Past 10 year’s financial track record analysis by Moneyworks4me indicates that Patel Integrated Logistics Ltd is a below average quality company.
The key valuation ratios of Patel Integrated Logistics Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Patel Integrated Logistics Ltd is likely to Rise-somewhat 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'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 ⓘ | 588 | 511 | 454 | 424 | 448 | 347 | 212 | 234 | 278 | 291 | 328 |
| Sales YoY Gr. | - | -13% | -11.2% | -6.7% | 5.7% | -22.4% | -38.9% | 10.4% | 18.8% | 4.4% | - |
| Adj EPS ⓘ | 1.8 | 2.4 | 2.2 | 2.2 | 1.7 | 1.1 | 0 | 0.3 | 0.7 | 0.8 | 1 |
| YoY Gr. | - | 33.5% | -6.3% | -4% | -20.9% | -37.1% | -99.1% | 3300% | 114.7% | 12.3% | - |
| BVPS (₹) ⓘ | 27 | 29.7 | 32.9 | 34.9 | 35.1 | 32.6 | 27 | 32 | 17.8 | 18.2 | 18.1 |
| Adj Net Profit ⓘ | 6 | 8.4 | 7.9 | 7.9 | 6.2 | 3.9 | 0.1 | 2.3 | 4.9 | 5.5 | 7 |
| Cash Flow from Ops. ⓘ | 9 | -0.1 | 14.6 | 5.8 | -2.7 | -15.7 | 4.6 | 9.2 | -4.4 | 12.2 | - |
| Debt/CF from Ops. ⓘ | 5.3 | -613.6 | 4.2 | 11.9 | -27.9 | -3.9 | 13.6 | 5.2 | -7.2 | 2 | - |
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 | -10% | 20.7% | 16.8% | 13.6% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 6.6 | 8.5 | 7.1 | 6.5 | 4.9 | 3.2 | 0.1 | 1.9 | 4.2 | 4.7 | 5.4 |
| Op. Profit Mgn % ⓘ | 3.2 | 3.9 | 3.8 | 3.8 | 3.1 | -1.1 | -3.4 | -1 | 2.7 | 1.8 | 2.8 |
| Net Profit Mgn % ⓘ | 1 | 1.6 | 1.7 | 1.9 | 1.4 | 1.1 | 0 | 1 | 1.8 | 1.9 | 2.1 |
| Debt to Equity ⓘ | 0.5 | 0.6 | 0.5 | 0.5 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.1 |
| Working Cap Days ⓘ | 78 | 91 | 98 | 107 | 111 | 140 | 200 | 154 | 119 | 122 | 69 |
| Cash Conv. Cycle ⓘ | 49 | 60 | 68 | 75 | 76 | 89 | 123 | 102 | 80 | 85 | 42 |
Return on Equity has increased versus last 3 years average to 5.40%
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 30.02%
No data to display
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 1 | 1.2 |
| TTM Sales (₹ Cr.) | 328 | 424 |
| BVPS (₹.) ⓘ | 18.1 | 0 |
| Reserves (₹ Cr.) ⓘ | 62 | 111 |
| P/BV ⓘ | 1.24 | 0.00 |
| PE ⓘ | 23.15 | 19.07 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 18.01 / 28.88 |
| All Time Low / High (₹) | 0.59 / 71.39 |
| Market Cap (₹ Cr.) | 156 |
| Equity (₹ Cr.) | 69.6 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 40.8 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 588 | 511 | 454 | 424 | 448 | 347 | 212 | 234 | 278 | 291 |
| Operating Expenses ⓘ | 569 | 491 | 437 | 408 | 434 | 351 | 219 | 237 | 271 | 285 |
| Manufacturing Costs | 515 | 433 | 380 | 351 | 375 | 307 | 190 | 210 | 250 | 262 |
| Material Costs | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Employee Cost | 26 | 28 | 28 | 28 | 31 | 19 | 11 | 11 | 12 | 12 |
| Other Costs ⓘ | 28 | 30 | 29 | 28 | 28 | 25 | 18 | 15 | 9 | 11 |
| Operating Profit ⓘ | 19 | 20 | 17 | 16 | 14 | -4 | -7 | -2 | 8 | 5 |
| 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 ⓘ | 3 | 4 | 6 | 7 | 6 | 18 | 17 | 13 | 5 | 6 |
| Interest ⓘ | 9 | 9 | 8 | 7 | 8 | 7 | 8 | 5 | 5 | 3 |
| Depreciation ⓘ | 5 | 4 | 4 | 5 | 5 | 4 | 2 | 3 | 3 | 3 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 8 | 11 | 10 | 11 | 7 | 13 | 0 | 2 | 5 | 6 |
| Tax ⓘ | 2 | 3 | 3 | 2 | 1 | 2 | 0 | 0 | 0 | 0 |
| Profit After Tax | 6 | 8 | 8 | 8 | 6 | 11 | 0 | 2 | 5 | 6 |
| PAT Margin (%) | 1.0% | 1.6% | 1.7% | 1.9% | 1.4% | 3.1% | 0.0% | 1.0% | 1.8% | 1.9% |
| Adjusted EPS (₹) | 1.8 | 2.4 | 2.2 | 2.3 | 1.7 | 2.9 | 0.0 | 0.6 | 0.7 | 0.8 |
| Dividend Payout Ratio (%) | 13% | 9% | 10% | 15% | 13% | 2% | 474% | 16% | 13% | 12% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 91 | 104 | 115 | 127 | 128 | 119 | 117 | 117 | 118 | 119 |
| Share Capital ⓘ | 15 | 16 | 16 | 17 | 17 | 17 | 26 | 36 | 65 | 65 |
| Reserves ⓘ | 75 | 88 | 99 | 111 | 112 | 102 | 91 | 81 | 53 | 55 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 42 | 54 | 56 | 59 | 66 | 56 | 54 | 44 | 26 | 21 |
| Long Term Debt | 10 | 10 | 18 | 20 | 22 | 19 | 19 | 15 | 14 | 9 |
| Short Term Debt | 32 | 43 | 38 | 39 | 44 | 37 | 36 | 29 | 13 | 12 |
| Trade Payables | 20 | 13 | 10 | 20 | 8 | 15 | 2 | 4 | 11 | 17 |
| Others Liabilities ⓘ | 33 | 31 | 18 | 22 | 24 | 15 | 18 | 14 | 17 | 35 |
| Total Liabilities ⓘ | 187 | 202 | 199 | 228 | 227 | 205 | 190 | 179 | 172 | 192 |
Fixed Assets | ||||||||||
| Gross Block | 83 | 83 | 95 | 102 | 104 | 83 | 88 | 93 | 94 | 80 |
| Accumulated Depreciation | 40 | 44 | 47 | 50 | 50 | 38 | 40 | 41 | 44 | 45 |
| Net Fixed Assetsⓘ | 42 | 40 | 48 | 52 | 54 | 46 | 48 | 52 | 50 | 35 |
| CWIP ⓘ | 0 | 0 | 2 | 4 | 2 | 2 | 1 | 0 | 0 | 0 |
| Investmentsⓘ | 2 | 2 | 17 | 22 | 20 | 16 | 9 | 6 | 5 | 5 |
| Inventories | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Trade Receivables | 89 | 94 | 88 | 103 | 99 | 89 | 72 | 64 | 74 | 91 |
| Cash Equivalents | 16 | 30 | 18 | 17 | 13 | 13 | 23 | 22 | 24 | 32 |
| Others Assetsⓘ | 37 | 36 | 27 | 30 | 39 | 40 | 37 | 35 | 19 | 29 |
| Total Assets ⓘ | 187 | 202 | 199 | 228 | 227 | 205 | 190 | 179 | 172 | 192 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 9 | 0 | 15 | 6 | -3 | -16 | 5 | 9 | -4 | 12 |
| PBT ⓘ | 8 | 11 | 10 | 11 | 7 | 13 | 0 | 2 | 5 | 6 |
| Adjustment ⓘ | 12 | 11 | 6 | 7 | 7 | -3 | 7 | 6 | 7 | 5 |
| Changes in Working Capital ⓘ | -8 | -17 | -6 | -14 | -11 | -20 | -9 | -1 | -20 | 5 |
| Tax Paid ⓘ | -3 | -5 | 5 | 1 | -6 | -5 | 6 | 1 | 5 | -3 |
| Cash Flow From Investing Activity ⓘ | -1 | -1 | -18 | -11 | 1 | 40 | 4 | -1 | 5 | 9 |
| Capex | -3 | -2 | -11 | -10 | -6 | 38 | -3 | -6 | -1 | 4 |
| Net Investments | 0 | 0 | -9 | -3 | 1 | 1 | 4 | 3 | 5 | 4 |
| Others ⓘ | 2 | 1 | 1 | 2 | 5 | 1 | 3 | 3 | 1 | 1 |
| Cash Flow From Financing Activityⓘ | -8 | 14 | -3 | 4 | -7 | -18 | 3 | -4 | 23 | -10 |
| Net Proceeds from Shares ⓘ | 0 | 8 | 0 | 6 | 0 | 0 | 10 | 10 | 29 | 0 |
| Net Proceeds from Borrowing ⓘ | -1 | -1 | 6 | 5 | 2 | -3 | 2 | -1 | 3 | -4 |
| Interest Paid ⓘ | -9 | -9 | -8 | -7 | -9 | -8 | -8 | -6 | -5 | -3 |
| Dividend Paid ⓘ | -1 | -1 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | -1 |
| Others ⓘ | 3 | 17 | 0 | 1 | 0 | -6 | 0 | -8 | -3 | -2 |
| Net Cash Flow ⓘ | 0 | 13 | -6 | -2 | -9 | 7 | 12 | 4 | 24 | 11 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 6.64 | 8.6 | 7.17 | 6.78 | 4.95 | 8.69 | 0.05 | 1.94 | 4.17 | 4.67 |
| ROCE (%) | 12.43 | 13.13 | 10.81 | 9.62 | 7.88 | 10.53 | 4.39 | 4.41 | 5.99 | 5.65 |
| Asset Turnover Ratio | 3.11 | 2.63 | 2.26 | 1.98 | 1.97 | 1.61 | 1.07 | 1.27 | 1.58 | 1.6 |
| PAT to CFO Conversion(x) | 1.5 | 0 | 1.88 | 0.75 | -0.5 | -1.45 | N/A | 4.5 | -0.8 | 2 | Working Capital Days |
| Receivable Days | 55 | 66 | 73 | 82 | 82 | 99 | 138 | 106 | 91 | 103 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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.
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
