Nifty

:

22936.75

Sensex

:

74151.04

237.90 (1.05%)
905.01 (1.24%)

Login

Nifty
Sensex

:
:

22936.75
74151.04

237.90 (1.05%)
905.01 (1.24%)

Patel Integrated Logistics Ltd.

Logistics

Rating :

49/99

BSE: 526381 | NSE: PATINTLOG

Watchlist

NSE BSE

12.02

29-Oct-2026

Open
High
Low
Previous Close

11.98
12.14
11.77
11.87

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

72801
873782.29
16.25
8.01

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

77.60
7.41
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

56.85
1.65%
0.67

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-2.37
8.79
7.12

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
1.54
-

PAT CAGR (%)

10 Years
5 Years
3 Years

2.01
33.43
20.11

P:E (Median)

8 Years
5 Years
3 Years

15.12
19.76
14.60

P:BV (Average)

8 Years
5 Years
3 Years

0.72
0.84
0.96

EV:EBITDA (Average)

8 Years
5 Years
3 Years

9.09
10.15
9.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 113.47 77.98 45.51% 96.63 86.62 11.56% 88.39 89.73 -1.49% 94.13 84.22 11.77%
Expenses 110.98 76.04 45.95% 92.94 84.53 9.95% 86.28 87.38 -1.26% 91.56 82.02 11.63%
EBITDA 2.48 1.94 27.84% 3.69 2.10 75.71% 2.11 2.36 -10.59% 2.57 2.20 16.82%
EBIDTM 1.85% 2.11% 3.24% 2.05% 2.02% 2.23% 2.31% 2.21%
Other Income 0.74 0.44 68.18% 0.69 0.46 50.00% 1.31 0.69 89.86% 0.46 0.96 -52.08%
Interest 0.06 0.10 -40.00% 0.06 0.09 -33.33% 0.09 0.20 -55.00% 0.11 0.43 -74.42%
Depreciation 0.63 0.64 -1.56% 0.61 0.61 0.00% 0.65 0.64 1.56% 0.64 0.66 -3.03%
PBT 2.52 1.64 53.66% 3.71 1.86 99.46% 2.69 2.20 22.27% 2.28 2.08 9.62%
Tax 0.02 0.00 0 0.72 0.00 0 0.00 0.02 -100.00% 0.00 0.05 -100.00%
PAT 2.51 1.64 53.05% 2.99 1.86 60.75% 2.69 2.18 23.39% 2.28 2.03 12.32%
PATM 1.87% 1.78% 2.63% 1.82% 2.58% 2.06% 2.05% 2.04%
EPS 0.39 0.26 50.00% 0.47 0.29 62.07% 0.42 0.34 23.53% 0.35 0.32 9.38%

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 113.85 77.98 46.00% 96.74 86.62 11.68% 88.39 89.73 -1.49% 0.00 0.00 0
Expenses 111.34 76.04 46.42% 93.05 84.53 10.08% 86.28 87.38 -1.26% 0.00 0.00 0
EBITDA 2.51 1.94 29.38% 3.69 2.10 75.71% 2.11 2.36 -10.59% 0.00 0.00 0
EBIDTM 1.87% 2.11% 3.23% 2.05% 2.02% 2.23% 0.00% 0.00%
Other Income 0.73 0.44 65.91% 0.68 0.46 47.83% 1.31 0.69 89.86% 0.00 0.00 0
Interest 0.07 0.10 -30.00% 0.06 0.09 -33.33% 0.09 0.20 -55.00% 0.00 0.00 0
Depreciation 0.63 0.64 -1.56% 0.61 0.61 0.00% 0.65 0.64 1.56% 0.00 0.00 0
PBT 2.54 1.64 54.88% 3.70 1.86 98.92% 2.69 2.20 22.27% 0.00 0.00 0
Tax 0.02 0.00 0 0.72 0.00 0 0.00 0.02 -100.00% 0.00 0.00 0
PAT 2.52 1.64 53.66% 2.98 1.86 60.22% 2.69 2.18 23.39% 0.00 0.00 0
PATM 1.88% 1.78% 2.61% 1.82% 2.58% 2.06% 0.00% 0.00%
EPS 0.36 0.24 50.00% 0.43 0.27 59.26% 0.39 0.31 25.81% 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 392.62 357.14 342.69 290.55 278.28 234.32 212.25 347.41 447.75 423.68 453.95 Net Sales Growth 15.97% 4.22% 17.95% 4.41% 18.76% 10.40% -38.91% -22.41% 5.68% -6.67% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 392.62 357.14 342.69 290.55 278.28 234.32 212.25 347.41 447.75 423.68 453.95 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 381.76 359.73 346.23 285.40 270.77 236.72 219.37 351.07 433.72 407.55 436.90 Power & Fuel Cost - 0.35 0.40 0.39 0.33 0.27 0.20 3.80 11.40 13.48 10.23 % Of Sales - 0.10% 0.12% 0.13% 0.12% 0.12% 0.09% 1.09% 2.55% 3.18% 2.25% Employee Cost - 15.37 13.68 12.47 12.30 10.82 11.34 18.80 30.76 28.49 27.98 % Of Sales - 4.30% 3.99% 4.29% 4.42% 4.62% 5.34% 5.41% 6.87% 6.72% 6.16% Manufacturing Exp. - 323.91 313.37 261.82 249.38 210.15 190.00 303.51 363.89 337.45 369.53 % Of Sales - 90.70% 91.44% 90.11% 89.61% 89.69% 89.52% 87.36% 81.27% 79.65% 81.40% General & Admin Exp. - 5.68 5.19 5.49 4.64 3.94 4.18 7.43 12.50 12.57 14.30 % Of Sales - 1.59% 1.51% 1.89% 1.67% 1.68% 1.97% 2.14% 2.79% 2.97% 3.15% Selling & Distn. Exp. - 0.12 0.09 0.10 0.13 0.24 0.04 1.70 5.97 7.10 5.01 % Of Sales - 0.03% 0.03% 0.03% 0.05% 0.10% 0.02% 0.49% 1.33% 1.68% 1.10% Miscellaneous Exp. - 14.31 13.49 5.13 4.00 11.29 13.61 15.83 9.19 8.48 5.01 % Of Sales - 4.01% 3.94% 1.77% 1.44% 4.82% 6.41% 4.56% 2.05% 2.00% 2.17% EBITDA 10.85 -2.59 -3.54 5.15 7.51 -2.40 -7.12 -3.66 14.03 16.13 17.05 EBITDA Margin 2.76% -0.73% -1.03% 1.77% 2.70% -1.02% -3.35% -1.05% 3.13% 3.81% 3.76% Other Income 3.20 15.81 14.99 5.92 4.83 12.61 17.34 18.22 6.38 6.54 5.78 Interest 0.32 0.35 1.18 2.59 4.77 5.34 7.59 7.39 8.37 7.21 8.17 Depreciation 2.53 2.54 2.61 2.80 2.92 2.63 2.35 3.91 4.63 4.75 4.21 PBT 11.20 10.31 7.67 5.68 4.64 2.23 0.27 3.26 7.40 10.71 10.45 Tax 0.74 0.71 0.07 0.14 -0.26 -0.04 0.22 2.10 1.07 2.49 2.58 Tax Rate 6.61% 6.89% 0.91% 2.46% -5.60% -1.79% 81.48% 16.37% 14.46% 23.25% 24.69% PAT 10.47 9.60 7.60 5.54 4.90 2.27 0.05 10.74 6.33 8.23 7.87 PAT before Minority Interest 10.47 9.60 7.60 5.54 4.90 2.27 0.05 10.74 6.33 8.23 7.87 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 2.67% 2.69% 2.22% 1.91% 1.76% 0.97% 0.02% 3.09% 1.41% 1.94% 1.73% PAT Growth 35.80% 26.32% 37.18% 13.06% 115.86% 4,440.00% -99.53% 69.67% -23.09% 4.57% EPS 1.63 1.50 1.18 0.86 0.76 0.35 0.01 1.67 0.99 1.28 1.23

Description TTM Mar 26 Mar 25 Mar 18 Mar 17
Net Sales - 357.25 342.69 423.68 453.95 Net Sales Growth - 4.25% -19.12% -6.67% Cost Of Goods Sold - 0.00 0.00 0.00 0.00 Gross Profit - 357.25 342.69 423.68 453.95 GP Margin - 100% 100% 100% 100% Total Expenditure - 359.85 346.23 407.61 436.90 Power & Fuel Cost - 0.35 0.40 13.48 10.23 % Of Sales - 0.10% 0.12% 3.18% 2.25% Employee Cost - 15.37 13.68 28.49 27.98 % Of Sales - 4.30% 3.99% 6.72% 6.16% Manufacturing Exp. - 324.02 313.37 337.45 369.53 % Of Sales - 90.70% 91.44% 79.65% 81.40% General & Admin Exp. - 5.68 5.19 12.57 14.30 % Of Sales - 1.59% 1.51% 2.97% 3.15% Selling & Distn. Exp. - 0.12 0.09 7.10 5.01 % Of Sales - 0.03% 0.03% 1.68% 1.10% Miscellaneous Exp. - 14.32 13.49 8.53 9.85 % Of Sales - 4.01% 3.94% 2.01% 2.17% EBITDA - -2.60 -3.54 16.07 17.05 EBITDA Margin - -0.73% -1.03% 3.79% 3.76% Other Income - 15.80 14.99 6.54 5.78 Interest - 0.36 1.18 7.21 8.17 Depreciation - 2.54 2.61 4.76 4.22 PBT - 10.30 7.67 10.64 10.44 Tax - 0.71 0.07 2.49 2.58 Tax Rate - 6.89% 0.91% 23.40% 24.71% PAT - 9.59 7.60 8.15 7.86 PAT before Minority Interest - 9.58 7.60 8.15 7.86 Minority Interest - 0.01 0.00 0.00 0.00 PAT Margin - 2.68% 2.22% 1.92% 1.73% PAT Growth - 26.18% -6.75% 3.69% EPS - 1.49 1.18 1.27 1.22

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 123.51 121.66 119.32 117.69 117.26 116.62 119.03 128.08 127.44 115.27 Share Capital 69.59 69.59 64.59 64.95 36.04 26.04 16.54 16.54 16.54 15.89 Total Reserves 53.93 52.07 54.74 52.74 81.22 90.58 102.49 111.54 110.90 99.38 Non-Current Liabilities 6.44 5.98 14.00 19.05 20.36 24.14 24.51 28.41 26.35 23.24 Secured Loans 0.41 0.50 8.56 13.83 12.51 13.85 9.45 12.67 10.83 6.36 Unsecured Loans 0.00 0.00 0.00 0.00 2.19 4.91 9.65 9.53 9.56 11.66 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 33.37 40.47 58.71 35.41 41.43 49.53 61.84 70.53 74.40 60.77 Trade Payables 13.14 13.39 16.65 10.93 3.83 1.83 15.25 8.50 19.54 10.45 Other Current Liabilities 14.57 14.73 30.03 11.46 7.73 11.77 8.76 17.89 16.15 10.47 Short Term Borrowings 5.66 12.35 12.03 12.50 29.11 35.57 36.62 43.85 38.57 37.82 Short Term Provisions 0.00 0.00 0.00 0.51 0.76 0.36 1.22 0.30 0.14 2.02 Total Liabilities 163.32 168.11 192.03 172.15 179.05 190.29 205.38 227.02 228.19 199.28 Net Block 33.16 34.19 35.32 50.04 51.76 47.89 45.52 53.87 51.94 47.62 Gross Block 65.67 64.55 80.11 93.60 92.68 87.60 83.18 103.92 101.88 94.66 Accumulated Depreciation 32.51 30.36 44.79 43.56 40.91 39.72 37.66 50.06 49.94 47.04 Non Current Assets 51.82 52.72 53.78 61.30 63.20 62.19 60.71 73.95 74.10 67.92 Capital Work in Progress 0.05 0.05 0.05 0.16 0.14 0.78 2.13 1.95 4.03 1.79 Non Current Investment 2.29 2.26 1.97 2.70 2.85 3.82 8.66 10.35 10.51 11.20 Long Term Loans & Adv. 3.62 3.28 3.25 3.35 3.30 4.46 4.40 7.79 7.62 7.31 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 111.50 115.39 138.25 110.84 115.85 128.10 144.67 153.07 154.09 131.35 Current Investments 2.26 2.10 2.75 2.48 3.06 5.57 7.57 9.78 11.47 5.57 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 72.68 67.49 90.76 73.86 64.34 71.91 88.76 99.37 102.91 87.58 Cash & Bank 26.93 28.58 32.35 24.16 21.67 23.08 12.87 12.63 16.90 18.06 Other Current Assets 9.62 7.41 6.58 7.14 26.78 27.55 35.48 31.30 22.80 20.15 Short Term Loans & Adv. 5.48 9.81 5.81 3.21 7.65 9.17 17.22 14.22 9.03 9.66 Net Current Assets 78.13 74.92 79.54 75.44 74.41 78.57 82.83 82.54 79.69 70.59 Total Assets 163.32 168.11 192.03 172.14 179.05 190.29 205.38 227.02 228.19 199.27

Description Mar 26 Mar 25 Mar 18 Mar 17
Shareholder's Funds 123.50 121.66 127.35 115.26 Share Capital 69.59 69.59 16.54 15.89 Total Reserves 53.92 52.07 110.82 99.37 Non-Current Liabilities 6.44 5.98 26.35 23.24 Secured Loans 0.41 0.50 10.83 6.36 Unsecured Loans 0.00 0.00 9.56 11.66 Long Term Provisions 0.00 0.00 0.00 0.00 Current Liabilities 33.40 40.47 74.41 60.77 Trade Payables 13.14 13.39 19.54 10.45 Other Current Liabilities 14.60 14.73 16.15 10.47 Short Term Borrowings 5.66 12.35 38.57 37.82 Short Term Provisions 0.00 0.00 0.14 2.02 Total Liabilities 163.34 168.11 228.11 199.27 Net Block 33.16 34.19 53.48 47.73 Gross Block 65.67 64.55 103.66 94.78 Accumulated Depreciation 32.51 30.36 50.19 47.05 Non Current Assets 51.85 52.72 79.31 68.02 Capital Work in Progress 0.05 0.05 4.03 1.79 Non Current Investment 2.28 2.26 14.18 11.19 Long Term Loans & Adv. 3.67 3.28 7.62 7.32 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 111.48 115.39 148.58 130.97 Current Investments 2.26 2.10 6.34 5.57 Inventories 0.00 0.00 0.00 0.00 Sundry Debtors 72.77 67.49 102.91 87.58 Cash & Bank 27.01 28.58 16.90 18.07 Other Current Assets 9.44 7.41 13.77 10.49 Short Term Loans & Adv. 5.30 9.81 8.65 9.28 Net Current Assets 78.08 74.92 74.17 70.20 Total Assets 163.33 168.11 228.11 199.26

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 7.92 0.88 12.21 -4.36 9.15 4.55 -15.65 -2.74 5.76 14.56 PBT 10.31 7.67 5.68 4.64 2.23 0.27 12.84 7.40 10.71 10.45 Adjustment 1.58 2.57 4.59 6.65 6.28 6.67 -3.22 7.35 7.28 5.90 Changes in Working Capital -8.21 -5.25 4.58 -20.15 -0.74 -8.89 -20.39 -11.13 -13.53 -6.44 Cash after chg. in Working capital 3.69 4.98 14.85 -8.86 7.77 -1.95 -10.78 3.62 4.46 9.91 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 4.23 -4.10 -2.64 4.50 1.38 6.50 -4.87 -6.36 1.29 4.66 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 -0.60 0.55 8.72 4.70 -0.53 4.26 40.11 0.63 -11.46 -18.13 Net Fixed Assets -1.12 15.56 13.60 -0.94 -4.44 -3.07 20.56 0.04 -9.46 -12.64 Net Investments -0.19 0.36 0.46 0.73 3.48 6.84 3.90 1.85 -5.21 -15.06 Others 0.71 -15.37 -5.34 4.91 0.43 0.49 15.65 -1.26 3.21 9.57 Cash from Financing Activity -2.56 -4.79 -10.26 23.25 -4.20 3.12 -17.51 -7.36 3.97 -2.73 Net Cash Inflow / Outflow 4.76 -3.36 10.66 23.59 4.42 11.92 6.94 -9.47 -1.73 -6.30 Opening Cash & Equivalents 14.14 17.50 6.83 -16.76 -13.25 -25.17 -32.11 -23.04 -21.31 0.00 Closing Cash & Equivalent 18.90 14.14 17.50 6.83 -8.83 -13.25 -25.17 -32.50 -23.04 -21.31

Description Mar 26 Mar 25 Mar 18 Mar 17
Cash From Operating Activity 7.98 0.88 5.76 14.67 PBT 10.30 7.67 10.64 10.44 Adjustment 1.59 2.57 7.30 5.91 Changes in Working Capital -8.13 -5.25 -13.48 -6.33 Cash after chg. in Working capital 3.75 4.98 4.47 10.02 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid 4.23 -4.10 1.29 4.66 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.58 0.55 -11.46 -18.24 Net Fixed Assets -1.12 41.31 -9.46 Net Investments -0.19 17.62 -5.21 Others 0.73 -58.38 3.21 Cash from Financing Activity -2.56 -4.79 3.97 -2.73 Net Cash Inflow / Outflow 4.84 -3.36 -1.72 -6.30 Opening Cash & Equivalents 14.14 17.50 0.00 0.00 Closing Cash & Equivalent 18.98 14.14 -23.03 -21.31

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 17.75 17.48 18.15 17.80 32.54 27.47 33.18 58.21 57.92 54.53 ROA 5.79% 4.22% 3.04% 2.79% 1.23% 0.03% 4.97% 2.78% 3.85% 3.93% ROE 7.83% 6.31% 4.67% 4.17% 1.94% 0.05% 8.69% 4.95% 6.78% 7.17% ROCE 8.07% 6.36% 5.65% 5.99% 4.41% 4.39% 10.53% 7.88% 9.62% 10.81% Fixed Asset Turnover 5.49 4.74 3.35 2.99 2.60 2.40 3.71 4.35 4.31 5.10 Receivable days 71.63 84.28 103.40 90.63 106.12 138.15 98.82 82.45 82.05 73.09 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 0.00 0.00 0.00 0.00 0.00 6.05 6.88 4.77 Cash Conversion Cycle 71.63 84.28 103.40 90.63 106.12 138.15 98.82 76.40 75.17 68.32 Total Debt/Equity 0.05 0.11 0.20 0.27 0.41 0.53 0.51 0.60 0.54 0.53 Interest Cover 30.16 7.52 3.19 1.97 1.42 1.04 2.74 1.88 2.49 2.28

Description Mar 26 Mar 25 Mar 18 Mar 17
Book Value (Rs.) 17.75 17.48 57.78 54.39 ROA 5.78% 3.84% 3.82% 3.94% ROE 7.82% 6.11% 6.74% 6.83% ROCE 8.06% 5.35% 9.60% 10.54% Fixed Asset Turnover 5.49 4.07 4.27 4.79 Receivable days 71.65 90.75 82.05 70.42 Inventory Days 0.00 0.00 0.00 0.00 Payable days 0.00 0.00 6.89 2.93 Cash Conversion Cycle 71.65 90.75 75.17 67.48 Total Debt/Equity 0.05 0.11 0.54 0.53 Interest Cover 29.88 7.52 2.48 2.28

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

News Update:

Patel Integrated Log - Quarterly Results
4th Aug 2026, 00:00 AM

Read More

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