PATEL INT. LOG. LTD
PATINTLOG · General/Diversified · NSE
₹13
Current Market Price
Fair Value (DCF)
₹19
Discount to FV
+44.6%
Updated 1h ago
YieldIQ Score
50/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
37%
ROE
6.2%
Debt/Equity
0.11
WACC
11.1%
Market Cap
₹89.56 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
8.5%
Return on capital employed
EV / EBITDA
4.0×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
8.2×
EBIT covers interest
Current Ratio
2.85×
Short-term liquidity
Asset Turnover
2.12×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹12.87
Bear case
Discount -1.5%
Base case
Discount +30.8%
Bull case
Discount +50.7%
Ratio Trends
PATINTLOG · last 4 annual periods
ROE
6.2%
ROCE
8.5%
Operating Margin
—
Debt / Equity
0.11×
PE
15.6×
EV / EBITDA
7.4×
Historical Financials
PATINTLOG · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹234 Cr | ₹278 Cr | ₹290 Cr | ₹342 Cr | ₹357 Cr | +11.1% |
| EBITDA | ₹9.7 Cr | ₹11.9 Cr | ₹10.9 Cr | ₹11.5 Cr | ₹13.2 Cr | +8.0% |
| EBIT | ₹7.6 Cr | ₹9.4 Cr | ₹8.3 Cr | — | — | +2.2% |
| PAT | ₹2.3 Cr | ₹4.9 Cr | ₹5.5 Cr | ₹7.6 Cr | ₹9.6 Cr | +43.3% |
| EPS (diluted) | ₹0.57 | ₹0.74 | ₹0.86 | — | — | +10.8% |
| CFO | ₹9.1 Cr | ₹-4.4 Cr | ₹12.2 Cr | ₹0.9 Cr | ₹8.0 Cr | -3.3% |
| CapEx | ₹-6.7 Cr | ₹-1.2 Cr | ₹-2.3 Cr | ₹-1.4 Cr | ₹-1.4 Cr | — |
| FCF | ₹2.4 Cr | ₹-5.5 Cr | ₹9.9 Cr | ₹-0.5 Cr | ₹6.6 Cr | +28.4% |
| Total Assets | ₹179 Cr | ₹172 Cr | ₹192 Cr | ₹168 Cr | ₹163 Cr | -2.3% |
| Total Debt | ₹48.0 Cr | ₹31.3 Cr | ₹24.1 Cr | ₹13.1 Cr | ₹6.3 Cr | -39.9% |
| Shareholders' Equity | ₹117 Cr | ₹118 Cr | ₹119 Cr | ₹122 Cr | ₹124 Cr | +1.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
PATINTLOG vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
ACCURACY ACCURACY | — | — | Pending | 3.9% | — |
JETFREIGHT JETFREIGHT | — | — | Pending | 9.6% | — |
TOTAL TOTAL | — | — | Pending | 10.7% | — |
MAHESHWARI MAHESHWARI | — | — | Pending | 9.1% | — |
ARSHIYA ARSHIYA | — | — | Pending | 89.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹0.65/sh
Last payout
2025-09-01
₹0.30
Peak payout
₹0.34
Trailing yield
2.33%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. PATEL INT. LOG. LTD (PATINTLOG.NS) trades at 12.87 vs a model fair value of 18.61, a gap of 44.6%. Piotroski F-score: 7/9. Moat label: No...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of PATINTLOG →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for PATINTLOG →
Compare
Head-to-head with peers
Compare PATINTLOG side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse PATINTLOGNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.