Patel Integrated Logistics Ltd

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

Patel Integrated Logistics Ltd

₹ 20.1 -1.85%
19 Apr 4:01 p.m.
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

History[1]
1962 - PILL was incorporated by Mr. Asgar Shakoor Patel as “Patel Roadways Private Limited” (PRL) to cater to surface transport logistics across India and over the years the company has expanded its services to Air freight and warehousing.
1988 - Patel On-Board Couriers Ltd. (POBC) was launched initially for business of wholesale couriers
2006 - Patel Integrated Logistics Limited (PILL) was formed with the merger of erstwhile Patel Roadways Limited and Patel On-Board Couriers Ltd. The company was a pioneer in the logistics sector in India, including express delivery, full truck load (FTL), less than truck load (LTL), domestic air courier, international courier consolidation, door pick-up, door pick-up delivery and warehousing.
2018 - the company rebranded itself

Website BSE NSE
  • Market Cap ₹ 130 Cr.
  • Current Price ₹ 20.1
  • High / Low ₹ 29.5 / 11.4
  • Stock P/E 24.8
  • Book Value ₹ 18.5
  • Dividend Yield 0.49 %
  • ROCE 5.99 %
  • ROE 4.17 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Stock is trading at 1.09 times its book value
  • Company has been maintaining a healthy dividend payout of 183%
  • Company's working capital requirements have reduced from 119 days to 83.9 days

Cons

  • The company has delivered a poor sales growth of -8.06% over past five years.
  • Promoter holding is low: 36.8%
  • Tax rate seems low
  • Company has a low return on equity of 2.05% over last 3 years.
  • Company's cost of borrowing seems high
  • Promoter holding has decreased over last 3 years: -5.95%

* 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

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
72.79 72.14 51.07 57.54 60.46 65.04 71.49 81.50 61.15 64.14 61.05 66.85 76.81
71.80 69.05 50.50 56.23 58.34 61.54 68.86 78.44 58.12 62.58 59.08 64.57 74.73
Operating Profit 0.99 3.09 0.57 1.31 2.12 3.50 2.63 3.06 3.03 1.56 1.97 2.28 2.08
OPM % 1.36% 4.28% 1.12% 2.28% 3.51% 5.38% 3.68% 3.75% 4.96% 2.43% 3.23% 3.41% 2.71%
1.66 0.77 0.69 0.73 0.85 0.43 0.51 0.47 0.13 0.95 0.37 0.37 0.69
Interest 2.02 1.95 1.50 1.35 1.27 1.22 1.27 1.44 1.36 0.71 0.61 0.60 0.57
Depreciation 0.59 0.58 0.55 0.68 0.68 0.72 0.77 0.74 0.71 0.70 0.70 0.71 0.70
Profit before tax 0.04 1.33 -0.79 0.01 1.02 1.99 1.10 1.35 1.09 1.10 1.03 1.34 1.50
Tax % 0.00% 25.56% -2.53% -100.00% 9.80% -7.04% -0.91% 8.15% -7.34% -24.55% -0.97% 0.00% 0.67%
0.03 0.98 -0.81 0.03 0.92 2.14 1.11 1.25 1.17 1.37 1.04 1.34 1.49
EPS in Rs 0.00 0.15 -0.12 0.00 0.14 0.32 0.17 0.19 0.18 0.21 0.16 0.21 0.23
Raw PDF
Upcoming result date: 8 May 2024

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
452 579 543 588 511 454 424 448 347 212 234 278 269
437 562 527 568 490 436 406 433 339 207 227 268 261
Operating Profit 16 17 16 20 22 18 17 15 8 5 8 10 8
OPM % 3% 3% 3% 3% 4% 4% 4% 3% 2% 2% 3% 4% 3%
1 1 1 2 3 5 5 6 16 5 3 2 2
Interest 7 9 9 9 9 8 7 8 7 8 5 5 2
Depreciation 4 5 4 5 4 4 5 5 4 2 3 3 3
Profit before tax 5 4 3 8 11 10 11 7 13 0 2 5 5
Tax % 46% 37% 24% 25% 24% 25% 23% 15% 16% 79% -2% -5%
3 2 2 6 8 8 8 6 11 0 2 5 5
EPS in Rs 0.44 0.40 0.39 0.99 1.32 1.24 1.25 0.96 1.63 0.01 0.34 0.76 0.81
Dividend Payout % 68% 32% 32% 13% 9% 10% 15% 13% 2% 521% 16% 13%
Compounded Sales Growth
10 Years: -7%
5 Years: -8%
3 Years: -7%
TTM: -4%
Compounded Profit Growth
10 Years: 6%
5 Years: -10%
3 Years: 15%
TTM: -8%
Stock Price CAGR
10 Years: 9%
5 Years: -5%
3 Years: 23%
1 Year: 69%
Return on Equity
10 Years: 4%
5 Years: 3%
3 Years: 2%
Last Year: 4%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 15 15 15 15 16 16 17 17 17 26 36 65 65
Reserves 73 74 75 75 88 99 111 112 102 91 81 53 54
43 51 45 48 61 62 68 76 61 62 48 31 21
51 57 56 48 37 22 32 23 26 12 14 23 25
Total Liabilities 182 197 192 187 202 199 228 227 205 190 179 172 165
48 51 48 42 40 52 58 60 51 53 57 55 55
CWIP 0 0 0 0 0 2 4 2 2 1 0 0 0
Investments 3 2 2 2 2 12 16 14 11 9 6 5 5
130 144 141 142 160 133 150 151 142 127 116 112 105
Total Assets 182 197 192 187 202 199 228 227 205 190 179 172 165

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
10 11 16 9 -0 15 6 -3 -16 5 9 -4
-5 -5 -5 -1 -1 -18 -11 1 40 4 -1 1
-6 -4 -15 -8 14 -3 4 -7 -18 3 -4 23
Net Cash Flow -1 2 -4 0 13 -6 -2 -9 7 12 4 20

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 68 58 58 56 67 70 89 81 93 124 100 97
Inventory Days
Days Payable
Cash Conversion Cycle 68 58 58 56 67 70 89 81 93 124 100 97
Working Capital Days 47 42 45 46 62 68 77 85 104 147 125 84
ROCE % 10% 10% 9% 12% 13% 11% 10% 8% 6% 4% 4% 6%

Shareholding Pattern

Numbers in percentages

12 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
39.35% 39.35% 40.75% 41.08% 41.08% 39.86% 39.54% 39.49% 39.17% 37.31% 36.85% 36.85%
0.00% 0.00% 0.00% 0.00% 0.00% 0.25% 0.00% 0.00% 0.01% 0.08% 0.03% 0.02%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.62% 0.00%
60.65% 60.65% 59.25% 58.92% 58.92% 59.88% 60.47% 60.51% 60.83% 62.61% 62.50% 63.13%
No. of Shareholders 20,31519,96821,82927,01827,40228,88129,62829,40226,87827,89131,65634,568

* 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