Patel Integrated Logistics Ltd - Stock Valuation and Financial Performance

BSE: 526381 | NSE: PATINTLOG | Logistics | Small Cap

Patel Integrated Log Share Price

13.78 -0.24 -1.71%
as on 09-Apr'25 16:59

DeciZen - make an informed investing decision on Patel Integrated Log

M-Cap below 100cr DeciZen not available

Patel Integrated Logistics stock performance -
13.78 -8.00-38.00% past year

Price Chart, Live Stock Chart, Technical Chart of
P/E Ratio (SA):
12.95
Market Cap:
95.9 Cr.
52-wk low:
12.9
52-wk high:
27.7

Is Patel Integrated Logistics Ltd an attractive stock to invest in?

1. Is Patel Integrated Logistics Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Patel Integrated Logistics Ltd is a below average quality company.

2. Is Patel Integrated Logistics Ltd undervalued or overvalued?

The key valuation ratios of Patel Integrated Logistics Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.

3. Is Patel Integrated Logistics Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Patel Integrated Logistics Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Patel Integrated Log:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Patel Integrated Logistics Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE %
12.4%13.1%10.8%9.6%7.9%10.5%4.4%4.4%6%5.7%-
Value Creation
Index
-0.1-0.1-0.2-0.3-0.4-0.3-0.7-0.7-0.6-0.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales
588511454424448347212234278291341
Sales YoY Gr.
--13%-11.2%-6.7%5.7%-22.4%-38.9%10.4%18.8%4.4%-
Adj EPS
1.82.42.22.21.71.100.30.70.81.1
YoY Gr.
-33.5%-6.3%-4%-20.9%-37.1%-99.1%3300%114.7%12.3%-
BVPS (₹)
2729.732.934.935.132.6273217.818.218.4
Adj Net
Profit
68.47.97.96.23.90.12.34.95.57
Cash Flow from Ops.
9-0.114.65.8-2.7-15.74.69.2-4.412.2-
Debt/CF from Ops.
5.3-613.64.211.9-27.9-3.913.65.2-7.22-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -7.5%-8.3%11%4.4%
Adj EPS -8.3%-13.6%334.5%12.3%
BVPS-4.3%-12.3%-12.4%2%
Share Price -13.9% 18.5% -4.4% -36.7%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
6.68.57.16.54.93.20.11.94.24.75.8
Op. Profit
Mgn %
3.23.93.83.83.1-1.1-3.4-12.71.82.8
Net Profit
Mgn %
11.61.71.91.41.1011.81.92.2
Debt to
Equity
0.50.60.50.50.60.50.50.40.30.2-
Working Cap
Days
78919810711114020015411912269
Cash Conv.
Cycle
496068757689123102808542

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 5.80%

Sales growth is growing at healthy rate in last 3 years 11.03%

Net Profit is growing at healthy rate in last 3 years 334.45%

Sales growth is good in last 4 quarters at 27.82%

No data to display

Latest Financials - Patel Integrated Logistics Ltd.

Standalone Consolidated
TTM EPS (₹) 1.1 1.2
TTM Sales (₹ Cr.) 341 424
BVPS (₹.) 18.4 0
Reserves (₹ Cr.) 58 111
P/BV 0.75 0.00
PE 12.95 11.76
From the Market
52 Week Low / High (₹) 12.85 / 27.65
All Time Low / High (₹) 0.59 / 71.39
Market Cap (₹ Cr.) 95.9
Equity (₹ Cr.) 69.6
Face Value (₹) 10
Industry PE 33.9

Quarterly Results

 Mar'24 YoY Gr. Rt. %Jun'24 YoY Gr. Rt. %Sep'24 YoY Gr. Rt. %Dec'24 YoY Gr. Rt. %
Sales (₹ Cr.) 8.8 12.910.3 -1.610.4 5.16.9 -6.9
Adj EPS (₹) 0.5 N/A-0.7 -1183.3-0.3 N/A-0.4 N/A
Op. Profit Mgn % 6.98 129 bps0.99 -218 bps2.94 93 bps5.57 190 bps
Net Profit Mgn % 1.77 180 bps-2.03 -220 bps-0.77 62 bps-1.64 -7 bps

Management X-Ray of Patel Integrated Log:

Shareholding Pattern

JavaScript chart by amCharts 3.21.5
JavaScript chart by amCharts 3.21.5Promoters:35.91%Institutions:0.15%Non-Institutions:63.94%

Promoter's Holding & Share Pledging

JavaScript chart by amCharts 3.21.5Dec22Mar23Jun23Sep23Dec23Mar24Jun24Sep24Dec24Mar250%10%20%30%40%50%
Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Patel Integrated Log

MRP
spaceLock icon
MOS
spaceLock icon%
DP
spaceLock icon
Base EPS
spaceLock icon
DPS
spaceLock icon
MRP: ₹ 0
DP: ₹0
Base EPS ₹:
DPS ₹:
MOS (%):
Expected EPS Growth Rate:
0%
Base 0%
50%
Expected Rate of Return:
0%
Base 0%
50%
Future PE:
0
Base 0
200
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max
YTD 1Y 3Y 5Y 10Y Max

Event Update

Login/Register to view analysis.

Analyst's Notes

No data found!

Key Ratios of Patel Integrated Log

Adj EPS (Rs.)

Price Chart, Live Stock Chart, Technical Chart of

Sales (Cr.)

Price Chart, Live Stock Chart, Technical Chart of

ROE (%)

Price Chart, Live Stock Chart, Technical Chart of

ROCE (%)

Price Chart, Live Stock Chart, Technical Chart of
Company Name CMP(₹)
Change ₹(%)
Market Cap
Net Sales (₹ Cr.)
Latest EPS (₹)
Net Profit Margin %
Latest P/E
Latest P/BV
Allcargo Logistics 27.3 -0.6 (-2%) Small Cap 13,188 0.4 0.4 63.1 1.1
TVS Supply Chain Sol 110.1 -6.8 (-5.8%) Small Cap 9,200 -0.1 -0.4 - 2.7
Mahindra Logistics 266 -5 (-1.8%) Small Cap 4,530 5.3 1.4 50.2 2.8
Transport Corp. 1,065.3 1.4 (0.1%) Small Cap 4,024 52.3 8.9 20.4 3.9
JITF Infralogistics 356.8 -7.3 (-2%) Small Cap 3,284 44.5 2.4 8 -1.6
Aegis Logistics 772.4 -6.4 (-0.8%) Small Cap 2,980 12.2 13.5 63.2 10.5
Western Carriers 71 -0.3 (-0.4%) Small Cap 1,686 7.9 4.8 9 0.9
Gateway Distriparks 60.7 0 (0.1%) Small Cap 1,497 4.5 16.3 13.5 1.5
TCI Express 623.1 -10.2 (-1.6%) Small Cap 1,254 25.5 10.5 24.4 3.1
Ritco Logistics 252.8 -16.3 (-6%) Small Cap 933 15.1 3.6 16.7 2.3
Shows rows:

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales587.98511.36453.95423.68447.75347.41212.25234.32278.28290.55
Operating Expenses 569.29491.45436.90407.55433.72351.07219.37236.72270.77285.40
Manufacturing Costs514.88433.01379.76350.92375.30307.31190.20210.42249.71262.21
Material Costs0000000000
Employee Cost 26.4628.3027.9828.4930.7618.8011.3410.8212.3012.47
Other Costs 27.9530.1429.1728.1427.6624.9617.8315.488.7710.73
Operating Profit 18.6919.9217.0516.1214.03-3.66-7.12-2.407.515.14
Operating Profit Margin (%) 3.2%3.9%3.8%3.8%3.1%-1.1%-3.4%-1.0%2.7%1.8%
Other Income 2.834.455.786.546.3818.2217.3412.614.835.92
Interest 9.019.028.177.218.377.397.595.344.772.59
Depreciation 4.514.284.214.754.633.912.352.632.922.80
Exceptional Items 000009.570000
Profit Before Tax 7.9911.0710.4510.717.4012.840.272.234.645.68
Tax 22.692.582.491.072.100.22-0.04-0.260.14
Profit After Tax 5.998.377.878.236.3310.740.052.274.905.54
PAT Margin (%) 1.0%1.6%1.7%1.9%1.4%3.1%0.0%1.0%1.8%1.9%
Adjusted EPS (₹)1.82.42.22.31.72.90.00.60.70.8
Dividend Payout Ratio (%)13%9%10%15%13%2%474%16%13%12%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 90.53104.23115.27127.44128.08119.03116.62117.26117.69119.32
Share Capital 15.1915.8915.8916.5416.5416.5426.0436.0464.9564.59
Reserves 75.3488.3499.38110.90111.54102.4990.5881.2252.7454.74
Minority Interest0000000000
Debt42.2953.6255.8458.9666.0455.7254.3443.8126.3320.59
Long Term Debt10.3710.1218.0220.3922.1919.1018.7714.7013.838.56
Short Term Debt31.9243.5037.8238.5743.8536.6235.5729.1112.5012.03
Trade Payables20.4613.0210.4519.548.5015.251.833.8310.9316.65
Others Liabilities 33.3530.9117.7122.2524.4015.3817.5114.1517.1935.47
Total Liabilities 186.64201.77199.28228.19227.02205.39190.29179.05172.14192.03

Fixed Assets

Gross Block82.6483.3894.66101.88103.9283.1887.6092.6893.6080.11
Accumulated Depreciation40.4143.5347.0449.9450.0637.6639.7240.9243.5644.79
Net Fixed Assets42.2339.8547.6251.9453.8745.5247.8951.7650.0435.32
CWIP 0.440.431.794.031.952.130.780.140.160.05
Investments 1.721.7116.7621.9820.1316.249.395.915.194.72
Inventories0000000000
Trade Receivables89.4994.2287.58102.9199.3788.7671.9164.3473.8690.76
Cash Equivalents 15.9829.9418.0616.9012.6312.8723.0821.6724.1632.35
Others Assets36.7935.6127.4630.4239.0939.8737.2535.2318.7428.83
Total Assets 186.64201.77199.28228.19227.02205.39190.29179.05172.14192.03

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 9-0.1014.565.76-2.74-15.654.559.15-4.3612.21
PBT 7.9911.0710.4510.717.4012.840.272.234.645.68
Adjustment 12.1911.185.907.287.35-3.226.676.286.654.59
Changes in Working Capital -8.08-17.04-6.44-13.53-11.13-20.39-8.89-0.74-20.154.58
Tax Paid -3.11-5.314.661.29-6.36-4.876.501.384.50-2.64
Cash Flow From Investing Activity -1.16-0.52-18.13-11.460.6340.114.26-0.534.708.72
Capex -2.76-1.84-10.58-10.36-5.6637.78-3.07-6.14-1.063.86
Net Investments 0-0.15-9.04-2.701.051.154.363.084.824.26
Others 1.601.471.491.615.241.182.962.530.940.59
Cash Flow From Financing Activity -7.5113.84-2.733.97-7.36-17.513.12-4.2023.25-10.26
Net Proceeds from Shares 08.0505.60009.501028.910
Net Proceeds from Borrowing -0.53-0.886.405.091.96-3.171.82-0.522.61-4.48
Interest Paid -8.85-8.99-8.21-6.81-8.51-7.61-7.54-5.73-4.87-2.89
Dividend Paid -0.89-0.91-0.92-0.96-1.24-1-0.17-0.26-0.36-0.65
Others 2.7516.5701.050.43-5.73-0.49-7.69-3.03-2.26
Net Cash Flow 0.3213.22-6.30-1.73-9.476.9411.924.4223.5910.66
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)6.648.67.176.784.958.690.051.944.174.67
ROCE (%)12.4313.1310.819.627.8810.534.394.415.995.65
Asset Turnover Ratio3.112.632.261.981.971.611.071.271.581.6
PAT to CFO Conversion(x)1.5-0.011.850.7-0.43-1.46914.03-0.892.2
Working Capital Days
Receivable Days55667382829913810691103
Inventory Days0000000000
Payable Days0000000000

Patel Integrated Logistics Ltd Stock News

Patel Integrated Logistics Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Patel Integrated Log on 09-Apr-2025 16:59 is ₹13.78.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 09-Apr-2025 16:59 the market cap of Patel Integrated Log stood at ₹95.89.
The latest P/E ratio of Patel Integrated Log as of 09-Apr-2025 16:59 is 12.95.
The latest P/B ratio of Patel Integrated Log as of 09-Apr-2025 16:59 is 0.75.
The 52-week high of Patel Integrated Log is ₹27.65 and the 52-week low is ₹12.85.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Patel Integrated Log is ₹341.4 ( Cr.) .

About Patel Integrated Logistics Ltd

Patel Integrated Logistics Ltd (PILL) was formed in 2006 with the merger of erstwhile Patel Roadways and Patel On-Board Couriers (POBC). The company is promoted by Asgar S Patel of the Patel group. The company has a network in India comprising 1100 outlets across the country with complete infrastructure and process system. The founding father Asgar Shakoor Patel laid the rock solid foundations of the House of Patels in India, when he set up road transportation company Patel Roadways.

The company is engaged in the business of surface cargo transportation of goods export of sea foods, leather goods, granite, garments, engineering goods, medical equipment, etc. Under corporate logistics, the company offers total distribution package to large organisation by taking change of goods from manufacturing site warehousing total inventory control and deliveries to retail outlets through out the country.

With the Group turnover exceeding Rs 500 crore a year, the House of Patels has firmly established itself as a steadfast pillar of corporate India. And with its promise of speed, security and peace of mind - the assurance packaged into all Patels services, the House of Patels has grown into an institution that people can always rely upon -- a true Symbol of Trust.

Business area of the company includes:

The company’s principal activity is to provide total logistic services.

  • Transportation services including truck loading, on board courier services
  • Air cargo consolidation services for domestic and international courier services
  • Air fright services throughout the country
  • Inbound services into the country
  • Express cargo distribution throughout the country involving door-to-door delivery of consignment
  • Packaging and inventory management services to customers.
Read More Read Less
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.
Please wait your portfolio is updating...