Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Patel Integrated Log
Join Channel
Consolidated Standalone

Patel Integrated Log

₹21.3 0.5 | 2.2%

Market Cap ₹138 Cr.

Stock P/E 24.8

P/B 1.2

Current Price ₹21.3

Book Value ₹ 18.5

Face Value 10

52W High ₹29.4

Dividend Yield 0.47%

52W Low ₹ 12.2

Edit Ratio

Patel Integrated Log Research see more...

Overview Inc. Year: 1962Industry: Logistics

Patel Integrated Logistics Limited is a top logistics services provider in India and internationally. The company was founded in 1962 as the first multimodal transport operator in India, providing all logistics solutions under one roof. Offers services such as air freight forwarding, co-loading of cargo, surface transport, warehousing, distribution, e-commerce logistics, cold chain solutions and project cargo handling. Their mission is to redefine logistics with world-class service and customer satisfaction. Vision is to be the most preferred and trusted logistics partner for its clients, employees and stakeholders. The company has a network of over 500 branches and associates across India and overseas. They have a diversified client base across various sectors such as FMCG, pharma, e-commerce, automotive, engineering, textiles, chemicals and others.

Read More..

Patel Integrated Log Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Patel Integrated Log Quarterly Results

#(Fig in Cr.) Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 61 65 71 82 61 64 61 67 77 86
Other Income 1 0 0 0 0 1 0 0 1 1
Total Income 61 65 72 82 61 65 61 67 77 86
Total Expenditure 58 62 69 78 58 63 59 65 75 83
Operating Profit 3 4 3 4 3 3 2 3 3 3
Interest 1 1 1 1 1 1 1 1 1 1
Depreciation 1 1 1 1 1 1 1 1 1 1
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 1 2 1 1 1 1 1 1 2 2
Provision for Tax 0 -0 -0 0 -0 -0 -0 0 0 0
Profit After Tax 1 2 1 1 1 1 1 1 1 2
Adjustments 0 0 0 0 -0 0 0 0 0 0
Profit After Adjustments 1 2 1 1 1 1 1 1 1 2
Adjusted Earnings Per Share 0.3 0.6 0.3 0.3 0.2 0.2 0.2 0.2 0.2 0.3

Patel Integrated Log Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 579 543 588 511 454 424 448 347 212 234 278 291
Other Income 1 2 3 4 6 7 6 18 17 13 5 2
Total Income 580 545 591 516 460 430 454 366 230 247 283 291
Total Expenditure 562 528 569 491 437 408 434 351 219 237 271 282
Operating Profit 18 17 22 24 23 23 20 15 10 10 12 11
Interest 9 9 9 9 8 7 8 7 8 5 5 4
Depreciation 5 4 5 4 4 5 5 4 2 3 3 4
Exceptional Income / Expenses 0 0 0 0 0 0 0 10 0 0 0 0
Profit Before Tax 4 3 8 11 10 11 7 13 0 2 5 6
Provision for Tax 1 1 2 3 3 2 1 2 0 -0 -0 0
Profit After Tax 2 2 6 8 8 8 6 11 0 2 5 5
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 2 2 6 8 8 8 6 11 0 2 5 5
Adjusted Earnings Per Share 0.7 0.7 1.8 2.4 2.3 2.3 1.8 3 0 0.6 0.8 0.9

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 19% -7% -8% -7%
Operating Profit CAGR 20% -7% -12% -4%
PAT CAGR 150% -23% -9% 10%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 42% 9% 3% 10%
ROE Average 4% 2% 4% 5%
ROCE Average 6% 5% 7% 9%

Patel Integrated Log Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 89 90 91 107 115 127 128 119 117 117 118
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 10 10 10 10 18 20 22 19 19 15 14
Other Non-Current Liabilities 13 12 8 5 5 6 6 5 5 6 5
Total Current Liabilities 84 80 77 80 61 74 71 62 50 41 35
Total Liabilities 197 192 187 202 199 228 227 205 190 179 172
Fixed Assets 51 48 42 40 48 52 54 46 48 52 50
Other Non-Current Assets 11 10 8 7 20 22 20 15 14 11 11
Total Current Assets 135 134 136 155 131 154 153 145 128 116 111
Total Assets 197 192 187 202 199 228 227 205 190 179 172

Patel Integrated Log Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 12 14 10 10 0 -21 -23 -32 -25 -13 -9
Cash Flow from Operating Activities 11 16 9 -0 15 6 -3 -16 5 9 -4
Cash Flow from Investing Activities -5 -5 -1 -1 -18 -11 1 40 4 -1 1
Cash Flow from Financing Activities -4 -15 -8 14 -3 4 -7 -18 3 -4 23
Net Cash Inflow / Outflow 2 -4 0 13 -6 -2 -9 7 12 4 20
Closing Cash & Cash Equivalent 14 10 10 24 -21 -23 -33 -25 -13 -9 11

Patel Integrated Log Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 0.73 0.71 1.82 2.43 2.28 2.29 1.76 2.99 0.01 0.63 0.75
CEPS(Rs) 2.23 2.08 3.19 3.67 3.5 3.62 3.05 4.08 0.57 1.36 1.2
DPS(Rs) 0.5 0.5 0.5 0.5 0.5 0.75 0.5 0.1 0.1 0.1 0.1
Book NAV/Share(Rs) 27.12 27.29 27.48 30.24 33.44 35.52 35.7 33.18 27.47 32.54 18.12
Core EBITDA Margin(%) 2.94 2.75 3.18 3.89 3.76 3.81 3.13 -1.05 -3.36 -1.02 2.7
EBIT Margin(%) 2.25 2.25 2.89 3.93 4.1 4.23 3.52 5.82 3.7 3.23 3.38
Pre Tax Margin(%) 0.66 0.57 1.36 2.16 2.3 2.53 1.65 3.7 0.13 0.95 1.67
PAT Margin (%) 0.42 0.43 1.02 1.64 1.73 1.94 1.41 3.09 0.03 0.97 1.76
Cash Profit Margin (%) 1.27 1.26 1.79 2.47 2.66 3.06 2.45 4.22 1.14 2.09 2.81
ROA(%) 1.27 1.21 3.17 4.31 3.93 3.85 2.78 4.97 0.03 1.23 2.79
ROE(%) 2.72 2.62 6.64 8.6 7.17 6.78 4.95 8.69 0.05 1.94 4.17
ROCE(%) 9.61 8.89 12.43 13.13 10.81 9.62 7.88 10.53 4.39 4.41 5.99
Receivable days 55.22 59.85 54.62 65.56 73.09 82.05 82.45 98.82 138.15 106.12 90.63
Inventory Days 0 0 0 0 0 0 0 0 0 0 0
Payable days 0 0 0 0 0 0 0 0 0 0 0
PER(x) 10.98 10.47 30.53 17.39 17.56 11.15 12.06 1.59 772.62 20.69 14.6
Price/Book(x) 0.3 0.27 2.02 1.4 1.2 0.72 0.6 0.14 0.36 0.4 0.61
Dividend Yield(%) 2.87 3.09 0.42 0.55 0.57 1.35 1.08 0.97 0.62 0.77 0.91
EV/Net Sales(x) 0.1 0.1 0.37 0.34 0.4 0.34 0.31 0.19 0.38 0.31 0.28
EV/Core EBITDA(x) 3.33 3.2 9.98 7.24 7.96 6.32 6.86 4.46 7.92 7.18 6.37
Net Sales Growth(%) 28.06 -6.26 8.25 -13.03 -11.23 -6.67 5.68 -22.41 -38.91 10.4 18.76
EBIT Growth(%) 5.16 -6.14 38.92 18.14 -7.32 -3.75 -11.99 28.25 -61.14 -3.6 24.26
PAT Growth(%) -10.06 -2.64 155 39.8 -6 4.49 -23.1 69.8 -99.49 4039.71 115.46
EPS Growth(%) -10.69 -2.65 155.02 33.64 -6 0.39 -23.1 69.8 -99.57 4789.15 19.55
Debt/Equity(x) 0.57 0.51 0.53 0.58 0.53 0.54 0.6 0.51 0.53 0.41 0.27
Current Ratio(x) 1.61 1.68 1.76 1.94 2.16 2.07 2.17 2.34 2.59 2.8 3.13
Quick Ratio(x) 1.62 1.69 1.76 1.94 2.17 2.07 2.18 2.34 2.59 2.8 3.13
Interest Cover(x) 1.42 1.34 1.89 2.23 2.28 2.49 1.88 2.74 1.04 1.42 1.97
Total Debt/Mcap(x) 1.91 1.85 0.26 0.42 0.44 0.75 1 3.57 1.46 0.56 0.44

Patel Integrated Log Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 40.75 41.08 41.08 39.85 39.53 39.49 39.17 37.31 36.85 36.85
FII 0 0 0 0.25 0 0 0.01 0.08 0.03 0.02
DII 0 0 0 0 0 0 0 0 0.62 0
Public 59.25 58.92 58.92 59.89 60.46 60.51 60.82 62.61 62.51 63.13
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 36.85%.
  • Company has a low return on equity of 2% over the last 3 years.
  • The company has delivered a poor profit growth of -8% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Patel Integrated Log News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!