Valuation Patel Integrated Logistics Limited

Stocks

Market Closed - Bombay S.E. 10:02:28 11/11/2026 GMT			5-day change	1st Jan Change
12.70 ^INR	+2.83%		+2.01%	-9.35%

11-02	Patel Integrated Logistics Limited Reports Earnings Results for the Second Quarter and Six Months Ended September 30, 2026	CI
11-02	Patel Integrated Logistics Limited Announces Appointment of Krishna Mohan Shukla as Chief Financial Officer, Effective November 2, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	423.1	470.3	821.1	1,293	929	573.4
Change	-	11.15%	74.6%	57.47%	-28.15%	-38.28%
Enterprise Value (EV) ¹	741	690.1	854.5	1,170	740.2	330.5
Change	-	-6.87%	23.83%	36.97%	-36.77%	-55.35%
P/E	542x	22.9x	14.9x	23.3x	11.8x	5.98x
PBR	0.36x	0.4x	0.61x	1.08x	0.76x	0.46x
PEG	-	0x	0.5x	1.5x	0.4x	0.3x
Capitalization / Revenue	0.2x	0.2x	0.3x	0.45x	0.27x	0.16x
EV / Revenue	0.35x	0.29x	0.31x	0.4x	0.22x	0.09x
EV / EBITDA	14.5x	9.8x	8.3x	13x	8.55x	3.24x
EV / EBIT	26.4x	15.6x	11.5x	18.6x	12x	4.26x
EV / FCF	16.3x	12.4x	4.17x	12.8x	9.7x	4.1x
FCF Yield	6.15%	8.08%	24%	7.83%	10.3%	24.4%
Dividend per Share ²	0.1	0.1	0.1	0.1	0.3	0.2
Rate of return	0.62%	0.77%	0.91%	0.5%	2.25%	2.43%
EPS ²	0.03	0.57	0.74	0.8575	1.13	1.378
Distribution rate	333%	17.5%	13.5%	11.7%	26.5%	14.5%
Net sales ¹	2,122	2,340	2,783	2,905	3,427	3,572
EBITDA ¹	51.26	70.43	103	90.17	86.61	102
EBIT ¹	28.06	44.32	74.08	62.94	61.66	77.61
Net income ¹	0.5494	22.73	48.97	55.38	76	95.9
Net Debt ¹	318	219.8	33.43	-122.5	-188.8	-242.9
Reference price ²	16.25	13.05	11.01	20.02	13.35	8.24
Nbr of stocks (in thousands)	26,036	36,036	74,579	64,586	69,586	69,586
Announcement Date	10/07/21	01/08/22	11/08/23	25/07/24	13/08/25	28/08/26

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PATEL INTEGRATED LOGISTICS LIMITED	-	-	-	-	8.45M
UNITED PARCEL SERVICE, INC.	19.03x	1.24x	9.09x	5.9%	94.56B
FEDEX CORPORATION	15.3x	0.87x	7.78x	1.77%	74.82B
DHL GROUP	16.35x	0.98x	7.2x	3.42%	72.55B
DSV A/S	33.07x	1.38x	11.96x	0.49%	51.03B
POSTE ITALIANE S.P.A.	13.42x	9.34x	29.32x	5.16%	42.6B
KUEHNE UND NAGEL INTERNATIONAL AG	24.39x	1.15x	12.31x	3.21%	32.79B
S.F. HOLDING CO., LTD.	15.44x	0.46x	4.64x	2.66%	25.33B
EXPEDITORS INTERNATIONAL OF WASHINGTON INC.	21.86x	1.65x	15.44x	0.82%	24.43B
ZTO EXPRESS (CAYMAN) INC.	10.37x	1.46x	5.39x	4.06%	15.29B
Average	18.81x	2.06x	11.46x	3.06%	43B
Weighted average by Cap.	19.09x	1.92x	11.08x	3.32%