Shadowfax Technologies Ltd, Fundamental analysis

Industry Industry name	Logistics
Variance Full Year Net Profit Variance	1638
Equity Latest Equity	586.56
Face Value Latest Face Value	10
Reserves Total Reserve	1162.57
Dividend Full Year Dividend %	0
Sales Turnover Full Year Net Sales	4202.44
Net Profit Full Year Net Profit	111.71
Full Year CPS Full Year Cash Per Share	3.9
Earning Per Share Full Year Earning Per Share	1.9
Quarter CPS Latest quarter Cash Per Share	0
Latest Quarter Date Latest Quarter Yrc	Jun 1, 2026
Latest Quarter Sales Latest Quarter Net Sales	1358.12
Previous EPS Previous earnings per share	0
Book Value Book value	29.8
Networth Full Year Return on Networth	1.05
Price/Book Value Price to Book value	8.691275
Yearly PE ratio Full Year Price to Earning per share	136
Yearly PC ratio Full Year Price to Cash Per Share	66.3
Bse value BSE Value in lakhs	4906.27
Nse value NSE Value in lakhs	17843.45
High 52 week high	264
Low 52 week low	99
Price NSE Current market price	259
CPM Current market price	259

Market cap BSE / NSE Market Cap	15162.61
Net profit Latest Quarter Net Profit	65.4
Net profit variance Latest Quarter Net Profit variance	715
Result year Trailing latest month	Jun 1, 2026
TTM Sales Trailing Twelve 12 month Net Sales	0
TTM OP Trailing Twelve 12 month Operating Profit	0
TTM OPM Trailing Twelve 12 month Operating Profit Margin	0
TTM GP Trailing Twelve 12 month Gross Profit	303.38
TTM GPM Trailing Twelve 12 month Gross Profit Margin	6.4
TTM NP Trailing Twelve 12 month Net Profit	0
TTM NPV Trailing Twelve 12 month Net Profit Variane	0
TTM EPS Trailing Twelve 12 month EPS	2.88
TTM PE Trailing Twelve 12 month PE	89.76
TTM CPS Trailing Twelve 12 month CPS	0
Month CPS Month Cash Per Share	0
TTM Depreciation Trailing Twelve 12 month Depreciation	0
Equity Latest Equity	586.56
LTP Latest Price (BSE/NSE)	259
Gross block Latest Gross Block	488.89
Loans Total loans	125.77
Advances Latest Advances for Banks	0
Net profit asset Latest Assets	0
Year OPM Full Year Operating Profit Margin	5
Year GPM Full Year Gross Profit Margin	5.4
Quarter OPM Latest quater Operation Profit Margin	6.8

	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
+ Sales	701	712	824	982	1,160	1,237	1,358
YOY Sales Growth %					66%	74%	65%
Gross Sales	701	712	824	982	1,160	1,237	1,358
+ Expenses	680	700	798	943	1,093	1,156	1,266
Manufacturing Cost %	88%	88%	87%	87%	85%	84%	84%
Employee Cost %	9%	11%	10%	9%	9%	9%	9%
Other Manufacturing Expenses %	88%	88%	87%	87%	85%	84%	84%
Operating Profit	21	12	25	39	66	81	92
OPM %	3%	2%	3%	4%	6%	7%	7%
+ Other Income	6	7	8	6	6	16	21
Miscellaneous Income	6	7	8	6	6	16	21
Interest	3	5	4	4	6	6	8
Depreciation	17	24	22	28	32	35	40
Profit before tax	6	-10	8	13	35	55	65
+ Tax %	0%	4%	0%	0%	0%	-2%	0%
Deferred Tax	0	0	0	0	0	-1	0
+ Net Profit	6	-10	8	13	35	56	65
Net Profit After Minority Interest	6	-10	8	13	35	56	65
EPS in Rs	0.14	-0.20	0.16	0.26	0.69	0.95	1.11

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
+ Sales	323	464	991	1,415	1,885	2,485
Sales Growth %		44%	114%	43%	33%	32%
+ Expenses	413	609	1,143	1,523	1,866	2,422
Manufacturing Cost %	1%	2%	2%	26%	27%	25%
Employee Cost %	20%	22%	18%	15%	11%	11%
Other Cost %	106%	108%	96%	66%	61%	62%
Power & Fuel %	0%	0%	0%	0%	0%	0%
Other Manufacturing Expenses %	1%	1%	2%	26%	26%	25%
Selling & Administration %	103%	103%	91%	66%	61%	62%
Miscellaneous Expenses %	3%	5%	4%	0%	0%	0%
Operating Profit	-90	-145	-153	-107	19	63
OPM %	-28%	-31%	-15%	-8%	1%	3%
Other Income	10	24	7	8	12	30
Interest	2	2	9	19	14	21
Depreciation	5	10	21	24	28	65
Profit before tax
+ Tax %
Deferred Tax	0	0	0	0	0	0
+ Net Profit
Net Profit After Minority Interest	0	0	0	-143	-12	6
EPS in Rs				-6,174.81	-495.08	0.42

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	5	5	5	5	249	412
Reserves	405	296	82	171	172	248
+ Borrowings	1	6	94	67	40	132
Secured Borrowings	0	3	40	61	32	6
Unsecured Borrowings	1	2	53	6	9	126
+ Other Liabilities	58	132	271	200	324	467
Current Liabilities	53	117	189	192	315	445
Provisions	0	0	1	1	2	3
Equity Application Money	0	0	70	0	0	0
Other liability items	4	16	12	8	9	23
Total Liabilities	468	439	452	443	786	1,259
+ Fixed Assets	20	50	60	83	118	329
Gross Block	31	72	102	144	204	489
Accumulated Depreciation	11	21	42	60	86	160
CWIP	0	0	0	0	0	0
Investments	290	169	58	60	312	329
+ Other Assets	158	219	334	300	356	601
Trade receivables	44	52	69	157	184	329
Cash Equivalents	74	84	111	86	103	191
Loans n Advances	26	62	111	18	21	47
Other asset items	15	21	43	39	49	34
Total Assets	468	439	452	443	786	1,259

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
+ Cash from Operating Activity	-106	-113	-132	-73	132	50
Profit from Operations				-90	28	92
Working Capital Changes				20	96	-55
Profit Before Tax & Extraordinary Items	-87	-133	-176	-143	-12	6
Depreciation	5	10	21	24	28	65
Interest (Net)	-1	-1	4	12	5	9
Provisions & Write-offs (Net)	0	0	0	4	1	2
Receivables	-19	-10	-19	9	-27	-122
Trade Payables	14	32	24	5	51	44
Direct Taxes Paid	-5	-2	-17	-3	8	14
Extraordinary Items	0	0	0	0	0	0
+ Cash from Investing Activity	-244	122	130	-40	-311	-119
Purchase of Fixed Assets	-10	-20	-30	-47	-53	-86
Purchase of Investments	-199	0	0	-412	-832	-1,123
Sale of Investments	8	143	115	417	588	1,129
Interest Received	2	1	3	1	2	5
Acquisition of Companies	0	0	0	0	0	-37
Others	-45	-1	42	2	-16	-7
+ Cash from Financing Activity	367	0	72	90	200	130
Proceeds from Issue of Shares	375	0	0	0	0	152
Proceeds from Other Long-Term Borrowings	0	4	94	25	0	0
Repayment of Long-Term Borrowings	-6	0	-6	-58	-29	-27
Repayment of Financial Liabilities	-1	-4	-11	-6	-6	-28
Interest Paid				-13	-7	-14
Others	0	0	0	142	242	48
Net Cash Flow	17	9	69	-23	20	61