Amiable Logistics India Ltd
Incorporated in 2002, Amiable Logistics (India) Limited is in the business of providing services to importers and exporters for smooth clearance of imports and exports by air and sea as a clearing and forwarding agent and customs house broker. [1]
- Market Cap ₹ 13.5 Cr.
- Current Price ₹ 77.0
- High / Low ₹ 97.0 / 60.5
- Stock P/E 12.5
- Book Value ₹ 43.2
- Dividend Yield 0.00 %
- ROCE 29.6 %
- ROE 25.0 %
- Face Value ₹ 10.0
Pros
- Company has a good return on equity (ROE) track record: 3 Years ROE 26.9%
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Earnings include an other income of Rs.0.73 Cr.
* 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.
Peer comparison
Sector: Logistics Industry: Miscellaneous
Half Yearly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|
| 15.82 | 13.76 | 17.04 | 29.46 | |
| 15.71 | 13.50 | 16.55 | 28.39 | |
| Operating Profit | 0.11 | 0.26 | 0.49 | 1.07 |
| OPM % | 0.70% | 1.89% | 2.88% | 3.63% |
| 0.32 | 0.27 | 0.22 | 0.73 | |
| Interest | 0.10 | 0.09 | 0.05 | 0.12 |
| Depreciation | 0.09 | 0.10 | 0.08 | 0.09 |
| Profit before tax | 0.24 | 0.34 | 0.58 | 1.59 |
| Tax % | 16.67% | 14.71% | 18.97% | 31.45% |
| 0.21 | 0.28 | 0.48 | 1.08 | |
| EPS in Rs | 103.96 | 13.90 | 3.97 | 6.18 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 23% |
| TTM: | 73% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 73% |
| TTM: | 125% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | -14% |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 27% |
| Last Year: | 25% |
Balance Sheet
Figures in Rs. Crores
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
|---|---|---|---|---|---|
| Equity Capital | 0.20 | 0.20 | 1.21 | 1.75 | 1.75 |
| Reserves | 0.68 | 1.01 | 0.53 | 5.14 | 5.80 |
| 0.91 | 0.61 | 0.05 | 2.86 | 3.15 | |
| 0.53 | 1.26 | 1.91 | 2.37 | 3.65 | |
| Total Liabilities | 2.32 | 3.08 | 3.70 | 12.12 | 14.35 |
| 0.52 | 0.43 | 0.35 | 1.75 | 1.62 | |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.12 | 0.02 | 0.02 | 4.13 | 4.28 |
| 1.68 | 2.63 | 3.33 | 6.24 | 8.45 | |
| Total Assets | 2.32 | 3.08 | 3.70 | 12.12 | 14.35 |
Cash Flows
Figures in Rs. Crores
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|
| 0.44 | 1.45 | |||
| 0.00 | -5.61 | |||
| -0.59 | 4.12 | |||
| Net Cash Flow | -0.15 | -0.05 |
Ratios
Figures in Rs. Crores
| Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
|---|---|---|---|---|
| Debtor Days | -21.69 | 28.12 | 32.56 | 24.41 |
| Inventory Days | ||||
| Days Payable | ||||
| Cash Conversion Cycle | -21.69 | 28.12 | 32.56 | 24.41 |
| Working Capital Days | 17.07 | 27.59 | 25.06 | 45.22 |
| ROCE % | 23.82% | 34.90% | 29.64% |
Registered Logistics operator[1] The company is a member of "The Brihanmumbai Custom House Agent's Association", an Association of Custom house brokers, licensed by the Commissioner of Customs, Mumbai. As of September 30 2022, company has 39 employees on its payroll.