Maheshwari Logistics Limited
NSE: MAHESHWARI · Unclassified
Ask the data
Instant answers about Maheshwari Logistics Limited — computed from its filings, no language modelPrice & valuation
split & bonus adjusted · pick a metric and rangeAnnual performance
annual · ₹ crore · line = operating margin| FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | |
|---|---|---|---|---|---|---|---|
| Revenue | 760 | 676 | 1,035 | 1,149 | 1,048 | 973 | 1,110 |
| EBITDA | 51 | 43 | 52 | 50 | 54 | 69 | 70 |
| Operating margin | 6.7% | 6.4% | 5.0% | 4.4% | 5.2% | 7.0% | 6.3% |
| Interest | 21 | 19 | 19 | 22 | 28 | 32 | 35 |
| Depreciation | 12 | 13 | 12 | 12 | 12 | 16 | 17 |
| Profit before tax | 20 | 13 | 24 | 18 | 18 | 25 | 24 |
| Tax | 5 | 4 | 7 | 5 | 4 | 7 | 7 |
| Net profit | 0 | 0 | 0 | 0 | 14 | 18 | 17 |
| EPS ₹ | 9.94 | 3.14 | 5.85 | 4.56 | 4.40 | 6.13 | 5.74 |
| Operating cash flow | — | — | 11 | 38 | 26 | 57 | 24 |
| Capex | — | — | 38 | 35 | 45 | 30 | 14 |
| Dividend paid | — | — | 1 | 1 | 0 | 0 | 0 |
| Total assets | — | — | — | 479 | 547 | 613 | 648 |
| Equity | — | — | — | 167 | 180 | 199 | 216 |
Quarterly performance
last 27 quarters · ₹ crore| SEP '19 | DEC '19 | MAR '20 | JUN '20 | SEP '20 | MAR '21 | JUN '21 | SEP '21 | DEC '21 | MAR '22 | JUN '22 | SEP '22 | MAR '23 | JUN '23 | SEP '23 | DEC '23 | MAR '24 | JUN '24 | SEP '24 | DEC '24 | MAR '25* | JUN '25 | SEP '25 | DEC '25 | MAR '26 | JUN '26 | SEP '26 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 180 | 186 | 176 | 97 | 140 | 238 | 245 | 251 | 256 | 283 | 286 | 278 | 277 | 271 | 240 | 277 | 261 | 250 | 229 | 235 | 24 | 268 | 275 | 273 | 294 | 249 | 286 |
| Operating profit | 13 | 14 | 10 | 4 | 10 | 18 | 15 | 13 | 13 | 11 | 11 | 14 | 11 | 14 | 14 | 13 | 13 | 14 | 16 | 20 | -1 | 18 | 17 | 18 | 18 | 17 | 17 |
| Operating margin | 7.3% | 7.4% | 5.9% | 4.5% | 7.4% | 7.6% | 6.2% | 5.1% | 4.9% | 4.0% | 3.9% | 5.1% | 4.2% | 5.0% | 6.0% | 4.7% | 5.1% | 5.8% | 6.9% | 8.3% | -3.3% | 6.6% | 6.0% | 6.5% | 6.2% | 6.7% | 5.8% |
| Other income | 0 | 1 | 1 | 1 | 1 | -1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 2 | -0 | 3 | 1 | 2 | 1 | 1 | 1 | 2 |
| Interest | 4 | 6 | 7 | 5 | 4 | 6 | 5 | 4 | 4 | 6 | 5 | 6 | 5 | 7 | 6 | 7 | 8 | 8 | 8 | 9 | -2 | 9 | 9 | 8 | 9 | 8 | 8 |
| Depreciation | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | -0 | 4 | 4 | 5 | 4 | 4 | 5 |
| Profit before tax | 7 | 5 | 0 | -3 | 3 | 8 | 8 | 7 | 6 | 3 | 4 | 6 | 4 | 5 | 6 | 5 | 3 | 4 | 6 | 6 | 4 | 6 | 6 | 6 | 6 | 5 | 6 |
| Tax | -0 | 2 | 1 | 0 | 0 | 2 | 2 | 2 | 2 | 1 | 1 | 2 | 0 | 2 | 2 | 2 | -1 | 0 | 2 | 3 | -2 | 2 | 2 | 2 | 0 | 2 | 1 |
| Net profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 4 | 3 | 3 | 0 | 4 | 3 | 5 | 4 | 4 | 4 | 5 | 3 | 4 |
| EPS ₹ | 4.59 | 2.11 | -0.18 | -2.23 | 2.16 | 2.02 | 2.06 | 1.72 | 1.58 | 0.42 | 0.92 | 1.55 | 1.17 | 1.06 | 1.33 | 0.99 | 1.15 | 1.25 | 1.34 | 0.91 | 1.72 | 1.47 | 1.34 | 1.29 | 1.59 | 1.11 | 1.42 |
| Revenue YoY | — | — | — | — | -22.5% | 35.3% | 151.8% | 79.9% | — | 18.8% | 16.8% | 10.6% | -2.1% | -5.2% | -13.8% | — | -5.7% | -7.8% | -4.5% | -14.9% | -90.9% | 7.2% | 20.3% | 15.9% | 1141.7% | -7.1% | 3.9% |
| Profit YoY | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -8.0% | — | — | — | -5.7% | -8.5% | 56.4% | — | 1.5% | 42.5% | -7.6% | -24.8% | 3.7% |
Returns & margins
trailing-twelve-month, per quarter| JUN '20 | SEP '20 | DEC '21 | MAR '22 | JUN '22 | SEP '22 | DEC '23 | MAR '24 | JUN '24 | SEP '24 | DEC '24 | MAR '25 | JUN '25 | SEP '25 | DEC '25 | MAR '26 | JUN '26 | SEP '26 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROE | — | — | — | — | — | 2.8% | 4.1% | 5.8% | 5.8% | 5.4% | 5.3% | 5.9% | 8.1% | 7.8% | 8.4% | 7.8% | 7.3% | 7.1% |
| ROCE | — | — | — | — | — | 11.7% | 11.7% | 10.8% | 10.8% | 11.1% | 11.8% | 9.1% | 9.8% | 9.2% | 9.0% | 12.0% | 11.6% | 11.0% |
| Net margin | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.4% | 0.7% | 1.0% | 1.0% | 1.0% | 1.0% | 1.6% | 2.1% | 2.0% | 2.1% | 1.5% | 1.5% | 1.5% |
| EBITDA margin | 6.5% | 6.5% | 5.9% | 5.0% | 4.4% | 4.5% | 4.9% | 5.2% | 5.4% | 5.6% | 6.5% | 6.6% | 6.9% | 6.6% | 6.1% | 6.3% | 6.3% | 6.3% |
| Debt / equity | — | — | — | — | — | 1.11 | 1.20 | 1.38 | 1.38 | 1.29 | 1.29 | 1.35 | 1.35 | 1.46 | 1.46 | 1.27 | 1.27 | 1.27 |
| Interest coverage | 1.43 | 1.27 | 2.60 | 2.28 | 2.03 | 1.90 | 1.77 | 1.65 | 1.59 | 1.56 | 1.55 | 1.83 | 1.89 | 1.87 | 1.90 | 1.67 | 1.64 | 1.65 |
| Asset turnover | — | — | — | — | — | 2.24 | 2.01 | 1.92 | 1.88 | 1.74 | 1.67 | 1.20 | 1.23 | 1.23 | 1.29 | 1.71 | 1.68 | 1.66 |
Balance sheet
equity vs borrowings over time · ₹ crore| SEP '22 | MAR '23 | SEP '23 | MAR '24 | SEP '24 | MAR '25 | SEP '25 | MAR '26 | SEP '26 | |
|---|---|---|---|---|---|---|---|---|---|
| Share capital | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 |
| Other equity / reserves | 132 | 137 | 144 | 151 | 159 | 169 | 178 | 186 | 195 |
| Total equity | 162 | 167 | 174 | 180 | 188 | 199 | 207 | 216 | 225 |
| Borrowings | 179 | 191 | 208 | 248 | 244 | 268 | 303 | 275 | 285 |
| Current liabilities | 212 | 213 | 240 | 259 | 297 | 299 | 372 | 371 | 368 |
| Non-current liabilities | 119 | 100 | 116 | 107 | 96 | 114 | 69 | 59 | 69 |
| Total assets | 493 | 479 | 530 | 547 | 583 | 613 | 650 | 648 | 665 |
| Property, plant & equipment | 106 | 104 | 108 | 146 | 167 | 158 | 181 | 184 | 178 |
| Capital work-in-progress | 20 | 36 | 42 | 27 | 17 | 30 | 1 | 2 | 0 |
| Investments | 4 | 0 | 0 | 4 | 2 | 2 | 2 | 2 | 3 |
| Inventories | 86 | 111 | 109 | 135 | 130 | 152 | 162 | 175 | 164 |
| Receivables | 177 | 142 | 146 | 146 | 162 | 155 | 181 | 187 | 202 |
| Cash & equivalents | 3 | 3 | 18 | 1 | 6 | 23 | 11 | 7 | 3 |
Cash flow
annual · ₹ crore · line = free cash flow| FY22 | FY23 | FY24 | FY25 | FY26 | |
|---|---|---|---|---|---|
| Cash from operations | 11 | 38 | 26 | 57 | 24 |
| Cash from investing | -37 | -31 | -43 | -26 | -10 |
| Cash from financing | 15 | -7 | 23 | -11 | -28 |
| Capex | 38 | 35 | 45 | 30 | 14 |
| Free cash flow | -27 | 3 | -19 | 27 | 10 |
| Dividends paid | 1 | 1 | 0 | 0 | 0 |
Where the assets sit
Sep '26 · ₹ crorePeer comparison
largest in Unclassified · this company in bold| Company | Market cap ₹cr | Price | P/E | P/B | ROE |
|---|---|---|---|---|---|
| Avantel Limited | 36,86,04,549 | 138.69 | — | 1059360.68 | 0.0% |
| Ducol Organics And Colours Limited | 19,55,275 | 120.00 | — | 20089.13 | 0.0% |
| Jio Platforms Limited | 12,57,181 | 1,406.40 | — | 3.57 | — |
| SBI Funds Management Limited | 1,01,750 | 499.55 | — | — | — |
| Tamilnadu Telecommunication Limited | 91,314 | 9.93 | — | — | — |
| Manipal Health Enterprises Limited | 76,294 | 646.70 | — | — | — |
| INDO-MIM Limited | 59,042 | 1,219.50 | — | — | — |
| AvenuesAI Limited | 45,138 | 129.25 | 153.6 | 9.51 | 6.2% |
| Dhoot Transmission Limited | 32,761 | 1,601.60 | — | 8.11 | — |
| 3M India Limited | 31,071 | 27,570.00 | 53.8 | 17.57 | 32.7% |
| Maheshwari Logistics Limited | 204 | 68.99 | 12.8 | 0.91 | 7.1% |
StoxGud checklist: Neutral setup · 5/10
- Price above 50-day average
- Price above 200-day average
- 50-day average above 200-day (uptrend)
- RSI in healthy 40–70 zone
- Positive 1-year return
- Return on equity above 15%
- Debt to equity below 1
- Revenue growing year on year
- Net profit margin above 10%
- P/E below industry median
A rules-based screen of trend, momentum, quality and valuation. Educational only — not a buy or sell recommendation.
Returns & technicals
FAQs
What is the share price of Maheshwari Logistics Limited?
Maheshwari Logistics Limited (MAHESHWARI) closed at ₹68.99 on NSE on 06 Nov 2026.
What is the market cap of Maheshwari Logistics Limited?
₹204 crore at the latest close.
What is the P/E ratio of Maheshwari Logistics Limited?
12.8, on trailing-twelve-month earnings from its filings.
How fast is Maheshwari Logistics Limited growing?
Maheshwari Logistics Limited: revenue has compounded at -1.1% a year over three years. Latest-quarter revenue is up 3.9% year on year, profit up 3.7%.
How profitable is Maheshwari Logistics Limited?
On a trailing-twelve-month basis return on equity is 7.1%, return on capital employed 11.0%, operating margin 6.3%, net margin 1.5%.
How much debt does Maheshwari Logistics Limited have?
Maheshwari Logistics Limited is moderately geared: debt to equity is 1.27 with borrowings of ₹285 cr against cash of ₹3 cr (balance sheet of 2026-09-30). Operating profit covers interest 1.6 times.
Financials parsed from Maheshwari Logistics Limited's own XBRL filings to NSE (consolidated), ₹ crore unless marked. Quarterly from SEP '19, annual from FY20, balance sheet from Sep '22. * = derived (full year or half year minus earlier quarters). Information only, not investment advice.