Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹150Cr
Rev Gr TTM
Revenue Growth TTM
10.30%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MAHESHWARI
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -2.1 | -5.2 | -13.8 | -10.3 | -5.8 | -7.8 | -4.5 | -14.9 | -0.6 | 7.3 | 20.3 | 15.9 |
| 265 | 258 | 225 | 264 | 247 | 236 | 213 | 216 | 240 | 250 | 259 | 255 |
Operating Profit Operating ProfitCr |
| 4.2 | 5.0 | 6.0 | 4.7 | 5.1 | 5.8 | 6.9 | 8.3 | 7.3 | 6.6 | 6.0 | 6.5 |
Other Income Other IncomeCr | 1 | 1 | 1 | 2 | 1 | 1 | 2 | 0 | 3 | 1 | 2 | 1 |
Interest Expense Interest ExpenseCr | 5 | 7 | 6 | 7 | 8 | 8 | 8 | 9 | 8 | 9 | 9 | 8 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 5 | 5 |
| 4 | 5 | 6 | 5 | 3 | 4 | 6 | 6 | 10 | 6 | 6 | 6 |
| 0 | 2 | 2 | 2 | -1 | 0 | 2 | 3 | 1 | 2 | 2 | 2 |
|
Growth YoY PAT Growth YoY% | 170.3 | 16.2 | -8.0 | 15.2 | -5.8 | 14.9 | -6.2 | -16.1 | 152.2 | 19.9 | 0.3 | 34.9 |
| 1.3 | 1.2 | 1.8 | 1.1 | 1.3 | 1.4 | 1.7 | 1.1 | 3.2 | 1.6 | 1.4 | 1.3 |
| 1.2 | 1.0 | 1.3 | 1.2 | 1.1 | 1.3 | 1.3 | 0.9 | 2.6 | 1.5 | 1.3 | 1.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 19.2 | -26.7 | -11.0 | 53.0 | 11.0 | -8.8 | -7.1 | 10.5 |
| 835 | 991 | 709 | 633 | 983 | 1,099 | 994 | 905 | 1,004 |
Operating Profit Operating ProfitCr |
| 4.0 | 4.5 | 6.7 | 6.4 | 5.0 | 4.4 | 5.2 | 7.0 | 6.6 |
Other Income Other IncomeCr | 3 | 3 | 2 | 2 | 3 | 2 | 4 | 5 | 7 |
Interest Expense Interest ExpenseCr | 13 | 18 | 21 | 19 | 19 | 22 | 28 | 32 | 33 |
Depreciation DepreciationCr | 7 | 8 | 12 | 13 | 12 | 12 | 12 | 16 | 17 |
| 18 | 23 | 20 | 13 | 24 | 18 | 18 | 25 | 27 |
| 6 | 8 | 5 | 4 | 7 | 5 | 4 | 7 | 7 |
|
| | 29.4 | -2.5 | -36.8 | 84.7 | -21.4 | 2.0 | 34.0 | 8.9 |
| 1.3 | 1.4 | 1.9 | 1.4 | 1.7 | 1.2 | 1.3 | 1.9 | 1.9 |
| 7.9 | 5.0 | 5.0 | 3.1 | 5.8 | 4.6 | 4.5 | 6.1 | 6.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 15 | 15 | 15 | 30 | 30 | 30 | 30 | 30 | 30 |
| 88 | 102 | 115 | 109 | 125 | 137 | 151 | 169 | 178 |
Current Liabilities Current LiabilitiesCr | 168 | 179 | 147 | 139 | 175 | 212 | 259 | 330 | 372 |
Non Current Liabilities Non Current LiabilitiesCr | 69 | 77 | 84 | 90 | 99 | 100 | 107 | 83 | 69 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 257 | 216 | 223 | 243 | 278 | 312 | 346 | 398 | 445 |
Non Current Assets Non Current AssetsCr | 83 | 157 | 139 | 125 | 151 | 167 | 201 | 215 | 205 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 63 | 31 | 47 | 11 | 38 | 6 | 57 |
Investing Cash Flow Investing Cash FlowCr | -49 | -20 | -6 | -37 | -31 | -43 | -26 |
Financing Cash Flow Financing Cash FlowCr | -10 | -13 | -28 | 15 | -7 | 23 | -11 |
|
Free Cash Flow Free Cash FlowCr | 14 | 12 | 44 | -2 | 43 | 6 | 57 |
| 416.8 | 213.2 | 509.4 | 63.0 | 283.9 | 41.4 | 310.6 |
CFO To EBITDA CFO To EBITDA% | 136.0 | 61.2 | 109.4 | 20.8 | 76.4 | 10.5 | 83.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 262 | 318 | 208 | 221 | 308 | 236 | 182 | 164 |
Price To Earnings Price To Earnings | 22.5 | 21.1 | 14.2 | 23.8 | 18.0 | 17.5 | 13.2 | 8.9 |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
Price To Book Price To Book | 2.5 | 2.7 | 1.6 | 1.6 | 2.0 | 1.4 | 1.0 | 0.8 |
| 10.3 | 9.2 | 6.4 | 7.7 | 9.0 | 8.5 | 7.9 | 6.0 |
Profitability Ratios Profitability Ratios |
| 33.7 | 48.1 | 35.2 | 29.1 | 21.3 | 19.7 | 21.2 | 22.3 |
| 4.0 | 4.5 | 6.7 | 6.4 | 5.0 | 4.4 | 5.2 | 7.0 |
| 1.3 | 1.4 | 1.9 | 1.4 | 1.7 | 1.2 | 1.3 | 1.9 |
| 14.5 | 17.4 | 15.9 | 11.5 | 12.8 | 10.9 | 10.8 | 12.3 |
| 11.3 | 12.9 | 11.4 | 6.7 | 11.1 | 8.1 | 7.6 | 9.3 |
| 3.4 | 4.0 | 4.1 | 2.5 | 4.0 | 2.8 | 2.5 | 3.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Company Overview**
Maheshwari Logistics Limited (MLL), incorporated in 2006 and headquartered in Vapi, Gujarat, is a diversified conglomerate operating across **logistics, non-coking coal & petcoke trading, kraft paper manufacturing, and paper trading**. Promoted by the Kabra & Maheshwari family, the company has evolved from a regional logistics player into an integrated industrial services provider with pan-India ambitions.
MLL is listed on the **NSE Main Board**, having migrated from the NSE Emerge platform in 2019. The company is led by **Mr. Neeraj Maheshwari**, Chairman and Managing Director, supported by an experienced management team.
---
### **Business Segments & Operations**
#### **1. Kraft Paper Manufacturing**
- MLL operates a **45,000 sq. meter kraft paper manufacturing facility in Ambethi, Vapi, Gujarat**.
- The plant has an annual production capacity of **100,000 metric tons**, ranking among India’s significant recycled paper producers.
- Uses **100% recycled wastepaper** sourced through an **in-house supply chain** with collection centers in Gujarat and Maharashtra.
- In FY24, the Paper segment contributed **26.92% of total revenue**.
- Excess waste paper is sold to other manufacturers, creating a **dual revenue stream**.
- Key applications: packaging for e-commerce, F&B, pharmaceuticals, and industrial bundling.
**Recent Developments (2025):**
- Commissioned a **plastic boiler** that converts laminated film waste into steam for manufacturing, reducing fuel costs and eliminating waste disposal expenses.
- Plans underway to expand into **value-added paper varieties**, enhancing profitability and product differentiation.
#### **2. Coal & Petcoke Trading**
- A dominant segment, accounting for **60.20% of FY24 revenue**.
- Operates a **coal screening and grading plant in Vapi**, customizing coal as per customer specifications.
- Imports coal through western Indian ports; sources petcoke domestically from Reliance and Essar.
- Authorized dealer for **Nayara Energy (petcoke)**.
- Supplies coal, lignite, and petcoke to industries including cement, steel, paper, chemicals, and fertilizers.
- Serves SME/MSME sectors by offering cost-effective, doorstep delivery with end-to-end logistics support.
**Volume & Market Position:**
- Supplied over **5.15 lakh tons of coal & petcoke in 2021**, with consistent growth post-pandemic.
- Viewed as a resilient and high-margin business due to sustained industrial energy demand.
#### **3. Logistics & Transportation**
- Core service offering across **full truckload (FTL) transport** for bulk cargo.
- Revenue contribution: **12.88% in FY24**.
- Operates in Gujarat, Rajasthan, Maharashtra, Karnataka, Kerala, and parts of Uttar Pradesh.
- Serves marquee clients including **Ultratech Cement, ACC, Ambuja Cement, Essar Steel, Ghadi Detergent, and Gayatrishakti Paper**.
- Fleet consists of **89 owned vehicles (as of Mar 2024)** with access to over **10,000 outsourced vehicles**, making MLL one of the **largest fleet aggregators in Western India**.
- Follows an **asset-light model**, minimizing capex and enhancing scalability.
**Logistics Network:**
- **10–12 operational offices** across Gujarat and Rajasthan.
- Offers tech-enabled services with GPS tracking, fleet management systems, and digital dispatch for improved efficiency.
**Expansion:**
- Strategic entry into **steel and textiles logistics** (planned 2022–2025).
- Geographic outreach expansion planned to capture higher market share.
#### **4. Strategic Diversifications & New Ventures**
- **Automotive OEM Partnerships:**
- Appointed **authorized dealer for Mahindra & Mahindra’s Truck & Bus Division** in South Gujarat (since 2023).
- Recognized as **‘Best Debutant Dealer’** in FY23 and received **"Highest HCV Sales in 1500–3000 TIV" award in 2025**.
- Also holds franchise for **Apollo Tyres** in Southern Gujarat, distributing tyres, tubes, and flaps.
- Established **M&M service centers in Mora (Surat) and Chikhli (Navsari)** with plans for a multi-location service chain.
- **Investment in Packaging:**
- Increased stake in **Vidhik Prints Private Limited**, a mono-carton manufacturer.
- Fully integrated; enables synergies across packaging value chain and vertical integration for kraft paper sales.
- Strengthens foothold in growing packaging market driven by e-commerce.
---
### **Operational Strengths**
| **Factor** | **Details** |
|----------|-----------|
| **Integrated Model** | End-to-end services from raw material sourcing (waste paper) to manufacturing, logistics, and distribution. |
| **Asset-Light Logistics** | Utilizes third-party fleet (~10,000+ vehicles), reducing fixed costs and enabling flexible scaling. |
| **In-House Energy & Cost Efficiency** | Owns a **4.5 MW captive power plant** and **plastic boiler**, cutting energy and fuel expenses. |
| **Sustainability Focus** | 100% recycled paper production, reduced carbon footprint, and waste-to-energy initiatives enhance ESG credentials. |
| **Digitalization** | Invests in GPS, telemetry, and fleet management tools to improve fleet utilization and delivery reliability. |
| **Client Relationships** | Long-term contracts with major industrial clients ensure stable cash flows and collaborative growth. |
---
### **Financial & Operational Highlights**
- **Revenue (FY23):** Crossed **₹1,000 crore** with healthy operating cash flows despite macro challenges.
- **Segment Revenue (FY24):**
- Coal & Trading: 60.20%
- Paper: 26.92%
- Logistics: 12.88%
- **Kraft Paper Production (FY24):** 90,800 MT, nearly at full capacity.
- **Working Capital Dependency:** High utilization (~90%) of cash credit limits, indicating strong reliance on bank financing for day-to-day operations.
- **Capital Employed (Mar 2022):** ₹2,543 crore
- **Fixed Assets (Mar 2022):** ₹1,224 crore
---
### **Recognitions & Awards (2025)**
- **"Strong Commitment to Transport Safety"** – Awarded by **Grasim Industries** at Transport Meet 2025.
- **"Highest HCV Sales in 1500–3000 TIV Category"** – Awarded by **Mahindra Truck & Bus Division**.
- **"Best Debutant Dealer"** – Mahindra & Mahindra (FY23), reaffirmed by continued performance in 2025.
---
### **Growth Drivers**
1. **Infrastructure & Industrial Expansion:** Rising demand for coal, petcoke, and bulk logistics across western India.
2. **E-commerce Boom:** Fuels demand for kraft paper and corrugated packaging.
3. **Government Sustainability Push:** Favors recycled paper and cleaner fuels.
4. **Digital Supply Chains:** MLL’s investments in tracking and fleet optimization enhance competitiveness.
5. **Vertical Integration:** Control over waste paper supply, manufacturing, and distribution strengthens margins.
6. **OEM Partnerships:** Expansion into vehicle sales and after-sales services offers new revenue streams.