SNOWMAN LOGISTICS LTD SCREENER.

IN

Narration Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18 Trailing Best Case Worst Case 1.01
Sales 31.63 34.57 45.17 61.40 113.70 153.41 202.93 224.86 189.24 194.28 202.21 202.21 191.37 1.22
Expenses 29.72 29.13 36.17 48.51 87.31 115.38 155.91 176.21 155.53 149.83 153.29 153.29 151.48 1.20
Operating Profit 1.91 5.44 9.00 12.89 26.39 38.03 47.02 48.65 33.71 44.45 48.92 48.92 39.89 1.42
Operating Profit % 6.04 15.74 19.92 20.99 23.21 24.79 23.17 21.64 17.81 22.88 24.19 24.19 20.84 1.16
Other Income 3.15 2.33 2.42 2.80 0.41 1.83 4.65 2.77 0.79 3.85 3.96 - - 1.02
EBIDT 5.06 7.77 11.42 15.69 26.80 39.86 51.67 51.42 34.50 48.30 52.88 48.92 39.89 1.28
Depreciation 3.41 3.61 4.02 5.88 9.07 14.97 24.51 30.40 38.58 40.01 40.24 40.24 40.24 1.31
Interest 0.04 0.02 0.01 0.05 2.40 11.18 12.43 9.26 11.41 11.86 12.00 12.00 12.00 1.88
Interest Coverage Ratio 47.75 272.00 900.00 257.80 11.00 3.40 3.78 5.25 2.95 3.75 4.08 4.08 3.32 0.75
Profit before tax 1.63 4.14 7.40 9.76 15.32 13.69 14.74 11.76 -15.49 -3.56 0.66 -3.32 -12.35 -1.09
Tax 0.13 - 0.95 3.41 -4.56 -8.79 -10.02 -8.78 -10.56 - 1.41 214% 214% 0.00
Tax % 7.98 - 12.84 34.94 -29.77 -64.21 -67.98 -74.66 68.17 - 213.64 -64.35 -17.30 0.00
Net profit 1.51 4.14 6.45 6.36 19.88 22.48 24.75 20.54 -4.93 -3.56 -0.76 3.77 14.04 -1.10
Net profit % 4.77 11.98 14.28 10.36 17.48 14.65 12.20 9.13 -2.61 -1.83 -0.38 1.87 7.33 -0.90
EPS 0.18 0.40 0.63 0.62 1.93 1.81 1.48 1.23 -0.30 -0.21 -0.05 0.23 0.84 -1.02
Price to earning 58.76 48.13 -212.48 -229.29 - 48.13 - #VALUE!
Price - - - - - - 87.25 59.17 62.69 48.85 35.70 10.87 - #DIV/0!
#DIV/0!
RATIOS: #DIV/0!
Dividend Payout 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 33.66% 0.00% 0.00% 0.00% #DIV/0!
OPM 6.04% 15.74% 19.92% 20.99% 23.21% 24.79% 23.17% 21.64% 17.81% 22.88% 24.19% 1.16

Price/Sales 0.00%
TRENDS: 10 YEARS 7 YEARS 5 YEARS 3 YEARS RECENT BEST WORST
Sales Growth 22.35% 23.17% 11.31% -1.44% 4.08% 4.08% -1.44%
OPM 21.38% 22.03% 21.96% 20.84% 24.19% 24.19% 20.84%
Price to Earning 53.44 53.44 53.44 48.13 - 48.13 -
SNOWMAN LOGISTICS LTD SCREENER.IN

Narration Mar-16 Jun-16 Sep-16 Dec-16 Mar-17 Jun-17 Sep-17 Dec-17 Mar-18 Jun-18
Sales 53.08 49.66 47.40 47.61 44.57 47.83 44.82 49.81 51.82 55.76
Expenses 38.77 34.91 43.16 36.59 41.10 38.61 35.25 36.70 39.27 42.07
Operating Profit 14.31 14.75 4.24 11.02 3.47 9.22 9.57 13.11 12.55 13.69
Other Income 0.29 0.24 0.57 0.22 - 0.14 0.33 0.14 3.23 0.26
Depreciation 9.03 9.85 10.07 10.09 8.58 9.97 10.10 10.02 9.91 10.21
Interest 3.11 3.10 3.06 3.17 2.08 2.73 3.45 2.96 2.72 2.87
Profit before tax 2.46 2.04 -8.32 -2.02 -7.20 -3.33 -3.64 0.27 3.15 0.88
Tax -4.67 0.25 - - -10.81 -1.27 - - 1.27 0.14
Net profit 7.13 1.79 -8.32 -2.02 3.62 -2.06 -3.65 0.27 1.88 0.74

OPM 27% 30% 9% 23% 8% 19% 21% 26% 24% 25%

SNOWMAN LOGISTICS LTD SCREENER.IN

Narration Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Equity Share Capital 82.34 102.91 102.91 102.91 102.91 124.11 166.68 167.09 167.09 167.09
Reserves -12.98 -5.64 0.72 5.81 25.52 97.20 251.45 266.41 261.58 258.19
Total Shareholder Funds 69.36 97.27 103.63 108.72 128.43 221.31 418.13 433.50 428.67 425.28
Borrowings 0.08 - - - 95.00 146.15 90.40 146.12 138.27 131.24
Other Liabilities 9.88 11.84 18.69 19.22 58.49 90.29 135.57 160.71 151.35 145.42
Total 79.32 109.11 122.32 127.94 281.92 457.75 644.10 740.33 718.29 701.94
Debt/Equity Ratio 0.00 0.00 0.00 0.00 0.74 0.66 0.22 0.34 0.32 0.31
Current Ratio 3.20 4.44 2.12 1.39 0.56 0.62 0.97 0.48 0.36 0.37
Net Block 29.23 29.89 57.33 74.36 157.41 250.00 336.57 441.10 447.91 444.11
Capital Work in Progress 4.82 9.10 5.33 10.52 32.05 42.43 22.97 26.70 4.57 0.79
Investments - - - - - - - 0.08 - -
Other Assets 45.27 70.12 59.66 43.06 92.46 165.32 284.56 272.45 265.81 257.04
Total 79.32 109.11 122.32 127.94 281.92 457.75 644.10 740.33 718.29 701.94

Working Capital 35.39 58.28 40.97 23.84 33.97 75.03 148.99 111.74 114.46 111.62
Debtors 6.92 8.61 10.31 12.68 25.64 39.48 48.18 56.23 35.28 44.36
Inventory - - - 0.05 - - - - - -

Debtor Days 79.85 90.91 83.31 75.38 82.31 93.93 86.66 91.27 68.05 83.34
Inventory Turnover - - - 1,228.00 - - - - - -

Return on Equity 2% 4% 6% 6% 15% 10% 6% 5% -1% -1%

Return on Capital Emp -3% 2% 4% 4% 11% 10% 7% 5% 1% 1%
SNOWMAN LOGISTICS LTD SCREENER.IN

Narration Mar-09 Mar-10 Mar-11 Mar-12 Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18
Cash from Operating Activity 1.48 1.90 10.09 10.99 13.96 14.66 52.37 38.81 49.42 36.70 230.38 1.43
Cash from Investing Activity -4.18 -6.42 -24.74 -26.22 -113.38 -116.44 -90.29 -138.36 -28.23 -27.01 -575.27 1.23
Cash from Financing Activity -0.23 23.77 -0.01 -0.03 92.70 110.54 105.55 36.93 -23.16 -19.95 326.11 1.64
Net Cash Flow -2.93 19.25 -14.66 -15.26 -6.72 8.76 67.63 -62.62 -1.98 -10.26 -18.79

Net profit 1.51 4.14 6.45 6.36 19.88 22.48 24.75 20.54 -4.93 -3.56 97.62 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
How to use it?
You can customize this workbook as you want.
You can add custom formating, add conditional formating, add your own formulas… do ANYTHING.
Please don't edit the "Data Sheet" only.

After customization, you can upload this back on Screener.

Upload on: https://www.screener.in/excel/

Download your customized workbooks now onwards.

Now whenever you will "Export to excel" from Screener, it will export your customized file.

TESTING:
This is a testing feature currently.
You can report any formula errors on the worksheet at: [email protected]
… do ANYTHING.

dalal-street.in
COMPANY NAME SNOWMAN LOGISTICS LTD
LATEST VERSION 2.10 PLEASE
CURRENT VERSION 2.10

META
Number of shares 16.71
Face Value 10
Current Price 35.7
Market Capitalization 596.5

PROFIT & LOSS

Report Date Mar-09 Mar-10 Mar-11 Mar-12
Sales 31.63 34.57 45.17 61.40
Raw Material Cost 0.39
Change in Inventory 0.05
Power and Fuel 7.05 7.32 9.41 13.86
Other Mfr. Exp 3.22 3.54 4.77 5.93
Employee Cost 5.77 6.08 7.10 9.77
Selling and admin 10.74 10.25 13.35 16.36
Other Expenses 2.94 1.94 1.54 2.25
Other Income 3.15 2.33 2.42 2.80
Depreciation 3.41 3.61 4.02 5.88
Interest 0.04 0.02 0.01 0.05
Profit before tax 1.63 4.14 7.40 9.76
Tax 0.13 0.95 3.41
Net profit 1.51 4.14 6.45 6.36
Dividend Amount

Quarters
Report Date Mar-16 Jun-16 Sep-16 Dec-16
Sales 53.08 49.66 47.40 47.61
Expenses 38.77 34.91 43.16 36.59
Other Income 0.29 0.24 0.57 0.22
Depreciation 9.03 9.85 10.07 10.09
Interest 3.11 3.10 3.06 3.17
Profit before tax 2.46 2.04 -8.32 -2.02
Tax -4.67 0.25
Net profit 7.13 1.79 -8.32 -2.02
Operating Profit 14.31 14.75 4.24 11.02

BALANCE SHEET
Report Date Mar-09 Mar-10 Mar-11 Mar-12
Equity Share Capital 82.34 102.91 102.91 102.91
Reserves -12.98 -5.64 0.72 5.81
Borrowings 0.08
Other Liabilities 9.88 11.84 18.69 19.22
Total 79.32 109.11 122.32 127.94
Net Block 29.23 29.89 57.33 74.36
Capital Work in Progress 4.82 9.1 5.33 10.52
Investments
Other Assets 45.27 70.12 59.66 43.06
Total 79.32 109.11 122.32 127.94
Receivables 6.92 8.61 10.31 12.68
Inventory 0.05
Cash & Bank 24.73 43.97 29.31 14.06
No. of Equity Shares 82340000 102907000 102907000 102907000
New Bonus Shares
Face value 10 10 10 10

CASH FLOW:
Report Date Mar-09 Mar-10 Mar-11 Mar-12
Cash from Operating Activity 1.48 1.90 10.09 10.99
Cash from Investing Activity -4.18 -6.42 -24.74 -26.22
Cash from Financing Activity -0.23 23.77 -0.01 -0.03
Net Cash Flow -2.93 19.25 -14.66 -15.26

PRICE:

DERIVED:
Adjusted Equity Shares in Cr 8.23 10.29 10.29 10.29
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18

113.70 153.41 202.93 224.86 189.24 194.28
0.82
-0.05
22.62 44.76 61.92 63.26 52.18 53.90
4.93 40.54 57.67 68.62 47.08 47.27
12.93 15.19 17.04 19.07 16.05 20.54
42.81 11.88 15.06 20.85 25.29 23.43
3.15 3.01 4.22 4.41 14.93 4.69
0.41 1.83 4.65 2.77 0.79 3.85
9.07 14.97 24.51 30.40 38.58 40.01
2.40 11.18 12.43 9.26 11.41 11.86
15.32 13.69 14.74 11.76 -15.49 -3.56
-4.56 -8.79 -10.02 -8.78 -10.56
19.88 22.48 24.75 20.54 -4.93 -3.56
8.33

Mar-17 Jun-17 Sep-17 Dec-17 Mar-18 Jun-18

44.57 47.83 44.82 49.81 51.82 55.76
41.10 38.61 35.25 36.70 39.27 42.07
0.14 0.33 0.14 3.23 0.26
8.58 9.97 10.10 10.02 9.91 10.21
2.08 2.73 3.45 2.96 2.72 2.87
-7.20 -3.33 -3.64 0.27 3.15 0.88
-10.81 -1.27 1.27 0.14
 3.62 -2.06 -3.65 0.27 1.88 0.74
3.47 9.22 9.57 13.11 12.55 13.69

Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18

102.91 124.11 166.68 167.09 167.09 167.09
25.52 97.2 251.45 266.41 261.58 258.19
95 146.15 90.4 146.12 138.27 131.24
58.49 90.29 135.57 160.71 151.35 145.42
281.92 457.75 644.10 740.33 718.29 701.94
157.41 250 336.57 441.1 447.91 444.11
32.05 42.43 22.97 26.7 4.57 0.79
0.08
92.46 165.32 284.56 272.45 265.81 257.04
281.92 457.75 644.10 740.33 718.29 701.94
25.64 39.48 48.18 56.23 35.28 44.36

7.33 16.09 83.73 21.11 19.12 9.6

102910000 124105857 166676495 167087995 167087995 167087995

10 10 10 10 10 10

Mar-13 Mar-14 Mar-15 Mar-16 Mar-17 Mar-18

13.96 14.66 52.37 38.81 49.42 36.70
-113.38 -116.44 -90.29 -138.36 -28.23 -27.01
92.70 110.54 105.55 36.93 -23.16 -19.95
-6.72 8.76 67.63 -62.62 -1.98 -10.26

87.25 59.17 62.69 48.85

10.29 12.41 16.67 16.71 16.71 16.71