WEBSITE BSE:540768 NSE: MAHLOG Inc. Year: 2007 Industry: Logistics My Bucket: Add Stock
Last updated: 15:58
No Notes Added Yet
1. Business Overview
Mahindra Logistics Ltd. (MAHLOG) is an integrated logistics and supply chain solutions provider in India. The company offers a wide range of services including contract logistics, freight forwarding, warehousing, distribution, and value-added services. Its core business model revolves around managing end-to-end supply chain operations for clients across various sectors. MAHLOG makes money by charging fees for these services, which include managing transportation fleets, warehousing space, labor, and technology solutions to optimize logistics processes for its customers.
2. Key Segments / Revenue Mix
MAHLOG primarily operates through two main segments:
Supply Chain Management (SCM): This is the dominant segment, comprising integrated logistics and customized supply chain solutions, including warehousing, transportation, and value-added services for various industries.
Enterprise Mobility Services (EMS): This segment (formerly People Transport Solutions - PTS) provides integrated employee transportation solutions to large corporations.
The SCM segment typically contributes the vast majority of the company's revenue, with EMS being a smaller, albeit growing, contributor.
3. Industry & Positioning
The Indian logistics industry is large, fragmented, and undergoing a significant shift towards formalization and organized 3PL (third-party logistics) players. Factors like the Goods and Services Tax (GST) have propelled the demand for integrated and efficient logistics. MAHLOG is positioned as one of the prominent organized 3PL players in India, offering comprehensive, technology-enabled solutions. It competes with other large organized players as well as numerous regional and unorganized logistics providers. Its association with the Mahindra Group provides strong brand credibility and access to a diverse client base.
4. Competitive Advantage (Moat)
Extensive Network & Scale: A pan-India network of warehouses, transportation assets, and vendor partners enables broad service delivery.
Integrated Solutions Capability: Ability to offer end-to-end supply chain services, making it a one-stop solution provider for clients and creating stickiness.
Long-Standing Client Relationships: Deep integration into clients' operations and long-term contracts contribute to recurring revenue and high switching costs.
Brand & Trust: Association with the Mahindra Group lends credibility, trust, and a reputation for professionalism in a fragmented market.
Technology Adoption: Investments in logistics technology (e.g., IoT, AI, data analytics for route optimization, warehouse management) enhance efficiency and service quality.
5. Growth Drivers
Economic Growth in India: Overall growth in manufacturing, consumption, and e-commerce drives increased demand for logistics services.
Outsourcing Trend: Companies increasingly outsource logistics to specialized 3PL providers to focus on core competencies and achieve cost efficiencies.
Infrastructure Development: Government's focus on improving multi-modal transport infrastructure (roads, railways, ports) enhances logistics efficiency and reach.
E-commerce & Organized Retail: The rapid expansion of e-commerce and modern retail necessitates sophisticated warehousing, last-mile delivery, and reverse logistics.
"Make in India" Initiative: Boosts domestic manufacturing, which in turn fuels demand for logistics and supply chain services.
GST Impact: Continued formalization and consolidation benefits organized players with pan-India capabilities like MAHLOG.
6. Risks
Economic Slowdown: A downturn in economic activity or specific industries (e.g., automotive) can significantly impact demand for logistics services.
Intense Competition: The Indian logistics market is highly competitive, leading to pricing pressures and potential margin erosion.
Fuel Price Volatility: Fuel is a major operating cost, and its significant fluctuations can impact profitability.
Regulatory Changes: Changes in transportation policies, labor laws, or taxation could affect operations and costs.
Technology Disruption: Failure to adapt to or invest in new logistics technologies could lead to competitive disadvantage.
Client Concentration: While diversifying, initial reliance on Mahindra Group companies could pose a risk if not adequately balanced.
Labor & Vendor Management: Challenges in managing a large workforce, driver availability, and an extensive network of vendor partners.
7. Management & Ownership
Mahindra Logistics Ltd. is promoted by Mahindra & Mahindra Ltd., a part of the diversified Mahindra Group. The company benefits from the group's strong governance practices, professional management culture, and strategic oversight. The promoter group holds a significant stake, ensuring long-term strategic alignment and stability. Management typically comprises experienced professionals from the logistics and supply chain industry.
8. Outlook
Mahindra Logistics is well-positioned to capitalize on India's burgeoning logistics sector, driven by economic growth, infrastructure development, and the ongoing formalization of the industry. Its established network, integrated solutions, and strong parentage provide a solid foundation. However, the company operates in a highly competitive and fragmented market, susceptible to macroeconomic fluctuations and fuel price volatility. Future success will hinge on its ability to continually innovate, leverage technology for efficiency, diversify its client base, and effectively manage costs while scaling operations.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹3575 Cr.
Stock P/E -119.2
P/B 3
Current Price ₹360.4
Book Value ₹ 118.4
Face Value 10
52W High ₹450.9
Dividend Yield 0%
52W Low ₹ 278
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1397 | 1451 | 1420 | 1521 | 1594 | 1570 | 1625 | 1685 | 1898 | 1791 |
| Other Income | 2 | 3 | 6 | 2 | 6 | 2 | 5 | 3 | 5 | 4 |
| Total Income | 1399 | 1454 | 1426 | 1523 | 1600 | 1572 | 1630 | 1688 | 1903 | 1795 |
| Total Expenditure | 1345 | 1394 | 1354 | 1455 | 1521 | 1492 | 1548 | 1600 | 1795 | 1679 |
| Operating Profit | 54 | 59 | 72 | 68 | 80 | 80 | 81 | 88 | 108 | 116 |
| Interest | 16 | 17 | 19 | 19 | 22 | 21 | 23 | 22 | 17 | 14 |
| Depreciation | 51 | 51 | 55 | 54 | 59 | 58 | 65 | 72 | 72 | 70 |
| Exceptional Income / Expenses | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | 0 |
| Profit Before Tax | -10 | -9 | -3 | -5 | -1 | 1 | -6 | -5 | 12 | 32 |
| Provision for Tax | 7 | 3 | 5 | 5 | 6 | 6 | 4 | 3 | 6 | 10 |
| Profit After Tax | -16 | -12 | -8 | -10 | -7 | -5 | -9 | -8 | 6 | 22 |
| Adjustments | -1 | -1 | -1 | -1 | -2 | -1 | -1 | -2 | -3 | -2 |
| Profit After Adjustments | -17 | -13 | -9 | -11 | -9 | -7 | -11 | -10 | 3 | 20 |
| Adjusted Earnings Per Share | -2.2 | -1.6 | -1.2 | -1.4 | -1.1 | -0.9 | -1.4 | -1 | 0.3 | 2 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1964 | 2084 | 2667 | 3416 | 3851 | 3471 | 3264 | 4141 | 5128 | 5506 | 6105 | 6999 |
| Other Income | 8 | 13 | 10 | 8 | 8 | 14 | 17 | 15 | 22 | 22 | 20 | 17 |
| Total Income | 1973 | 2097 | 2676 | 3424 | 3859 | 3485 | 3281 | 4155 | 5150 | 5528 | 6125 | 7016 |
| Total Expenditure | 1906 | 2032 | 2590 | 3298 | 3700 | 3313 | 3130 | 3957 | 4875 | 5281 | 5825 | 6622 |
| Operating Profit | 66 | 65 | 86 | 126 | 159 | 172 | 152 | 198 | 276 | 247 | 300 | 393 |
| Interest | 0 | 1 | 3 | 4 | 3 | 18 | 20 | 30 | 52 | 68 | 81 | 76 |
| Depreciation | 6 | 8 | 15 | 20 | 22 | 73 | 90 | 142 | 190 | 209 | 226 | 279 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | 4 | 0 | -7 |
| Profit Before Tax | 60 | 55 | 68 | 102 | 133 | 81 | 39 | 26 | 35 | -27 | -8 | 33 |
| Provision for Tax | 21 | 19 | 22 | 37 | 47 | 26 | 10 | 11 | 7 | 26 | 22 | 23 |
| Profit After Tax | 39 | 36 | 46 | 65 | 87 | 55 | 29 | 15 | 27 | -53 | -30 | 11 |
| Adjustments | 1 | 1 | -0 | -1 | -1 | -0 | 1 | 3 | -1 | -2 | -6 | -8 |
| Profit After Adjustments | 40 | 36 | 46 | 64 | 86 | 55 | 30 | 18 | 26 | -55 | -36 | 2 |
| Adjusted Earnings Per Share | 6.1 | 5.6 | 6.1 | 8.2 | 10.9 | 7 | 3.8 | 2.2 | 3.3 | -6.9 | -4.5 | -0.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 11% | 14% | 12% | 12% |
| Operating Profit CAGR | 21% | 15% | 12% | 16% |
| PAT CAGR | 0% | NAN% | NAN% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 19% | 4% | -7% | NA% |
| ROE Average | -7% | -4% | -1% | 8% |
| ROCE Average | 9% | 8% | 9% | 16% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 265 | 302 | 348 | 420 | 498 | 545 | 568 | 546 | 562 | 492 | 438 |
| Minority's Interest | 4 | 3 | 5 | 7 | 6 | 5 | 3 | 0 | -1 | 12 | 16 |
| Borrowings | 0 | 20 | 20 | 18 | 9 | 2 | 1 | 1 | 224 | 224 | 410 |
| Other Non-Current Liabilities | 4 | 5 | -0 | 1 | -2 | 115 | 173 | 272 | 299 | 260 | 298 |
| Total Current Liabilities | 242 | 256 | 431 | 527 | 676 | 734 | 920 | 1130 | 1428 | 1444 | 1372 |
| Total Liabilities | 516 | 586 | 804 | 972 | 1186 | 1402 | 1665 | 1949 | 2511 | 2432 | 2535 |
| Fixed Assets | 26 | 50 | 62 | 66 | 71 | 231 | 361 | 501 | 830 | 836 | 930 |
| Other Non-Current Assets | 8 | 13 | 72 | 122 | 131 | 184 | 100 | 196 | 299 | 255 | 207 |
| Total Current Assets | 482 | 523 | 668 | 782 | 982 | 985 | 1204 | 1252 | 1382 | 1340 | 1398 |
| Total Assets | 516 | 586 | 804 | 972 | 1186 | 1402 | 1665 | 1949 | 2511 | 2432 | 2535 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 87 | 102 | 84 | 50 | 66 | 55 | 100 | 200 | 134 | 126 | 24 |
| Cash Flow from Operating Activities | 27 | -48 | -34 | 12 | 95 | 85 | 294 | 191 | 119 | 227 | 343 |
| Cash Flow from Investing Activities | -115 | 19 | -3 | 0 | -95 | 36 | -108 | -140 | -310 | -54 | -155 |
| Cash Flow from Financing Activities | 103 | 18 | 4 | 4 | -11 | -76 | -87 | -117 | 183 | -276 | -148 |
| Net Cash Inflow / Outflow | 15 | -10 | -33 | 16 | -11 | 45 | 98 | -66 | -8 | -104 | 41 |
| Closing Cash & Cash Equivalent | 102 | 92 | 50 | 66 | 55 | 100 | 198 | 134 | 126 | 24 | 65 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 6.1 | 5.56 | 6.12 | 8.21 | 10.94 | 7.03 | 3.82 | 2.23 | 3.33 | -6.94 | -4.54 |
| CEPS(Rs) | 6.9 | 6.76 | 8.15 | 10.91 | 13.87 | 16.44 | 15.13 | 19.91 | 27.51 | 19.75 | 24.84 |
| DPS(Rs) | 0 | 0 | 0 | 1.36 | 1.64 | 1.36 | 2.27 | 1.82 | 2.27 | 2.27 | 2.27 |
| Book NAV/Share(Rs) | 34.25 | 39.81 | 46.67 | 53.84 | 63.65 | 67.62 | 70.55 | 68.11 | 70.35 | 61.53 | 55.24 |
| Core EBITDA Margin(%) | 2.97 | 2.47 | 2.86 | 3.45 | 3.93 | 4.56 | 4.11 | 4.43 | 4.86 | 4 | 4.48 |
| EBIT Margin(%) | 3.08 | 2.71 | 2.67 | 3.1 | 3.56 | 2.85 | 1.82 | 1.36 | 1.65 | 0.72 | 1.18 |
| Pre Tax Margin(%) | 3.07 | 2.65 | 2.54 | 2.99 | 3.46 | 2.34 | 1.2 | 0.64 | 0.66 | -0.49 | -0.12 |
| PAT Margin (%) | 2 | 1.72 | 1.73 | 1.91 | 2.25 | 1.6 | 0.89 | 0.36 | 0.53 | -0.94 | -0.48 |
| Cash Profit Margin (%) | 2.3 | 2.12 | 2.28 | 2.49 | 2.82 | 3.71 | 3.64 | 3.79 | 4.16 | 2.77 | 3.15 |
| ROA(%) | 7.61 | 6.51 | 6.64 | 7.35 | 8.03 | 4.28 | 1.9 | 0.83 | 1.23 | -2.15 | -1.21 |
| ROE(%) | 17.47 | 14.78 | 15.15 | 17.01 | 18.88 | 10.79 | 5.31 | 2.76 | 5.03 | -10.21 | -6.51 |
| ROCE(%) | 22.44 | 18.86 | 20.03 | 25.32 | 27.66 | 17.7 | 10.07 | 9.48 | 11.11 | 4.54 | 8.69 |
| Receivable days | 37.25 | 39.06 | 45 | 49.8 | 49.2 | 55.41 | 57.1 | 42.95 | 39.91 | 43.93 | 38.85 |
| Inventory Days | 0.51 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0.13 | 0.06 | 0 | 0 |
| Payable days | 2415.55 | 4093.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 53.87 | 43.63 | 29.3 | 138.45 | 207.32 | 96.92 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 8.22 | 7.5 | 3.05 | 7.5 | 6.79 | 4.59 | 6.07 | 4.32 |
| Dividend Yield(%) | 0 | 0 | 0 | 0.31 | 0.34 | 0.66 | 0.43 | 0.39 | 0.71 | 0.61 | 0.96 |
| EV/Net Sales(x) | 0 | 0.02 | 0.02 | 1 | 0.96 | 0.45 | 1.22 | 0.86 | 0.55 | 0.58 | 0.37 |
| EV/Core EBITDA(x) | 0.04 | 0.57 | 0.61 | 27.2 | 23.32 | 9.01 | 26.27 | 17.93 | 10.24 | 13.02 | 7.45 |
| Net Sales Growth(%) | 0 | 6.08 | 27.96 | 28.11 | 12.74 | -9.87 | -5.98 | 26.87 | 23.85 | 7.36 | 10.88 |
| EBIT Growth(%) | 0 | -6.52 | 26.21 | 48.48 | 29.32 | -27.83 | -40 | -5.33 | 53.41 | -52.68 | 80.47 |
| PAT Growth(%) | 0 | -8.55 | 28.53 | 41.58 | 32.76 | -36.01 | -47.38 | -48.39 | 82.07 | -293.62 | 43.49 |
| EPS Growth(%) | 0 | -8.8 | 10.12 | 34.12 | 33.21 | -35.72 | -45.67 | -41.63 | 49.43 | -308.12 | 34.59 |
| Debt/Equity(x) | 0.02 | 0.09 | 0.1 | 0.08 | 0.08 | 0.07 | 0.05 | 0.08 | 0.72 | 0.7 | 0.97 |
| Current Ratio(x) | 1.99 | 2.05 | 1.55 | 1.49 | 1.45 | 1.34 | 1.31 | 1.11 | 0.97 | 0.93 | 1.02 |
| Quick Ratio(x) | 1.98 | 2.03 | 1.55 | 1.49 | 1.45 | 1.34 | 1.31 | 1.11 | 0.97 | 0.93 | 1.02 |
| Interest Cover(x) | 266.16 | 47.88 | 20.43 | 28.08 | 39.34 | 5.61 | 2.95 | 1.88 | 1.67 | 0.6 | 0.91 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0.01 | 0.01 | 0.02 | 0.01 | 0.01 | 0.16 | 0.11 | 0.23 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.04 | 58.04 | 58.03 | 58.03 | 58.03 | 57.97 | 57.97 | 59.6 | 59.6 | 59.58 |
| FII | 5.93 | 5.77 | 5.51 | 4.94 | 5.01 | 5.21 | 4.8 | 3.86 | 4.4 | 4.82 |
| DII | 15.71 | 17.37 | 17.51 | 18.21 | 15.92 | 13.86 | 13.86 | 13.65 | 12.33 | 13.86 |
| Public | 20.32 | 18.82 | 18.95 | 18.81 | 21.03 | 22.96 | 23.37 | 22.89 | 23.67 | 21.74 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 | 4.18 | 5.91 | 5.91 | 5.91 |
| FII | 0.43 | 0.42 | 0.4 | 0.36 | 0.36 | 0.38 | 0.35 | 0.38 | 0.44 | 0.48 |
| DII | 1.13 | 1.25 | 1.26 | 1.31 | 1.15 | 1 | 1 | 1.35 | 1.22 | 1.38 |
| Public | 1.46 | 1.36 | 1.37 | 1.36 | 1.52 | 1.66 | 1.69 | 2.27 | 2.35 | 2.16 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.2 | 7.2 | 7.21 | 7.21 | 7.21 | 7.21 | 7.21 | 9.92 | 9.92 | 9.92 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.