Nifty

:

16095.30

Sensex

:

53876.13

-29.85 (-0.19%)
-176.48 (-0.33%)

Login

Nifty
Sensex

:
:

16095.30
53876.13

-29.85 (-0.19%)
-176.48 (-0.33%)

Patel Integrated Logistics Ltd.

Logistics

Rating :

46/99

BSE: 526381 | NSE: PATINTLOG

Watchlist

NSE BSE

15.05

24-May-2022

Open
High
Low
Previous Close

15.75
16.20
14.90
15.45

Volume
Traded Value (lacs)
52 Week High
52 Week Low

144941
22.39
20.35
11.94

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

99.38
43.72
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

138.02
0.66%
0.67

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

-7.29
-14.10
-22.03

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-32.84
-63.64
-80.08

P:E (Median)

8 Years
5 Years
3 Years

17.06
10.57
8.88

P:BV (Average)

8 Years
5 Years
3 Years

0.44
0.44
0.44

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.91
8.05
8.94

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var%
Net Sales 64.95 72.14 -9.97% 60.46 72.79 -16.94% 57.54 51.44 11.86% 51.07 15.88 221.60%
Expenses 61.89 69.05 -10.37% 58.35 71.80 -18.73% 56.23 50.74 10.82% 50.49 15.50 225.74%
EBITDA 3.06 3.09 -0.97% 2.11 0.99 113.13% 1.32 0.70 88.57% 0.58 0.38 52.63%
EBIDTM 4.71% 4.28% 3.49% 1.36% 2.29% 1.36% 1.13% 2.41%
Other Income 0.88 0.77 14.29% 0.85 1.66 -48.80% 0.73 1.78 -58.99% 0.69 0.84 -17.86%
Interest 1.22 1.95 -37.44% 1.27 2.02 -37.13% 1.35 1.88 -28.19% 1.51 1.74 -13.22%
Depreciation 0.72 0.58 24.14% 0.69 0.60 15.00% 0.68 0.54 25.93% 0.55 0.64 -14.06%
PBT 1.99 1.33 49.62% 1.01 0.04 2,425.00% 0.02 0.06 -66.67% -0.79 -1.15 -
Tax -0.15 0.34 - 0.10 0.00 0 -0.01 0.04 - 0.02 -0.18 -
PAT 2.14 0.98 118.37% 0.92 0.03 2,966.67% 0.03 0.02 50.00% -0.81 -0.98 -
PATM 3.29% 1.36% 1.51% 0.05% 0.05% 0.03% -1.58% -6.16%
EPS 0.32 0.15 113.33% 0.14 0.01 1,300.00% 0.00 0.00 0 -0.12 -0.15 -

Description Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 234.02 212.25 347.41 447.75 423.68 453.95 511.36 587.98 543.15 579.42 452.45 Net Sales Growth 10.26% -38.91% -22.41% 5.68% -6.67% -11.23% -13.03% 8.25% -6.26% 28.06% Cost Of Goods Sold 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 234.01 212.25 347.41 447.75 423.68 453.95 511.36 587.98 543.15 579.42 452.45 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 226.96 219.37 351.07 433.72 407.55 436.90 491.45 569.29 528.19 562.37 437.16 Power & Fuel Cost - 0.20 3.80 11.40 13.48 10.23 7.77 8.82 10.31 10.51 8.62 % Of Sales - 0.09% 1.09% 2.55% 3.18% 2.25% 1.52% 1.50% 1.90% 1.81% 1.91% Employee Cost - 11.34 18.80 30.76 28.49 27.98 28.30 26.46 26.22 26.39 24.47 % Of Sales - 5.34% 5.41% 6.87% 6.72% 6.16% 5.53% 4.50% 4.83% 4.55% 5.41% Manufacturing Exp. - 190.00 303.51 363.89 337.45 369.53 425.24 506.06 465.08 479.49 358.24 % Of Sales - 89.52% 87.36% 81.27% 79.65% 81.40% 83.16% 86.07% 85.63% 82.75% 79.18% General & Admin Exp. - 4.18 7.43 12.50 12.57 14.30 13.84 12.88 12.23 13.92 13.73 % Of Sales - 1.97% 2.14% 2.79% 2.97% 3.15% 2.71% 2.19% 2.25% 2.40% 3.03% Selling & Distn. Exp. - 0.04 1.70 5.97 7.10 5.01 5.95 6.19 5.89 24.99 25.40 % Of Sales - 0.02% 0.49% 1.33% 1.68% 1.10% 1.16% 1.05% 1.08% 4.31% 5.61% Miscellaneous Exp. - 13.61 15.83 9.19 8.48 9.85 10.35 8.88 8.47 7.08 25.40 % Of Sales - 6.41% 4.56% 2.05% 2.00% 2.17% 2.02% 1.51% 1.56% 1.22% 1.48% EBITDA 7.07 -7.12 -3.66 14.03 16.13 17.05 19.91 18.69 14.96 17.05 15.29 EBITDA Margin 3.02% -3.35% -1.05% 3.13% 3.81% 3.76% 3.89% 3.18% 2.75% 2.94% 3.38% Other Income 3.15 17.34 18.22 6.38 6.54 5.78 4.45 2.83 1.78 0.92 1.38 Interest 5.35 7.59 7.39 8.37 7.21 8.17 9.02 9.01 9.15 9.19 7.42 Depreciation 2.64 2.35 3.91 4.63 4.75 4.21 4.28 4.51 4.49 4.93 4.27 PBT 2.23 0.27 3.26 7.40 10.71 10.45 11.07 7.99 3.09 3.85 4.98 Tax -0.04 0.22 2.10 1.07 2.49 2.58 2.69 2.00 0.74 1.44 2.30 Tax Rate -1.79% 81.48% 16.37% 14.46% 23.25% 24.69% 24.30% 25.03% 23.95% 37.40% 46.18% PAT 2.28 0.05 10.74 6.33 8.23 7.87 8.37 5.99 2.35 2.41 2.68 PAT before Minority Interest 2.28 0.05 10.74 6.33 8.23 7.87 8.37 5.99 2.35 2.41 2.68 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.97% 0.02% 3.09% 1.41% 1.94% 1.73% 1.64% 1.02% 0.43% 0.42% 0.59% PAT Growth 4,460.00% -99.53% 69.67% -23.09% 4.57% -5.97% 39.73% 154.89% -2.49% -10.07% EPS 0.35 0.01 1.63 0.96 1.25 1.19 1.27 0.91 0.36 0.37 0.41

Description TTM Mar 18 Mar 17
Net Sales - 423.68 453.95 Net Sales Growth - -6.67% Cost Of Goods Sold - 0.00 0.00 Gross Profit - 423.68 453.95 GP Margin - 100% 100% Total Expenditure - 407.61 436.90 Power & Fuel Cost - 13.48 10.23 % Of Sales - 3.18% 2.25% Employee Cost - 28.49 27.98 % Of Sales - 6.72% 6.16% Manufacturing Exp. - 337.45 369.53 % Of Sales - 79.65% 81.40% General & Admin Exp. - 12.57 14.30 % Of Sales - 2.97% 3.15% Selling & Distn. Exp. - 7.10 5.01 % Of Sales - 1.68% 1.10% Miscellaneous Exp. - 8.53 9.85 % Of Sales - 2.01% 2.17% EBITDA - 16.07 17.05 EBITDA Margin - 3.79% 3.76% Other Income - 6.54 5.78 Interest - 7.21 8.17 Depreciation - 4.76 4.22 PBT - 10.64 10.44 Tax - 2.49 2.58 Tax Rate - 23.40% 24.71% PAT - 8.15 7.86 PAT before Minority Interest - 8.15 7.86 Minority Interest - 0.00 0.00 PAT Margin - 1.92% 1.73% PAT Growth - 3.69% EPS - 1.23 1.19

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 116.62 119.03 128.08 127.44 115.27 106.90 90.53 89.91 89.36 87.84 Share Capital 26.04 16.54 16.54 16.54 15.89 15.89 15.19 15.19 15.19 15.19 Total Reserves 90.58 102.49 111.54 110.90 99.38 88.34 75.34 74.73 74.18 72.65 Non-Current Liabilities 24.14 24.51 28.41 26.35 23.24 15.12 18.67 22.33 23.59 23.92 Secured Loans 13.85 9.45 12.67 10.83 6.36 1.84 2.07 1.62 4.26 3.58 Unsecured Loans 4.91 9.65 9.53 9.56 11.66 8.28 8.30 8.72 6.13 6.86 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 49.53 61.84 70.53 74.40 60.77 79.76 77.43 79.55 83.81 70.36 Trade Payables 1.83 15.25 8.50 19.54 10.45 13.02 20.46 22.51 20.86 17.44 Other Current Liabilities 11.77 8.76 17.89 16.15 10.47 13.74 14.04 17.13 20.90 15.06 Short Term Borrowings 35.57 36.62 43.85 38.57 37.82 43.50 31.92 29.54 32.51 28.82 Short Term Provisions 0.36 1.22 0.30 0.14 2.02 9.50 11.00 10.36 9.54 9.04 Total Liabilities 190.29 205.38 227.02 228.19 199.28 201.78 186.63 191.79 196.76 182.12 Net Block 47.64 45.52 53.87 51.94 47.62 39.85 42.23 48.18 50.88 48.24 Gross Block 87.34 83.18 103.92 101.88 94.66 83.38 82.64 80.24 81.24 75.53 Accumulated Depreciation 39.70 37.66 50.06 49.94 47.04 43.53 40.41 32.06 30.36 27.29 Non Current Assets 62.19 60.71 73.95 74.10 67.92 47.12 50.62 58.12 61.92 60.92 Capital Work in Progress 0.78 2.13 1.95 4.03 1.79 0.43 0.44 0.40 0.39 0.28 Non Current Investment 9.30 8.66 10.35 10.51 11.20 0.44 1.72 1.72 1.72 3.24 Long Term Loans & Adv. 4.46 4.40 7.79 7.62 7.31 6.40 6.24 7.82 8.93 9.15 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 128.10 144.67 153.07 154.09 131.35 154.65 136.01 133.67 134.85 121.20 Current Investments 5.57 7.57 9.78 11.47 5.57 1.27 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 71.91 88.76 99.37 102.91 87.58 94.22 89.49 86.50 91.62 83.69 Cash & Bank 23.08 12.87 12.63 16.90 18.06 29.94 15.98 16.62 17.24 15.94 Other Current Assets 27.55 18.26 17.08 13.77 20.15 29.21 30.55 30.56 25.98 21.57 Short Term Loans & Adv. 9.17 17.22 14.22 9.03 9.66 28.18 29.47 29.22 24.99 21.00 Net Current Assets 78.57 82.83 82.54 79.69 70.59 74.89 58.58 54.12 51.03 50.84 Total Assets 190.29 205.38 227.02 228.19 199.27 201.77 186.63 191.79 196.77 182.12

Description Mar 18 Mar 17
Shareholder's Funds 127.35 115.26 Share Capital 16.54 15.89 Total Reserves 110.82 99.37 Non-Current Liabilities 26.35 23.24 Secured Loans 10.83 6.36 Unsecured Loans 9.56 11.66 Long Term Provisions 0.00 0.00 Current Liabilities 74.41 60.77 Trade Payables 19.54 10.45 Other Current Liabilities 16.15 10.47 Short Term Borrowings 38.57 37.82 Short Term Provisions 0.14 2.02 Total Liabilities 228.11 199.27 Net Block 53.48 47.73 Gross Block 103.66 94.78 Accumulated Depreciation 50.19 47.05 Non Current Assets 79.31 68.02 Capital Work in Progress 4.03 1.79 Non Current Investment 14.18 11.19 Long Term Loans & Adv. 7.62 7.32 Other Non Current Assets 0.00 0.00 Current Assets 148.58 130.97 Current Investments 6.34 5.57 Inventories 0.00 0.00 Sundry Debtors 102.91 87.58 Cash & Bank 16.90 18.07 Other Current Assets 22.42 10.49 Short Term Loans & Adv. 8.65 9.28 Net Current Assets 74.17 70.20 Total Assets 228.11 199.26

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 4.55 -15.65 -2.74 5.76 14.56 -0.10 9.00 15.87 11.43 9.78 PBT 0.27 12.84 7.40 10.71 10.45 11.07 7.99 3.09 3.85 4.98 Adjustment 6.67 -3.22 7.35 7.28 5.90 11.18 12.19 13.00 13.91 11.05 Changes in Working Capital -8.89 -20.39 -11.13 -13.53 -6.44 -17.04 -8.08 2.59 -3.02 -10.25 Cash after chg. in Working capital -1.95 -10.78 3.62 4.46 9.91 5.21 12.11 18.68 14.74 5.78 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 6.50 -4.87 -6.36 1.29 4.66 -5.31 -3.11 -2.81 -3.31 4.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 4.26 40.11 0.63 -11.46 -18.13 -0.52 -1.16 -4.74 -5.30 -4.57 Net Fixed Assets -2.81 20.56 0.04 -9.46 -12.64 -0.73 -2.44 0.99 -5.82 -5.16 Net Investments 1.36 3.90 1.85 -5.21 -15.06 0.01 0.00 0.00 1.52 0.83 Others 5.71 15.65 -1.26 3.21 9.57 0.20 1.28 -5.73 -1.00 -0.24 Cash from Financing Activity 3.12 -17.51 -7.36 3.97 -2.73 13.84 -7.51 -15.13 -4.18 -6.31 Net Cash Inflow / Outflow 11.92 6.94 -9.47 -1.73 -6.30 13.22 0.32 -3.99 1.95 -1.10 Opening Cash & Equivalents -25.17 -32.11 -23.04 -21.31 0.00 10.44 10.12 14.11 12.16 13.26 Closing Cash & Equivalent -13.25 -25.17 -32.50 -23.04 -21.31 23.66 10.44 10.12 14.11 12.16

Description Mar 18 Mar 17
Cash From Operating Activity 5.76 14.67 PBT 10.64 10.44 Adjustment 7.30 5.91 Changes in Working Capital -13.48 -6.33 Cash after chg. in Working capital 4.47 10.02 Interest Paid 0.00 0.00 Tax Paid 1.29 4.66 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -11.46 -18.24 Net Fixed Assets -9.46 Net Investments -5.21 Others 3.21 Cash from Financing Activity 3.97 -2.73 Net Cash Inflow / Outflow -1.72 -6.30 Opening Cash & Equivalents 0.00 0.00 Closing Cash & Equivalent -23.03 -21.31

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 27.47 33.18 58.21 57.92 54.53 49.31 44.80 44.49 44.22 43.72 ROA 0.03% 4.97% 2.78% 3.85% 3.93% 4.31% 3.17% 1.21% 1.27% 1.47% ROE 0.05% 8.69% 4.95% 6.78% 7.17% 8.60% 6.64% 2.62% 2.72% 3.07% ROCE 4.39% 10.53% 7.88% 9.62% 10.81% 13.13% 12.43% 8.89% 9.61% 9.56% Fixed Asset Turnover 2.49 3.71 4.35 4.31 5.10 6.16 7.22 6.73 7.39 6.20 Receivable days 138.15 98.82 82.45 82.05 73.09 65.56 54.62 59.85 55.22 64.15 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 6.05 6.88 4.77 6.02 5.80 5.51 3.60 7.15 Cash Conversion Cycle 138.15 98.82 76.40 75.17 68.32 59.55 48.82 54.34 51.62 57.00 Total Debt/Equity 0.53 0.51 0.60 0.54 0.53 0.58 0.53 0.51 0.57 0.50 Interest Cover 1.04 2.74 1.88 2.49 2.28 2.23 1.89 1.34 1.42 1.67

Description Mar 18 Mar 17
Book Value (Rs.) 57.78 54.39 ROA 3.82% 3.94% ROE 6.74% 6.83% ROCE 9.60% 10.54% Fixed Asset Turnover 4.27 4.79 Receivable days 82.05 70.42 Inventory Days 0.00 0.00 Payable days 6.89 2.93 Cash Conversion Cycle 75.17 67.48 Total Debt/Equity 0.54 0.53 Interest Cover 2.48 2.28

Top Investors:

rohit srivastava

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback