{ "ticker": { "uuid": "74fd345e-2aaf-43f3-8019-251febb44912", "symbol": "CORDELIA", "name": "WATERWAYS LEISURE TOUR L", "exchange": "NSI", "exchange_name": "NSE India", "country": "IN", "currency": "INR", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/74fd345e-2aaf-43f3-8019-251febb44912/", "api_url": "https://sharemaestro.com/factors/api/tickers/74fd345e-2aaf-43f3-8019-251febb44912/" }, "latest_snapshot": { "ticker": { "uuid": "74fd345e-2aaf-43f3-8019-251febb44912", "symbol": "CORDELIA", "name": "WATERWAYS LEISURE TOUR L", "exchange": "NSI", "exchange_name": "NSE India", "country": "IN", "currency": "INR", "sector": "Industrials", "industry": "Marine Shipping", "page_url": "https://sharemaestro.com/factors/ticker/74fd345e-2aaf-43f3-8019-251febb44912/", "api_url": "https://sharemaestro.com/factors/api/tickers/74fd345e-2aaf-43f3-8019-251febb44912/" }, "week_end_date": "2026-07-26", "universe": "INR_IN", "score": { "os": 0.07, "value": 0.02, "quality": 0.38, "momentum": 0.56, "coverage": 0.697, "confidence": 0.668, "delta": null }, "headline_factors": { "price": 806.4, "market_cap": 58378961212.67, "pe_ratio": 111.9593, "earnings_yield": 0.0145, "ebitda_to_ev": 0.0199, "shareholder_yield": -0.0001, "roe": 1.581, "piotroski_f_score": 2, "momentum_12_1": null, "volatility_252d": null }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "valuation": { "pe_ratio": 111.9593, "ev_ebitda": 50.1936, "earnings_yield": 0.0145, "fcf_yield": -0.0189, "shareholder_yield": -0.0001 }, "quality": { "roe": 1.581, "roic": 1.1358, "gross_margin": 0.2927, "fcf_margin": -0.1914, "piotroski_f_score": 2 }, "growth": { "revenue_growth_1y": -0.0174, "eps_growth_1y": -0.69, "fcf_growth_1y": -1.9688 }, "momentum": { "price_return_12m": null, "momentum_12_1": null, "relative_strength": null }, "scores": { "value_percentile": 0.02, "quality_percentile": 0.38, "momentum_percentile": 0.56, "growth_composite": 96, "yield_composite": 61, "overall_composite": 93, "os_score": 0.07, "factor_coverage": 0.697, "signal_confidence": 0.668 } } }, "factor_history": [ { "week_end_date": "2026-07-26", "price": 806.4, "os": 0.07, "value": 0.02, "quality": 0.38, "momentum": 0.56, "confidence": 0.668, "coverage": 0.697, "pe_ratio": 111.9593, "earnings_yield": 0.0145, "shareholder_yield": -0.0001, "roe": 1.581, "momentum_12_1": null } ], "financial_periods": { "annual": [ { "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "currency_reported": "INR", "is_restated": false, "income_statement": { "revenue": 5794320000, "cost_of_revenue": 4098310000, "gross_profit": 1696010000, "ebit": 850210000, "ebitda": 1167690000, "pretax_income": null, "tax_provision": null, "net_income": 521430000, "net_income_to_common": 521430000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 54270000, "total_current_assets": 1026830000, "total_assets": 3417790000, "short_term_debt": 496510000, "long_term_debt": 522500000, "total_debt": 1177710000, "total_liabilities": null, "total_equity": 802040000, "shares_outstanding": 72394543, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": -964350000, "capital_expenditure": -144840000, "free_cash_flow": -1109190000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 4720000, "net_debt_issued": -714610000 } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "currency_reported": "INR", "is_restated": false, "income_statement": { "revenue": 5896720000, "cost_of_revenue": 3769780000, "gross_profit": 2126940000, "ebit": 1565200000, "ebitda": 2910480000, "pretax_income": null, "tax_provision": null, "net_income": 1681850000, "net_income_to_common": 1681850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327820000, "total_current_assets": 1485170000, "total_assets": 2473740000, "short_term_debt": 304400000, "long_term_debt": 0, "total_debt": 559400000, "total_liabilities": null, "total_equity": 329820000, "shares_outstanding": 72394543, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1296690000, "capital_expenditure": -151730000, "free_cash_flow": 1144960000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -252640000 } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "currency_reported": "INR", "is_restated": false, "income_statement": { "revenue": 4413220000, "cost_of_revenue": 4794430000, "gross_profit": -381210000, "ebit": -751560000, "ebitda": 967000000, "pretax_income": null, "tax_provision": null, "net_income": -1227330000, "net_income_to_common": -1227330000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 171100000, "total_current_assets": 426280000, "total_assets": 3992000000, "short_term_debt": 51760000, "long_term_debt": 0, "total_debt": 2931620000, "total_liabilities": null, "total_equity": -1180660000, "shares_outstanding": 72394543, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 2300670000, "capital_expenditure": -734580000, "free_cash_flow": 1566090000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -51760000 } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "currency_reported": "INR", "is_restated": false, "income_statement": { "revenue": 4819200000, "cost_of_revenue": 3687690000, "gross_profit": 1131510000, "ebit": 781280000, "ebitda": 1438910000, "pretax_income": null, "tax_provision": null, "net_income": 553140000, "net_income_to_common": 553140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78990000, "total_current_assets": 668680000, "total_assets": 3070230000, "short_term_debt": 0, "long_term_debt": null, "total_debt": 1496640000, "total_liabilities": null, "total_equity": 51810000, "shares_outstanding": 72394543, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1830230000, "capital_expenditure": -15810000, "free_cash_flow": 1814420000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 646720000, "net_debt_issued": -735050000 } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "currency_reported": "INR", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ], "quarterly": [ { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "currency_reported": "INR", "is_restated": false, "income_statement": { "revenue": 1805970000, "cost_of_revenue": 989400000, "gross_profit": 816570000, "ebit": 546300000, "ebitda": 747120000, "pretax_income": null, "tax_provision": null, "net_income": 289310000, "net_income_to_common": 289310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327820000, "total_current_assets": 1485170000, "total_assets": 2473740000, "short_term_debt": 304400000, "long_term_debt": 0, "total_debt": 559400000, "total_liabilities": null, "total_equity": 329820000, "shares_outstanding": 72394543, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 418410000, "capital_expenditure": -137770000, "free_cash_flow": 280640000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -208630000 } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "currency_reported": "INR", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 79260000, "total_current_assets": 1357510000, "total_assets": 2437890000, "short_term_debt": 44010000, "long_term_debt": null, "total_debt": 875420000, "total_liabilities": null, "total_equity": 243190000, "shares_outstanding": 72394543, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null } } ] }, "strategy_matches": [ { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 2, "latest_factor_week": "2026-07-26", "latest_financials_period_end": "2026-03-31" }, "schema": { "public_fields_only": true } }