IndiaOne Finance - Company Dashboard

Governance Classic Home

Mahindra Logistics LtdLogistics Solution ProviderINE766P01016Consolidated₹392.75+3.20 (+0.82%)Jun-26

Valuation

Market Cap₹3.90K Cr

TTM PE105.29x

Forward PE59.75x

PEG-0.09

Book Value₹118.40

P/B3.32x

TTM EPS₹3.73

Fwd EPS₹6.57

TTM Revenue₹7.38K Cr

TTM PAT₹47.84 Cr

TTM EBITDA₹415.64 Cr

TTM EBIT₹130.03 Cr

Last Qtr PAT₹27.83 Cr

Last Qtr EBITDA₹115.42 Cr

Last Qtr EBIT₹43.11 Cr

Profitability

ROE4.07%

ROCE8.22%

TTM NPM0.65%

TTM EBITDA %5.63%

Curr OPM1.38%

Last OPM1.25%

Curr NPM—

Last NPM—

Curr EPS₹2.56

Last EPS₹2.04

Balance sheet

Equity₹99.22 Cr

Reserve₹1.08K Cr

Total Debt₹649.75 Cr

D/E0.55x

Interest %49.69%

Curr Interest₹13.83 Cr

Price / range

Close₹392.75

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+0.82%

1W-1.12%

1M-2.92%

3M+10.77%

6M+2.73%

1Y+9.45%

2Y-15.95%

3Y-3.82%

5Y-46.01%

Diwali+22.18%

Sector peers — Logistics Solution Provider

Company	Close	Mkt Cap	TTM P/E	ROE
CONCOR	504.55	₹38.43K Cr	30.80	9.64%
DELHIVERY	428.00	₹32.05K Cr	342.40	0.96%
SHADOWFAX	251.55	₹14.72K Cr	113.31	6.40%
BLUEDART	4821.00	₹11.44K Cr	39.85	16.16%
SHIPROCKET	121.59	₹8.85K Cr	16.21	—
TCI	829.80	₹6.38K Cr	13.94	17.94%
TVSSCS	133.85	₹5.91K Cr	91.68	3.36%
VRLLOG	293.60	₹5.14K Cr	19.23	23.40%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	1,654.89+23.0%	1,413.95	1,545.30	1,366.91	1,345.82	5,671.98
Other Income	8.29	3.12	3.92	2.50	1.96	11.50
Total Income	1,663.18+23.4%	1,417.07	1,549.22	1,369.41	1,347.78	5,683.48
Interest	11.58	12.02	14.30	16.79	16.02	59.13
Expenditure	-1,624.40-21.3%	-1,388.03	-1,529.10	-1,364.29	-1,339.10	-5,620.52
PBDT	0	0	0	0	0	0
EBITDA	104.62+32.9%	99.08	92.97	82.16	78.73	352.94
Depreciation	-62.55	-61.14	-62.47	-62.75	-55.99	-242.35
EBIT	42.07+85.0%	37.94	30.50	19.41	22.74	110.59
PBT	38.78+346.8%	29.04	15.36	5.12	8.68	58.20
Tax	-9.78	-7.66	-3.96	-1.33	-2.24	-15.18
Equity	99.22	99.22	0	0	72.13	99.22
OPM	2.33	2.05	0.99	0.37	0.64	1.02
Net Profit	29+350.3%	21.38	11.40	3.79	6.44	43.02
NPM	1.74	1.51	0.74	0.28	0.48	0.76
EPS	2.92+228.1%	2.16	1.15	0.44	0.89	4.78

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	5,671.98+13.2%	5,012.56+10.7%	4,529.90+1.6%	4,458.90+22.8%	3,631.08+22.7%	2,959.11
Other Income	11.50	11.30	13.30	12.04	9.56	15.50
Total Income	5,683.48+13.1%	5,023.86+10.6%	4,543.20+1.6%	4,470.94+22.8%	3,640.64+22.4%	2,974.61
Expenditure	-5,620.52-13.2%	-4,965.68-11.4%	-4,459.16-1.5%	-4,393.20-21.8%	-3,607.95-22.8%	-2,937.97
Interest	-59.13	-54.31	-44.11	-41.42	-26.04	-17.11
PBDT	0	0	0	0	0	0
EBITDA	352.94+18.7%	297.24+1.7%	292.39+5.8%	276.29+53.9%	179.58+48.4%	121
Depreciation	-242.35	-196.05	-177.54	-169.17	-130.41	-82.75
EBIT	110.59+9.3%	101.19-11.9%	114.85+7.2%	107.12+117.9%	49.17+28.5%	38.25
PBT	58.20+0.0%	58.18-32.0%	85.55+6.4%	80.44+146.1%	32.69+0.2%	32.64
Tax	-15.18	-14.68	-23.57	-15.91	-8.25	-8.65
Equity	99.22	72.13	0	0	0	0
OPM (%)	1.02	1.16	2.00	2.00	1.00	1.00
Net Profit	43.02-1.1%	43.50-29.8%	61.98-4.0%	64.53+164.0%	24.44+1.9%	23.99
NPM (%)	0.76	0.87	1.00	1.00	1.00	1.00
EPS (Rs)	4.78-20.9%	6.04-29.8%	8.60-4.1%	8.97+163.8%	3.40+1.5%	3.35
CEPS	4.78	6.03	8.58	8.94	3.39	3.33

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	2,002.88+23.3%	1,791.41	1,898.03	1,685.27	1,624.59	6,999.30
Other Income	9.83	3.86	5.26	2.94	5.07	17.13
Total Income	2,012.71+23.5%	1,795.27	1,903.29	1,688.21	1,629.66	7,016.43
Interest	13.83	14.30	16.52	21.67	22.53	75.02
Expenditure	-1,973.60-20.7%	-1,763.25	-1,883.45	-1,693.58	-1,635.44	-6,975.72
PBDT	0	0	0	0	0	0
EBITDA	115.42+51.4%	112.35	102.79	85.08	76.25	376.47
Depreciation	-72.31	-69.89	-71.69	-71.72	-64.57	-277.87
EBIT	43.11+269.1%	42.46	31.10	13.36	11.68	98.60
PBT	39.11+776.6%	32.02	12.48	0	-5.78	33.35
Tax	-11.23	-9.59	-6.43	-2.95	-3.62	-22.59
Equity	99.22	99.22	0	0	72.13	99.22
OPM	1.94	1.78	0.66	0.00	-0.35	0.48
Net Profit	27.83+394.8%	22.36	6.01	-8.36	-9.44	10.57
NPM	1.38	1.25	0.32	-0.50	-0.58	0.15
EPS	2.56+270.7%	2.04	0.33	-1.20	-1.50	0.25

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	6,999.30+14.7%	6,104.83+10.9%	5,505.97+7.4%	5,128.29+25.6%	4,083.03+25.1%	3,263.72
Other Income	17.13	15.82	17.90	15.85	12.19	17.47
Total Income	7,016.43+14.6%	6,120.65+10.8%	5,523.87+7.4%	5,144.14+25.6%	4,095.22+24.8%	3,281.19
Expenditure	-6,975.72-13.8%	-6,128.31-10.3%	-5,554.08-8.7%	-5,109.60-26.2%	-4,049.40-25.0%	-3,239.24
Interest	-75.02	-81.21	-68.16	-51.57	-29.52	-20.09
PBDT	0	0	0	0	0	0
EBITDA	376.47+32.5%	284.05+24.0%	229.04-11.8%	259.76+31.4%	197.66+47.3%	134.22
Depreciation	-277.87	-226.32	-208.99	-189.50	-134.51	-89.65
EBIT	98.60+70.8%	57.73+187.9%	20.05-71.5%	70.26+11.3%	63.15+41.7%	44.57
PBT	33.35+535.4%	-7.66+71.0%	-26.39-176.4%	34.54-24.6%	45.82+16.9%	39.20
Tax	-22.59	-22.33	-25.68	-7.12	-11.25	-10.02
Equity	99.22	72.13	0	0	0	0
OPM (%)	0.48	-0.13	-0.48	0.67	1.12	1.19
Net Profit	10.57+135.2%	-30+43.5%	-53.09-315.6%	24.63-28.8%	34.58+20.1%	28.79
NPM (%)	0.15	-0.49	-0.96	0.48	0.84	0.88
EPS (Rs)	0.25	0+100.0%	-7.60-308.2%	3.65-29.3%	5.16+23.2%	4.19
CEPS	0.25	0	-7.60	3.64	5.14	4.16

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2026	Final Dividend	2.5	10 Jul 2026
2025	Final Dividend	2.5	11 Jul 2025
2024	Final Dividend	2.5	12 Jul 2024
2023	Final Dividend	2.5	14 Jul 2023
2022	Final Dividend	2	21 Jul 2022
2021	Final Dividend	2.5	19 Jul 2021
2020	Final Dividend	1.5	23 Jul 2020
2019	Final Dividend	1.8	23 Jul 2019
2018	Final Dividend	1.5	25 Jul 2018

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split