Amiable Logistics (India) Ltd.

•

₹ 650%

2026-08-21

amiablelogistics.comBSE: -NSE: AMIABLE

Market Cap₹ 11 Cr.

Current Price₹ 65

High / Low₹ 98 / 52

Stock P/E0.0

Book Value₹ 52

Price to Book1.50

Dividend Yield0.00 %

ROCE12.0 %

ROE9.1 %

Face Value₹ 10

Add ratio to table

ABOUT

KEY POINTS

PROS

Company has a healthy return on capital (ROCE) of 21.9%
Company maintains a comfortable, low leverage position
Company converts assets efficiently - asset turnover of 1.7x

CONS

A large part of profit comes from other income (127.0% of PBT)
Operating cash flow has been negative in recent years
Receivables are growing faster than sales - a possible quality concern
Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT 0.43x)
Equity base is being diluted - shares outstanding up 44.6%
Total debt has risen sharply - up 44.0% year on year

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS

ServicesLogisticsLogistics

Part ofNIFTY 50 NIFTY 500 NIFTY LARGEMIDCAP 250 NIFTY 100 NIFTY 200

S.No.	Name	CMP Rs.	P/E	Mar Cap Rs.Cr.	Div Yld %	NP Qtr Rs.Cr.	Qtr Profit Var %	Sales Qtr Rs.Cr.	Qtr Sales Var %	ROCE %	OPM %
1.	CONCOR	514.00	31.52	39147.16	1.67	268.90	0.61	2159.76	0.28	14.79	20.41
2.	DELHIVERY	448.00	358.82	33562.68	0.00	31.91	-64.96	2930.73	27.76	3.02	4.75
3.	SHADOWFAX	265.20	139.25	15555.60	0.00	654.00	6732.86	13581.20	1806.32	4.90	6.76
4.	BLACKBUCK	613.80	66.23	11180.37	0.00	42.17	25.14	204.17	42.17	-31.80	24.35
5.	TCI	914.10	15.38	7023.13	1.09	106.60	-0.56	1248.50	9.58	20.52	12.30
6.	TVSSCS	120.95	82.41	5336.60	0.00	22.48	-96.84	3335.22	28.66	11.51	6.75
7.	VRLLOG	231.45	0.00	4048.92	0.00	805.30	1509.31	8788.40	1080.70	26.47	21.23
8.	MAHLOG	406.00	104.69	4028.43	0.62	27.83	394.81	2002.88	23.29	10.40	5.76
9.	SINDHUTRAD	24.29	48.39	3745.35	0.00	38.74	-79.39	129.21	-21.85	12.80	45.34
10.	GATEWAY	54.17	11.08	2706.57	6.00	512.68	724.44	5492.97	897.94	17.99	21.31
11.	TCIEXP	547.00	25.50	2102.90	1.28	20.49	5.24	313.40	9.29	13.92	10.03
12.	AMIABLE	65.00	0.00	11.36	0.00	—	—	—	—	12.01	—

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

No quarterly results found

We don't have this information yet. Please check back later.

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	16	14	17	29	24	23
	16	14	17	28	23	22
Operating Profit	0	1	1	2	3	2
OPM %	3	4	4	6	11	8
Other Income	0	0	0	1	1	1
Interest	0	0	0	0	0	0
Depreciation	0	0	0	0	1	0
	0	0	1	2	2	1
Tax %	13	12	18	32	28	27
Net Profit	0	0	0	1	1	1
EPS	106	2	24	9	8	4
Dividend Payout %	0	0	0	0	0	0
Minority Interest	0	0	0	0	0	0
Share of Associates	0	0	0	0	0	0
Adjusted EPS	2	2	4	6	8	4
Minority Interest	0	0	0	0	0	0
Share of Associates	0	0	0	0	0	0
Adjusted EPS	2	2	4	6	8	4

Mar 2020

: 16
: 16
Operating Profit: 0
OPM %: 3
Other Income: 0
Interest: 0
Depreciation: 0
: 0
Tax %: 13
Net Profit: 0
EPS: 106
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 2
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 2

Mar 2021

: 14
: 14
Operating Profit: 1
OPM %: 4
Other Income: 0
Interest: 0
Depreciation: 0
: 0
Tax %: 12
Net Profit: 0
EPS: 2
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 2
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 2

Mar 2022

: 17
: 17
Operating Profit: 1
OPM %: 4
Other Income: 0
Interest: 0
Depreciation: 0
: 1
Tax %: 18
Net Profit: 0
EPS: 24
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 4
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 4

Mar 2023

: 29
: 28
Operating Profit: 2
OPM %: 6
Other Income: 1
Interest: 0
Depreciation: 0
: 2
Tax %: 32
Net Profit: 1
EPS: 9
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 6
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 6

Mar 2024

: 24
: 23
Operating Profit: 3
OPM %: 11
Other Income: 1
Interest: 0
Depreciation: 1
: 2
Tax %: 28
Net Profit: 1
EPS: 8
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 8
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 8

Mar 2025

: 23
: 22
Operating Profit: 2
OPM %: 8
Other Income: 1
Interest: 0
Depreciation: 0
: 1
Tax %: 27
Net Profit: 1
EPS: 4
Dividend Payout %: 0
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 4
Minority Interest: 0
Share of Associates: 0
Adjusted EPS: 4

COMPOUNDED SALES GROWTH

10 Years:: —
5 Years:: 7%
3 Years:: 10%

COMPOUNDED PROFIT GROWTH

10 Years:: —
5 Years:: 30%
3 Years:: 18%

STOCK PRICE CAGR

10 Years:: —
5 Years:: —
3 Years:: -6%
1 Year:: -6%

RETURN ON EQUITY

10 Years:: —
5 Years:: 22%
3 Years:: 17%
Last Year:: 9%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
LIABILITIES	-	-	-	-	-	-
Equity Capital	0	0	1	2	2	2
	1	1	1	5	6	7
	0	1	0	3	2	3
Trade Payables	0	0	1	1	3	1
	3	1	1	2	0	0
Total Liabilities	5	3	4	12	13	13
ASSETS	-	-	-	-	-	-
	1	0	0	2	2	1
	0	0	0	4	4	5
	0	0	0	0	1	2
Cash & Bank	1	0	0	0	0	0
	3	2	3	6	5	4
Total Assets	5	3	4	12	13	13
Total Debt	1	1	0	3	2	3
Net Working Capital	1	1	1	1	-0	0
Contingent Liabilities	0	0	0	0	0	0
Book Value per Share	457.67	63.11	14.41	39.42	47.09	51.51
Face Value	100.00	10.00	10.00	10.00	10.00	10.00
Total Debt	1	1	0	3	2	3
Net Working Capital	1	1	1	1	-0	0
Contingent Liabilities	0	0	0	0	0	0
Book Value per Share	457.67	63.11	14.41	39.42	47.09	51.51
Face Value	100.00	10.00	10.00	10.00	10.00	10.00

Mar 2020

Equity Capital: 0
: 1
: 0
Trade Payables: 0
: 3
Total Liabilities: 5
: 1
: 0
: 0
Cash & Bank: 1
: 3
Total Assets: 5
Total Debt: 1
Net Working Capital: 1
Contingent Liabilities: 0
Book Value per Share: 457.67
Face Value: 100.00
Total Debt: 1
Net Working Capital: 1
Contingent Liabilities: 0
Book Value per Share: 457.67
Face Value: 100.00

Mar 2021

Equity Capital: 0
: 1
: 1
Trade Payables: 0
: 1
Total Liabilities: 3
: 0
: 0
: 0
Cash & Bank: 0
: 2
Total Assets: 3
Total Debt: 1
Net Working Capital: 1
Contingent Liabilities: 0
Book Value per Share: 63.11
Face Value: 10.00
Total Debt: 1
Net Working Capital: 1
Contingent Liabilities: 0
Book Value per Share: 63.11
Face Value: 10.00

Mar 2022

Equity Capital: 1
: 1
: 0
Trade Payables: 1
: 1
Total Liabilities: 4
: 0
: 0
: 0
Cash & Bank: 0
: 3
Total Assets: 4
Total Debt: 0
Net Working Capital: 1
Contingent Liabilities: 0
Book Value per Share: 14.41
Face Value: 10.00
Total Debt: 0
Net Working Capital: 1
Contingent Liabilities: 0
Book Value per Share: 14.41
Face Value: 10.00

Mar 2023

Equity Capital: 2
: 5
: 3
Trade Payables: 1
: 2
Total Liabilities: 12
: 2
: 4
: 0
Cash & Bank: 0
: 6
Total Assets: 12
Total Debt: 3
Net Working Capital: 1
Contingent Liabilities: 0
Book Value per Share: 39.42
Face Value: 10.00
Total Debt: 3
Net Working Capital: 1
Contingent Liabilities: 0
Book Value per Share: 39.42
Face Value: 10.00

Mar 2024

Equity Capital: 2
: 6
: 2
Trade Payables: 3
: 0
Total Liabilities: 13
: 2
: 4
: 1
Cash & Bank: 0
: 5
Total Assets: 13
Total Debt: 2
Net Working Capital: -0
Contingent Liabilities: 0
Book Value per Share: 47.09
Face Value: 10.00
Total Debt: 2
Net Working Capital: -0
Contingent Liabilities: 0
Book Value per Share: 47.09
Face Value: 10.00

Mar 2025

Equity Capital: 2
: 7
: 3
Trade Payables: 1
: 0
Total Liabilities: 13
: 1
: 5
: 2
Cash & Bank: 0
: 4
Total Assets: 13
Total Debt: 3
Net Working Capital: 0
Contingent Liabilities: 0
Book Value per Share: 51.51
Face Value: 10.00
Total Debt: 3
Net Working Capital: 0
Contingent Liabilities: 0
Book Value per Share: 51.51
Face Value: 10.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	1	0	0	1	1	-1
Cash from Investing	-0	0	0	-6	-1	-1
Cash from Financing	-0	-1	-1	4	0	1
	0	-0	-0	-0	0	-0
Free Cash Flow	1	0	0	-0	0	-1
OCF / Net Profit	5.20	1.35	0.92	1.34	0.46	-0.86
Cumulative 5-Year FCF	0	0	0	0	0	0
OCF / Net Profit	5.20	1.35	0.92	1.34	0.46	-0.86
Cumulative 5-Year FCF	0	0	0	0	0	0

Mar 2020

: 1
Cash from Investing: -0
Cash from Financing: -0
: 0
Free Cash Flow: 1
OCF / Net Profit: 5.20
Cumulative 5-Year FCF: 0
OCF / Net Profit: 5.20
Cumulative 5-Year FCF: 0

Mar 2021

: 0
Cash from Investing: 0
Cash from Financing: -1
: -0
Free Cash Flow: 0
OCF / Net Profit: 1.35
Cumulative 5-Year FCF: 0
OCF / Net Profit: 1.35
Cumulative 5-Year FCF: 0

Mar 2022

: 0
Cash from Investing: 0
Cash from Financing: -1
: -0
Free Cash Flow: 0
OCF / Net Profit: 0.92
Cumulative 5-Year FCF: 0
OCF / Net Profit: 0.92
Cumulative 5-Year FCF: 0

Mar 2023

: 1
Cash from Investing: -6
Cash from Financing: 4
: -0
Free Cash Flow: -0
OCF / Net Profit: 1.34
Cumulative 5-Year FCF: 0
OCF / Net Profit: 1.34
Cumulative 5-Year FCF: 0

Mar 2024

: 1
Cash from Investing: -1
Cash from Financing: 0
: 0
Free Cash Flow: 0
OCF / Net Profit: 0.46
Cumulative 5-Year FCF: 0
OCF / Net Profit: 0.46
Cumulative 5-Year FCF: 0

Mar 2025

: -1
Cash from Investing: -1
Cash from Financing: 1
: -0
Free Cash Flow: -1
OCF / Net Profit: -0.86
Cumulative 5-Year FCF: 0
OCF / Net Profit: -0.86
Cumulative 5-Year FCF: 0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
PER SHARE	-	-	-	-	-	-
EPS (₹)	106.35	14.72	3.93	6.19	7.67	4.47
Book Value (₹)	457.67	63.11	14.41	39.42	47.09	51.51
Dividend per Share (₹)	0.00	0.00	0.00	0.00	0.00	0.00
Cash EPS (₹)	2.48	3.27	4.56	6.72	10.69	6.86
PROFITABILITY	-	-	-	-	-	-
Operating Margin %	2.75%	3.82%	4.14%	6.46%	6.41%	1.78%
Net Margin %	1.35%	2.16%	2.79%	3.67%	5.49%	3.47%
ROE %	23.24%	27.05%	31.53%	25.07%	17.73%	9.06%
ROCE %	18.24%	22.24%	33.85%	31.42%	22.22%	12.01%
	4.62%	7.59%	13.83%	13.69%	10.60%	6.02%
EFFICIENCY	-	-	-	-	-	-
Debtor Days	28	30	28	22	24	27
Inventory Days	0	0	0	0	0	0
Payable Days	0	0	0	0	0	0
	28	30	28	22	24	27
FINANCIAL HEALTH	-	-	-	-	-	-
Debt to Equity (x)	1.08x	0.52x	0.03x	0.41x	0.25x	0.33x
Interest Coverage (x)	3.43x	4.75x	13.32x	8.00x	6.30x	4.95x
	1.24x	1.37x	1.74x	1.19x	0.92x	1.11x
GROWTH	-	-	-	-	-	-
Revenue Growth %	0.00%	-12.99%	23.78%	72.93%	-17.17%	-7.69%
Operating Profit Growth %	0.00%	21.02%	34.03%	169.97%	44.47%	-36.33%
Net Profit Growth %	0.00%	38.45%	60.13%	127.79%	23.88%	-41.73%
	0.00%	0.00%	0.00%	0.00%	23.88%	-41.73%
VALUATION	-	-	-	-	-	-
P/E (x)	0.00x	0.00x	0.00x	0.00x	9.78x	17.30x
P/B (x)	0.00x	0.00x	0.00x	0.00x	1.59x	1.50x
Dividend Yield %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0.00x	0.00x	0.00x	0.00x	5.40x	9.31x

Mar 2020

EPS (₹): 106.35
Book Value (₹): 457.67
Dividend per Share (₹): 0.00
Cash EPS (₹): 2.48
Operating Margin %: 2.75%
Net Margin %: 1.35%
ROE %: 23.24%
ROCE %: 18.24%
: 4.62%
Debtor Days: 28
Inventory Days: 0
Payable Days: 0
: 28
Debt to Equity (x): 1.08x
Interest Coverage (x): 3.43x
: 1.24x
Revenue Growth %: 0.00%
Operating Profit Growth %: 0.00%
Net Profit Growth %: 0.00%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2021

EPS (₹): 14.72
Book Value (₹): 63.11
Dividend per Share (₹): 0.00
Cash EPS (₹): 3.27
Operating Margin %: 3.82%
Net Margin %: 2.16%
ROE %: 27.05%
ROCE %: 22.24%
: 7.59%
Debtor Days: 30
Inventory Days: 0
Payable Days: 0
: 30
Debt to Equity (x): 0.52x
Interest Coverage (x): 4.75x
: 1.37x
Revenue Growth %: -12.99%
Operating Profit Growth %: 21.02%
Net Profit Growth %: 38.45%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2022

EPS (₹): 3.93
Book Value (₹): 14.41
Dividend per Share (₹): 0.00
Cash EPS (₹): 4.56
Operating Margin %: 4.14%
Net Margin %: 2.79%
ROE %: 31.53%
ROCE %: 33.85%
: 13.83%
Debtor Days: 28
Inventory Days: 0
Payable Days: 0
: 28
Debt to Equity (x): 0.03x
Interest Coverage (x): 13.32x
: 1.74x
Revenue Growth %: 23.78%
Operating Profit Growth %: 34.03%
Net Profit Growth %: 60.13%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2023

EPS (₹): 6.19
Book Value (₹): 39.42
Dividend per Share (₹): 0.00
Cash EPS (₹): 6.72
Operating Margin %: 6.46%
Net Margin %: 3.67%
ROE %: 25.07%
ROCE %: 31.42%
: 13.69%
Debtor Days: 22
Inventory Days: 0
Payable Days: 0
: 22
Debt to Equity (x): 0.41x
Interest Coverage (x): 8.00x
: 1.19x
Revenue Growth %: 72.93%
Operating Profit Growth %: 169.97%
Net Profit Growth %: 127.79%
: 0.00%
P/E (x): 0.00x
P/B (x): 0.00x
Dividend Yield %: 0.00%
: 0.00x

Mar 2024

EPS (₹): 7.67
Book Value (₹): 47.09
Dividend per Share (₹): 0.00
Cash EPS (₹): 10.69
Operating Margin %: 6.41%
Net Margin %: 5.49%
ROE %: 17.73%
ROCE %: 22.22%
: 10.60%
Debtor Days: 24
Inventory Days: 0
Payable Days: 0
: 24
Debt to Equity (x): 0.25x
Interest Coverage (x): 6.30x
: 0.92x
Revenue Growth %: -17.17%
Operating Profit Growth %: 44.47%
Net Profit Growth %: 23.88%
: 23.88%
P/E (x): 9.78x
P/B (x): 1.59x
Dividend Yield %: 0.00%
: 5.40x

Mar 2025

EPS (₹): 4.47
Book Value (₹): 51.51
Dividend per Share (₹): 0.00
Cash EPS (₹): 6.86
Operating Margin %: 1.78%
Net Margin %: 3.47%
ROE %: 9.06%
ROCE %: 12.01%
: 6.02%
Debtor Days: 27
Inventory Days: 0
Payable Days: 0
: 27
Debt to Equity (x): 0.33x
Interest Coverage (x): 4.95x
: 1.11x
Revenue Growth %: -7.69%
Operating Profit Growth %: -36.33%
Net Profit Growth %: -41.73%
: -41.73%
P/E (x): 17.30x
P/B (x): 1.50x
Dividend Yield %: 0.00%
: 9.31x

Shareholding Pattern

Numbers in percentages

TRADES

	Mar 2023	Sep 2023	Mar 2024	Sep 2024	Mar 2025	Sep 2025	Mar 2026
	69.16	69.89	69.89	70.07	70.07	70.26	70.16
FIIs	0.00	0.00	0.00	0.00	0.00	0.00	0.00
DIIs	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	30.85	30.11	30.11	29.93	29.93	29.74	29.84

Mar 2023

: 69.16
FIIs: 0.00
DIIs: 0.00
Government: 0.00
: 30.85

Sep 2023

: 69.89
FIIs: 0.00
DIIs: 0.00
Government: 0.00
: 30.11

Mar 2024

: 69.89
FIIs: 0.00
DIIs: 0.00
Government: 0.00
: 30.11

Sep 2024

: 70.07
FIIs: 0.00
DIIs: 0.00
Government: 0.00
: 29.93

Mar 2025

: 70.07
FIIs: 0.00
DIIs: 0.00
Government: 0.00
: 29.93

Sep 2025

: 70.26
FIIs: 0.00
DIIs: 0.00
Government: 0.00
: 29.74

Mar 2026

: 70.16
FIIs: 0.00
DIIs: 0.00
Government: 0.00
: 29.84

Documents

Announcements

Nothing filed yet.

Annual Reports

Credit Ratings

Nothing filed yet.

Concalls

Nothing filed yet.