Patel Integrated Logistics Ltd

AI
Patel Integrated Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Patel Integrated Logistics Ltd

₹ 12.4 2.30%
04 Nov - close price
patel-india.com BSE: 526381 NSE: PATINTLOG
About

Incorporated in 1962, Patel Integrated Logistics Ltd is in the business of Co-Loading of Airfreight and Logistics[1]

Key Points

Business Overview:[1]
PILL is in the business of providing logistics solutions. It was the first organization to be registered as a Multimodal Transport Operator
with GOI and is certified by IATA as a cargo service provider.

Website BSE NSE
  • Market Cap ₹ 85.3 Cr.
  • Current Price ₹ 12.4
  • High / Low ₹ 16.6 / 8.01
  • Stock P/E 8.24
  • Book Value ₹ 16.6
  • Dividend Yield 1.61 %
  • ROCE 8.06 %
  • ROE 7.83 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.75 times its book value
  • Company has delivered good profit growth of 186% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 17.9%

Cons

  • Promoter holding has decreased over last quarter: -1.14%
  • The company has delivered a poor sales growth of 11.0% over past five years.
  • Promoter holding is low: 35.0%
  • Tax rate seems low
  • Company has a low return on equity of 6.02% over last 3 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.

Peer comparison

Services Services Transport Services Logistics Solution Provider

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
66.85 76.81 85.85 82.11 84.23 89.74 86.63 77.98 94.13 88.39 96.63 113.47 107.42
64.57 74.73 83.07 79.98 82.03 87.39 84.53 76.04 91.56 86.27 92.94 110.99 105.06
Operating Profit 2.28 2.08 2.78 2.13 2.20 2.35 2.10 1.94 2.57 2.12 3.69 2.48 2.36
OPM % 3.41% 2.71% 3.24% 2.59% 2.61% 2.62% 2.42% 2.49% 2.73% 2.40% 3.82% 2.19% 2.20%
0.37 0.69 0.54 0.56 0.96 0.69 0.46 0.44 0.46 1.31 0.69 0.74 0.50
Interest 0.60 0.57 0.82 0.45 0.43 0.20 0.09 0.10 0.11 0.09 0.06 0.06 0.09
Depreciation 0.71 0.70 0.70 0.71 0.66 0.64 0.61 0.64 0.64 0.65 0.61 0.63 0.61
Profit before tax 1.34 1.50 1.80 1.53 2.07 2.20 1.86 1.64 2.28 2.69 3.71 2.53 2.16
Tax % 0.00% 0.67% 7.22% 0.00% 1.93% 0.91% 0.00% 0.00% 0.00% 0.00% 19.41% 0.79% 0.00%
1.34 1.49 1.67 1.53 2.03 2.18 1.86 1.64 2.28 2.69 2.99 2.51 2.16
EPS in Rs 0.20 0.23 0.25 0.23 0.29 0.31 0.27 0.24 0.33 0.39 0.43 0.36 0.31
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
588 511 454 424 448 347 212 234 278 291 343 357 406
568 490 436 406 433 339 207 227 268 281 334 347 395
Operating Profit 20 22 18 17 15 8 5 8 10 9 9 10 11
OPM % 3.4% 4.2% 4.0% 4.1% 3.3% 2.3% 2.4% 3.3% 3.7% 3.1% 2.6% 2.9% 2.6%
2 3 5 5 6 16 5 3 2 2 3 3 3
Interest 9 9 8 7 8 7 8 5 5 3 1 0 0
Depreciation 5 4 4 5 5 4 2 3 3 3 3 3 2
Profit before tax 8 11 10 11 7 13 0 2 5 6 8 10 11
Tax % 25% 24% 25% 23% 15% 16% 79% -2% -5% 2% 1% 7%
6 8 8 8 6 11 0 2 5 6 8 10 10
EPS in Rs 1.78 2.37 2.23 2.25 1.73 2.94 0.01 0.52 0.74 0.84 1.09 1.38 1.49
Dividend Payout % 13% 9% 10% 15% 13% 2% 521% 16% 13% 12% 27% 14%
Compounded Sales Growth
10 Years: -4%
5 Years: 11%
3 Years: 9%
TTM: 16%
Compounded Profit Growth
10 Years: 1%
5 Years: 186%
3 Years: 25%
TTM: 30%
Stock Price CAGR
10 Years: -11%
5 Years: -4%
3 Years: -5%
1 Year: -10%
Return on Equity
10 Years: 5%
5 Years: 5%
3 Years: 6%
Last Year: 8%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 Sep 2026
Equity Capital 15 16 16 17 17 17 26 36 65 65 70 70 64
Reserves 75 91 99 111 112 102 91 81 53 55 52 54 51
48 61 62 68 76 61 62 48 31 24 13 6 5
48 34 22 32 23 26 12 14 23 49 33 34 42
Total Liabilities 187 202 199 228 227 205 190 179 172 192 168 163 163
42 40 52 58 60 51 53 57 55 48 47 46 45
CWIP 0 0 2 4 2 2 1 0 0 0 0 0 0
Investments 2 2 12 16 14 11 9 6 5 5 4 5 5
142 160 133 150 151 142 127 116 112 139 117 113 113
Total Assets 187 202 199 228 227 205 190 179 172 192 168 163 163

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
9 -0 15 6 -3 -16 5 9 -4 12 1 8
-1 -1 -18 -11 1 40 4 -1 5 9 1 -1
-8 14 -3 4 -7 -18 3 -4 23 -10 -5 -3
Net Cash Flow 0 13 -6 -2 -9 7 12 4 24 11 -3 5
Free Cash Flow 6 -2 3 -7 -6 -12 3 4 -5 16 -0 7
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit 61% 24% 55% 26% 24% -193% -38% 101% -86% 163% 57% 36%

Ratios

Standalone / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 56 67 70 89 81 93 124 100 97 114 72 74
Inventory Days
Days Payable
Cash Conversion Cycle 56 67 70 89 81 93 124 100 97 114 72 74
Working Capital Days 26 31 38 44 49 66 86 77 64 56 47 50
ROCE % 12% 13% 11% 10% 8% 6% 4% 4% 6% 5% 6% 8%

Insights

In beta
Jul 2016 Mar 2018 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Number of Offices
Count

Log in to view insights

Please log in to see hidden values.

Login
Total Air Cargo Tonnage
Tons
Warehousing Space
Sq ft
Domestic Air Cargo Tonnage
Tons
International Air Cargo Tonnage
Tons
Number of Airports
Count
Average Sales Realization per kg
INR per kg

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

6 Recently
Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026
36.85% 36.85% 36.42% 35.52% 36.12% 35.91% 35.91% 35.91% 35.91% 35.99% 36.15% 35.01%
0.03% 0.02% 0.17% 0.00% 0.17% 0.14% 0.13% 0.17% 0.00% 0.00% 0.00% 0.00%
0.62% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
62.50% 63.13% 63.40% 64.47% 63.70% 63.93% 63.96% 63.91% 64.09% 64.00% 63.84% 64.99%
No. of Shareholders 31,65634,56834,32838,62342,50842,01641,51241,82241,24140,75840,60639,861

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls