cr | ₹-17.7 Cr | ₹-36.3 Cr | ₹-87.8 Cr | ₹-29.0 Cr | — |
| FCF | ₹-33.9 Cr | ₹68.7 Cr | ₹51.6 Cr | ₹-22.4 Cr | ₹69.3 Cr | — |
| Total Assets | ₹728 Cr | ₹725 Cr | ₹746 Cr | ₹771 Cr | ₹779 Cr | +1.7% |
| Total Debt | ₹265 Cr | ₹258 Cr | ₹278 Cr | ₹307 Cr | ₹312 Cr | +4.2% |
| Shareholders' Equity | ₹422 Cr | ₹422 Cr | ₹418 Cr | ₹407 Cr | ₹402 Cr | -1.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SNOWMAN vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
ATL ATL | — | — | Pending | 12.5% | — |
RITCO RITCO | — | — | Pending | 13.2% | — |
SICALLOG SICALLOG | — | — | Pending | -25.8% | — |
GLOTTIS GLOTTIS | — | — | Pending | 13.4% | — |
GICL GICL | — | — | Pending | 4.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
4 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹3.25/sh
Last payout
2026-02-12
₹0.50
Peak payout
₹1.00
Trailing yield
1.30%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. SNOWMAN LOGISTICS LTD. (SNOWMAN.NS) trades at 38.51 vs a model fair value of 30.80, a gap of -20.0%. Piotroski F-score: 5/9. Moat label: ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SNOWMAN →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SNOWMAN →
Compare
Head-to-head with peers
Compare SNOWMAN side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SNOWMANNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.