Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Logistics

Rating :
66/99  (View)

BSE: 540768 | NSE: MAHLOG

491.95
9.15 (1.90%)
22-Jan-2021 | 4:00PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  482.00
  •  543.85
  •  480.00
  •  482.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  688792
  •  3388.51
  •  543.85
  •  195.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,522.10
  • 144.78
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,458.46
  • 0.31%
  • 6.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.35%
  • 0.50%
  • 8.69%
  • FII
  • DII
  • Others
  • 20.38%
  • 10.66%
  • 1.42%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.53
  • 10.74
  • 0.53

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 63.09
  • 25.21
  • 6.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.86
  • -4.51

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 46.01

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 6.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 22.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
832.51
852.42
-2.34%
410.46
899.03
-54.34%
811.76
1,014.68
-20.00%
907.93
981.12
-7.46%
Expenses
795.19
814.64
-2.39%
412.68
858.97
-51.96%
773.75
973.81
-20.54%
865.51
945.22
-8.43%
EBITDA
37.32
37.78
-1.22%
-2.22
40.06
-
38.01
40.87
-7.00%
42.42
35.90
18.16%
EBIDTM
4.48%
4.43%
-0.54%
4.46%
14.01%
14.01%
4.67%
3.66%
Other Income
8.25
1.85
345.95%
2.81
7.01
-59.91%
3.11
1.91
62.83%
2.01
1.55
29.68%
Interest
4.48
4.15
7.95%
4.55
3.55
28.17%
5.66
1.03
449.51%
4.27
0.87
390.80%
Depreciation
20.85
17.71
17.73%
18.42
14.87
23.87%
22.03
6.05
264.13%
18.82
5.71
229.60%
PBT
20.24
17.77
13.90%
-22.38
28.65
-
13.43
35.70
-62.38%
21.34
30.87
-30.87%
Tax
5.39
6.47
-16.69%
-5.90
9.97
-
3.63
11.79
-69.21%
5.67
11.53
-50.82%
PAT
14.85
11.30
31.42%
-16.48
18.68
-
9.80
23.91
-59.01%
15.67
19.34
-18.98%
PATM
1.78%
1.33%
-4.01%
2.08%
7.11%
7.11%
1.73%
1.97%
EPS
2.09
1.57
33.12%
-2.21
2.61
-
28.29
28.29
0.00%
2.18
2.68
-18.66%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
2,962.66
3,471.14
3,851.34
3,416.12
2,666.59
2,083.89
1,964.41
Net Sales Growth
-20.94%
-9.87%
12.74%
28.11%
27.96%
6.08%
 
Cost Of Goods Sold
4,644.10
0.00
0.00
0.00
0.00
19.95
33.51
Gross Profit
-1,681.44
3,471.14
3,851.34
3,416.12
2,666.59
2,063.93
1,930.90
GP Margin
-56.75%
100%
100%
100%
100%
99.04%
98.29%
Total Expenditure
2,847.13
3,312.87
3,700.10
3,298.25
2,590.33
2,032.47
1,906.16
Power & Fuel Cost
-
25.02
28.97
23.89
16.10
2.50
2.17
% Of Sales
-
0.72%
0.75%
0.70%
0.60%
0.12%
0.11%
Employee Cost
-
306.66
263.77
229.12
188.30
150.90
122.75
% Of Sales
-
8.83%
6.85%
6.71%
7.06%
7.24%
6.25%
Manufacturing Exp.
-
354.17
304.25
234.45
186.01
1,762.54
1,671.29
% Of Sales
-
10.20%
7.90%
6.86%
6.98%
84.58%
85.08%
General & Admin Exp.
-
73.79
102.81
94.98
77.15
54.99
43.58
% Of Sales
-
2.13%
2.67%
2.78%
2.89%
2.64%
2.22%
Selling & Distn. Exp.
-
2,529.36
2,978.98
2,692.01
2,104.38
0.00
0.00
% Of Sales
-
72.87%
77.35%
78.80%
78.92%
0%
0%
Miscellaneous Exp.
-
23.87
21.32
23.80
18.39
41.58
32.86
% Of Sales
-
0.69%
0.55%
0.70%
0.69%
2.00%
1.67%
EBITDA
115.53
158.27
151.24
117.87
76.26
51.42
58.25
EBITDA Margin
3.90%
4.56%
3.93%
3.45%
2.86%
2.47%
2.97%
Other Income
16.18
13.98
7.63
7.74
9.65
13.49
8.17
Interest
18.96
17.63
3.48
3.77
3.49
1.18
0.23
Depreciation
80.12
73.43
21.95
19.73
14.60
8.41
5.97
PBT
32.63
81.19
133.44
102.11
67.82
55.32
60.22
Tax
8.79
25.74
46.79
36.84
21.72
19.45
21.00
Tax Rate
26.94%
31.70%
35.06%
36.08%
32.03%
35.16%
34.87%
PAT
23.84
55.73
85.89
64.01
45.62
36.45
39.96
PAT before Minority Interest
24.99
55.45
86.65
65.27
46.10
35.87
39.22
Minority Interest
1.15
0.28
-0.76
-1.26
-0.48
0.58
0.74
PAT Margin
0.80%
1.61%
2.23%
1.87%
1.71%
1.75%
2.03%
PAT Growth
-67.45%
-35.11%
34.18%
40.31%
25.16%
-8.78%
 
Unadjusted EPS
3.32
7.77
11.98
8.93
6.36
5.08
5.57

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
544.65
498.22
419.60
347.68
Share Capital
71.54
71.45
71.14
68.00
Total Reserves
473.11
426.77
348.46
279.68
Non-Current Liabilities
117.73
6.52
18.73
19.67
Secured Loans
2.31
8.89
18.07
19.77
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
15.67
16.36
14.77
13.07
Current Liabilities
734.06
675.93
526.61
431.49
Trade Payables
617.17
600.06
486.31
399.29
Other Current Liabilities
84.26
51.08
28.91
20.66
Short Term Borrowings
27.00
19.63
8.12
8.24
Short Term Provisions
5.63
5.16
3.27
3.30
Total Liabilities
1,401.87
1,186.38
971.89
803.62
Net Block
232.87
73.22
65.89
61.51
Gross Block
375.78
151.53
125.04
102.02
Accumulated Depreciation
142.91
78.31
59.15
40.51
Non Current Assets
417.32
204.54
187.74
133.75
Capital Work in Progress
15.04
2.59
0.55
0.69
Non Current Investment
23.61
3.75
0.00
0.00
Long Term Loans & Adv.
145.36
124.35
119.45
70.89
Other Non Current Assets
0.44
0.63
1.85
0.66
Current Assets
984.55
981.84
784.15
669.87
Current Investments
0.00
77.52
50.05
58.04
Inventories
0.00
0.00
0.00
0.00
Sundry Debtors
522.43
518.27
520.04
412.07
Cash & Bank
99.53
69.95
66.03
50.18
Other Current Assets
362.59
242.53
87.31
52.54
Short Term Loans & Adv.
108.29
73.57
60.72
97.04
Net Current Assets
250.49
305.91
257.54
238.38
Total Assets
1,401.87
1,186.38
971.89
803.62

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
85.38
94.95
11.94
-34.18
-47.89
PBT
81.19
133.44
102.11
67.82
55.32
Adjustment
101.95
29.96
28.18
16.26
-0.67
Changes in Working Capital
-65.26
-26.51
-48.30
-65.64
-64.53
Cash after chg. in Working capital
117.88
136.89
81.99
18.44
-9.87
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-32.50
-41.94
-70.05
-52.62
-38.02
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
35.51
-94.69
0.06
-3.44
19.01
Net Fixed Assets
-235.91
-28.52
-14.85
-14.84
Net Investments
57.05
-35.92
6.89
8.41
Others
214.37
-30.25
8.02
2.99
Cash from Financing Activity
-76.31
-11.34
3.85
4.17
18.41
Net Cash Inflow / Outflow
44.58
-11.08
15.85
-33.45
-10.47
Opening Cash & Equivalents
54.95
66.03
50.18
83.63
102.10
Closing Cash & Equivalent
99.53
54.95
66.03
50.18
91.63

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
76.13
69.73
58.98
51.13
ROA
4.28%
8.03%
7.35%
6.64%
ROE
10.63%
18.88%
17.01%
15.15%
ROCE
17.70%
27.66%
25.32%
20.03%
Fixed Asset Turnover
13.17
27.85
30.09
28.25
Receivable days
54.72
49.20
49.80
45.00
Inventory Days
0.00
0.00
0.00
0.00
Payable days
67.40
55.10
50.52
45.46
Cash Conversion Cycle
-12.69
-5.90
-0.72
-0.46
Total Debt/Equity
0.07
0.08
0.08
0.10
Interest Cover
5.61
39.34
28.08
20.43

News Update


  • Mahindra Logistics launches ‘EDel’
    7th Jan 2021, 12:19 PM

    EDel will provide multiple offerings including package & trip-based services

    Read More
  • Mahindra Logistics planning to deploy EVs for last-mile delivery shortly
    28th Dec 2020, 09:15 AM

    The plan comes on the heels of online retailer Amazon India's move to deploy EVs for last-mile delivery

    Read More
  • Mahindra Logistics partners with 1Bridge
    23rd Dec 2020, 14:04 PM

    Under the tie-up, over the next three years, the two partners look to build last-mile delivery capability covering over 1,00,000 villages in the country

    Read More
  • Mahindra Logistics sets up 'Built-to Suit' warehousing capacity in Tamil Nadu
    18th Nov 2020, 08:56 AM

    The 3.50 lakh square foot warehousing capacity would allow the company to provide 'flexible and scalable' fulfillment and integrated distribution solutions

    Read More
  • Mahindra Logistics adds 7.5 lakh sq ft warehousing capacity in Hyderabad, Chennai
    6th Nov 2020, 09:17 AM

    The facilities allow the company to provide flexible and scalable fulfillment and integrated distribution solutions

    Read More
  • Mahindra Logistics reports 31% rise in Q2 consolidated net profit
    31st Oct 2020, 10:37 AM

    Total consolidated income of the company marginally decreased by 1.58% at Rs 840.76 crore for Q2FY21

    Read More
  • Mahindra Logistics - Quarterly Results
    30th Oct 2020, 17:20 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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