Past 10 year's financial track record analysis by Moneyworks4me indicates that Amiable Logistics (India) Ltd is a good quality company.
The key valuation ratios of Amiable Logistics (India) Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Amiable Logistics (India) Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|
| ROCE % ⓘ | 18.2% | 22.2% | 33.9% | 31.4% | 22.2% | - |
| Value Creation Index ⓘ | 0.3 | 0.6 | 1.4 | 1.2 | 0.6 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | ||||||
| Sales ⓘ | 15.8 | 13.8 | 17 | 29.5 | 24.4 | 24 |
| Sales YoY Gr. | - | -13% | 23.8% | 72.9% | -17.2% | - |
| Adj EPS ⓘ | 1.8 | 2.5 | 3.9 | 6.2 | 7.7 | 7.7 |
| YoY Gr. | - | 38.4% | 60.4% | 57.5% | 23.9% | - |
| BVPS (₹) ⓘ | 7.6 | 10.5 | 14.4 | 39.4 | 47.1 | 47.1 |
| Adj Net Profit ⓘ | 0.2 | 0.3 | 0.5 | 1.1 | 1.3 | 1 |
| Cash Flow from Ops. ⓘ | 1.1 | 0.4 | 0.4 | 1.5 | 0.6 | - |
| Debt/CF from Ops. ⓘ | 0.9 | 1.6 | 0.1 | 2 | 3.3 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | NA | NA | 21% | -17.2% | ||||
| Adj EPS ⓘ | NA | NA | 46.3% | 23.9% | ||||
| BVPSⓘ | NA | NA | 64.8% | 19.5% | ||||
| Share Price | - | - | - | 0.6% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 23.2 | 27.1 | 31.5 | 25.1 | 17.7 | 16.3 |
| Op. Profit Mgn % ⓘ | 0.8 | 1.9 | 2.8 | 4 | 6.4 | NAN |
| Net Profit Mgn % ⓘ | 1.4 | 2.2 | 2.8 | 3.7 | 5.5 | 5.5 |
| Debt to Equity ⓘ | 1.1 | 0.5 | 0 | 0.4 | 0.3 | - |
| Working Cap Days ⓘ | 0 | 77 | 58 | 57 | 100 | 0 |
| Cash Conv. Cycle ⓘ | 0 | 18 | 15 | 13 | 17 | 0 |
Sales growth is growing at healthy rate in last 3 years 21.04%
Net Profit is growing at healthy rate in last 3 years 46.29%
Return on Equity has declined versus last 3 years average to 16.30%
Sales growth is not so good in last 4 quarters at 0.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 7.7 | - |
| TTM Sales (₹ Cr.) | 24.4 | - |
| BVPS (₹.) ⓘ | 47.1 | - |
| Reserves (₹ Cr.) ⓘ | 6 | - |
| P/BV ⓘ | 1.75 | - |
| PE ⓘ | 10.76 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 0.00 / 0.00 |
| All Time Low / High (₹) | - / - |
| Market Cap (₹ Cr.) | 14.4 |
| Equity (₹ Cr.) | 1.8 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 40.8 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|
| Sales | 15.82 | 13.76 | 17.04 | 29.46 | 24.40 |
| Operating Expenses ⓘ | 15.70 | 13.51 | 16.55 | 28.29 | 22.84 |
| Manufacturing Costs | 13.78 | 11.96 | 6.21 | 11.47 | 8.90 |
| Material Costs | 0 | 0 | 0 | 0 | 0 |
| Employee Cost | 1.02 | 0.78 | 0.89 | 1 | 0.88 |
| Other Costs ⓘ | 0.90 | 0.77 | 9.46 | 15.81 | 13.06 |
| Operating Profit ⓘ | 0.12 | 0.25 | 0.48 | 1.18 | 1.56 |
| Operating Profit Margin (%) | 0.8% | 1.9% | 2.8% | 4.0% | 6.4% |
| Other Income ⓘ | 0.31 | 0.27 | 0.22 | 0.73 | 1.19 |
| Interest ⓘ | 0.10 | 0.09 | 0.05 | 0.23 | 0.35 |
| Depreciation ⓘ | 0.09 | 0.10 | 0.08 | 0.09 | 0.53 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 0.25 | 0.34 | 0.58 | 1.59 | 1.87 |
| Tax ⓘ | 0.03 | 0.04 | 0.11 | 0.50 | 0.53 |
| Profit After Tax | 0.21 | 0.30 | 0.48 | 1.08 | 1.34 |
| PAT Margin (%) | 1.4% | 2.2% | 2.8% | 3.7% | 5.5% |
| Adjusted EPS (₹) | 1.8 | 2.5 | 3.9 | 6.2 | 7.7 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 0.92 | 1.27 | 1.74 | 6.89 | 8.23 | |||||
| Share Capital ⓘ | 0.20 | 0.20 | 1.21 | 1.75 | 1.75 | |||||
| Reserves ⓘ | 0.72 | 1.07 | 0.53 | 5.14 | 6.48 | |||||
| Minority Interest | 0 | 0 | 0 | 0 | 0 | |||||
| Debt | 0.61 | 0.06 | 0.05 | 2.86 | 2.04 | |||||
| Long Term Debt | 0.52 | 0 | 0.05 | 0 | 0 | |||||
| Short Term Debt | 0.08 | 0.05 | 0 | 2.86 | 2.04 | |||||
| Trade Payables | 0.40 | 0.49 | 0.62 | 0.71 | 0.20 | |||||
| Others Liabilities ⓘ | 2.71 | 1.35 | 1.29 | 1.66 | 3.19 | |||||
| Total Liabilities ⓘ | 4.64 | 3.17 | 3.70 | 12.12 | 13.67 | |||||
Fixed Assets | ||||||||||
| Gross Block | 4.55 | 4.55 | 1.64 | 3.13 | 3.64 | |||||
| Accumulated Depreciation | 4.02 | 4.12 | 1.29 | 1.38 | 1.91 | |||||
| Net Fixed Assetsⓘ | 0.52 | 0.43 | 0.35 | 1.75 | 1.73 | |||||
| CWIP ⓘ | 0 | 0 | 0 | 0 | 0 | |||||
| Investmentsⓘ | 0.01 | 0.01 | 0.02 | 4.13 | 4.40 | |||||
| Inventories | 0 | 0 | 0 | 0 | 0 | |||||
| Trade Receivables | 1.23 | 1.06 | 1.52 | 1.97 | 1.29 | |||||
| Cash Equivalents | 0.62 | 0.43 | 0.22 | 0.18 | 0.29 | |||||
| Others Assetsⓘ | 2.25 | 1.25 | 1.59 | 4.09 | 5.96 | |||||
| Total Assets ⓘ | 4.64 | 3.17 | 3.70 | 12.12 | 13.67 | |||||
| PARTICULARS | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 1.12 | 0.40 | 0.44 | 1.45 | 0.62 |
| PBT ⓘ | 0.25 | 0.34 | 0.58 | 1.59 | 1.87 |
| Adjustment ⓘ | 0.18 | 0.18 | 0.11 | -0.04 | 0.29 |
| Changes in Working Capital ⓘ | 0.73 | -0.11 | -0.22 | 0.14 | -0.96 |
| Tax Paid ⓘ | -0.04 | -0.05 | -0.04 | -0.24 | -0.58 |
| Cash Flow From Investing Activity ⓘ | -0.22 | 0.01 | 0 | -5.61 | -0.75 |
| Capex | -0.30 | 0 | 0 | -1.49 | -0.48 |
| Net Investments | 0.07 | 0 | 0 | -4.11 | -0.27 |
| Others ⓘ | 0 | 0.01 | 0 | 0 | 0 |
| Cash Flow From Financing Activityⓘ | -0.44 | -0.60 | -0.59 | 4.12 | 0.24 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 4.37 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | 0 | -0.56 | -0.05 | 0 |
| Interest Paid ⓘ | -0.10 | -0.08 | -0.03 | -0.07 | -0.26 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | -0.34 | -0.52 | 0 | -0.13 | 0.50 |
| Net Cash Flow ⓘ | 0.45 | -0.19 | -0.15 | -0.05 | 0.11 |
| PARTICULARS | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 23.24 | 27.05 | 31.53 | 25.07 | 17.73 | |||||
| ROCE (%) | 18.24 | 22.24 | 33.85 | 31.42 | 22.22 | |||||
| Asset Turnover Ratio | 3.41 | 3.52 | 4.96 | 3.73 | 1.89 | |||||
| PAT to CFO Conversion(x) | 5.33 | 1.33 | 0.92 | 1.34 | 0.46 | Working Capital Days | ||||
| Receivable Days | 28 | 30 | 28 | 22 | 24 | |||||
| Inventory Days | 0 | 0 | 0 | 0 | 0 | |||||
| Payable Days | 0 | 0 | 0 | 0 | 0 | |||||
The company was incorporated as “HSAM Clearing Services Private Limited” on December 02, 2002 under the Companies Act, 1956 with the Registrar of Companies, Mumbai bearing Registration number 138078. Subsequently, name of the company was changed to “Ami Clearing & Forwarding Private Limited” vide special resolution dated March 01, 2004 and a fresh certificate of incorporation was issued on March 15, 2004 by the Registrar of Companies, Mumbai. Further, the name of the company was changed to “Amiable Logicstic (India) Private Limited” vide a special resolution dated February 15, 2010 and a fresh certificate of incorporation was issued on March 31, 2010 by the Registrar of Companies, Mumbai. Further, the name of the Company was corrected to “Amiable Logistic (India) Private Limited” vide Special Resolution dated May 17, 2010 by removing “c” from the word “Logicstic” and a fresh certificate of incorporation was issued on July 01, 2010. Again, the name of the Company was corrected to “Amiable Logistics (India) Private Limited” vide Special Resolution dated July 12, 2010 by adding “s” in the word “Logistic” and a fresh certificate of incorporation was issued on August 14, 2010 by the Registrar of Companies, Mumbai. The status of the Company was changed to public limited and the name of the Company was changed to “Amiable Logistics (India) Limited” vide special resolution dated March 24, 2022.
The company provides services to Importers and Exporters for the smooth clearance of all kind of Imports and Exports by Air & Sea. The company is certified by Indian Customs in its Authorized Economic Operators (AEO) programme under CBIC Circular Number 33/2016-Customs, dated July 22, 2016 in appreciation of its commitment to secure the international supply chain and in compliance with the WCO’s SAFE Framework of Standards. AEO is a voluntary programme. It enables Indian Customs to enhance and streamline cargo security through close cooperation with the principle stakeholders of the international supply chain viz. importers, exporters, logistics providers, custodians or terminal operators, custom brokers and warehouse operators. The company is Member of “The Brihanmumbai Custom House Agent’s Association” popularly known as BCHAA or BCBA. BCBA is an Association of Custom house brokers, licensed by the Commissioner of Customs, Mumbai, under the provisions of the Customs Act 1962.
The company initially started the work as custom clearance broker and then swiftly moved across domains, geographies and industries to offer a gamut of services for the logistics industry. It offers its customers, transport management services and also freight related services. It also provides complete range of services like Freight Forwarding (Sea freight & Air freight), Custom Clearance, Warehousing, Transportation, Multimodal Transportation, loading/unloading of items to facilitate its customers with end-to-end solutions and other related value-added services. The company’s strength lies in an extensive communication network covering like Mumbai, JNPT, Ahmedabad, Mundra, Delhi, Chennai, Kolkata & others supported by a strong fleet of fast and adequate transportation facilities. It has developed strong relationships with the trade community through its prompt and efficient services. It is also specialist in Door-to-Door services.
Business area of the company
The company is in the business of providing services to importers and exporters for the smooth clearance of all kind of imports and exports by air and sea as a clearing and forwarding agent and customs house broker. Its services also include import export consultancy, international freight forwarding, recovery of all type of claims including custom & insurance, warehousing, and transportation through air, road and sea.
Key Events
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
