Nifty
Sensex
:
:
12968.95
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)

Trading

Rating :
34/99  (View)

BSE: 533014 | NSE: SICAGEN

12.60
-0.15 (-1.18%)
27-Nov-2020 | 3:42PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  12.65
  •  13.10
  •  12.50
  •  12.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  28048
  •  3.53
  •  20.50
  •  7.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 49.58
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 111.88
  • 3.99%
  • 0.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.79%
  • 12.08%
  • 31.10%
  • FII
  • DII
  • Others
  • 12.33%
  • 0.17%
  • 2.53%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.23
  • 3.07
  • -1.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.17
  • -
  • 61.83

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -34.90
  • -19.43
  • -32.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.68
  • 20.67
  • 15.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.18
  • 0.23
  • 0.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.05
  • 9.33
  • 9.41

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
126
167
-24%
56
169
-67%
170
296
-43%
193
172
12%
Expenses
124
162
-23%
61
169
-64%
167
297
-44%
189
171
11%
EBITDA
2
5
-59%
-4
0
-
3
-1
-
3
1
181%
EBIDTM
2%
3%
-8%
0%
2%
0%
2%
1%
Other Income
2
3
-39%
2
1
89%
6
11
-43%
0
2
-84%
Interest
1
2
-46%
2
2
-30%
3
3
1%
2
2
-26%
Depreciation
2
2
42%
2
2
45%
5
1
252%
2
2
6%
PBT
0
4
-90%
-6
-3
-
2
6
-74%
0
-1
-
Tax
0
0
-53%
0
0
-95%
2
3
-35%
1
0
1275%
PAT
0
4
-93%
-6
-3
-
0
3
-
0
-1
-
PATM
0%
2%
-11%
-2%
0%
1%
0%
0%
EPS
0.07
0.99
-93%
-1.49
-0.83
-
-0.03
0.85
-
-0.05
-0.15
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
546
699
820
738
711
601
771
620
1,027
1,058
791
Net Sales Growth
-32%
-15%
11%
4%
18%
-22%
24%
-40%
-3%
34%
 
Cost Of Goods Sold
485
620
731
652
631
544
693
552
930
971
739
Gross Profit
60
79
90
86
80
57
77
68
98
87
52
GP Margin
11%
11%
11%
12%
11%
9%
10%
11%
10%
8%
7%
Total Expenditure
541
688
819
737
708
608
764
613
994
1,023
772
Power & Fuel Cost
-
4
4
3
3
3
3
4
3
3
1
% Of Sales
-
1%
0%
0%
0%
0%
0%
1%
0%
0%
0%
Employee Cost
-
35
46
39
34
28
32
28
30
25
15
% Of Sales
-
5%
6%
5%
5%
5%
4%
5%
3%
2%
2%
Manufacturing Exp.
-
4
5
7
4
5
4
4
5
3
1
% Of Sales
-
1%
1%
1%
1%
1%
0%
1%
0%
0%
0%
General & Admin Exp.
-
14
22
23
23
20
22
18
19
15
13
% Of Sales
-
2%
3%
3%
3%
3%
3%
3%
2%
1%
2%
Selling & Distn. Exp.
-
6
9
12
10
7
7
7
6
6
3
% Of Sales
-
1%
1%
2%
1%
1%
1%
1%
1%
1%
0%
Miscellaneous Exp.
-
4
3
1
2
1
2
0
0
0
3
% Of Sales
-
1%
0%
0%
0%
0%
0%
0%
0%
0%
0%
EBITDA
4
11
1
1
3
-7
6
7
34
35
19
EBITDA Margin
1%
2%
0%
0%
0%
-1%
1%
1%
3%
3%
2%
Other Income
11
11
17
15
15
18
17
29
8
4
7
Interest
7
9
9
9
7
6
7
7
11
12
5
Depreciation
12
10
6
5
4
5
6
6
4
4
2
PBT
-4
3
3
2
8
-1
10
24
27
23
19
Tax
2
3
3
0
0
-2
1
0
8
8
6
Tax Rate
-70%
89%
95%
30%
3%
300%
13%
1%
31%
29%
18%
PAT
-6
0
0
1
7
1
7
17
18
21
26
PAT before Minority Interest
-6
0
0
1
7
1
7
17
18
21
26
Minority Interest
0
0
0
0
0
0
0
0
0
0
0
PAT Margin
-1%
0%
0%
0%
1%
0%
1%
3%
2%
2%
3%
PAT Growth
-272%
177%
-89%
-84%
590%
-84%
-61%
-5%
-13%
-22%
 
EPS
-1.51
0.09
0.03
0.29
1.85
0.27
1.67
4.27
4.51
5.18
6.65

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
375
382
393
384
483
479
480
461
441
394
Share Capital
40
40
40
40
40
40
40
40
40
40
Total Reserves
336
343
353
345
443
439
441
421
402
355
Non-Current Liabilities
40
30
33
34
49
46
53
52
50
46
Secured Loans
7
9
12
13
14
0
0
5
7
19
Unsecured Loans
0
0
0
0
0
11
12
12
12
12
Long Term Provisions
16
18
18
18
28
25
32
23
17
3
Current Liabilities
209
300
201
176
89
86
140
162
152
97
Trade Payables
102
150
76
56
29
30
52
46
36
35
Other Current Liabilities
14
11
15
19
9
14
20
16
29
25
Short Term Borrowings
72
109
85
76
47
37
62
86
72
30
Short Term Provisions
21
29
24
26
4
5
6
14
15
6
Total Liabilities
624
712
626
603
620
610
673
675
643
537
Net Block
165
148
203
183
57
59
64
60
57
34
Gross Block
189
162
212
187
151
149
151
141
135
52
Accumulated Depreciation
24
14
9
4
94
90
87
82
78
17
Non Current Assets
209
201
264
273
372
380
390
370
344
300
Capital Work in Progress
1
0
0
12
2
1
0
2
0
0
Non Current Investment
23
29
34
54
100
100
100
100
98
53
Long Term Loans & Adv.
21
24
27
24
213
220
226
208
183
208
Other Non Current Assets
0
0
0
0
0
0
0
0
5
5
Current Assets
415
511
362
330
248
230
282
305
300
237
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
133
116
122
120
87
88
106
119
109
58
Sundry Debtors
206
267
185
147
117
108
127
124
103
75
Cash & Bank
17
74
16
24
32
22
28
43
34
20
Other Current Assets
59
7
4
3
12
12
21
18
54
84
Short Term Loans & Adv.
55
47
34
36
11
10
18
18
53
83
Net Current Assets
206
212
161
154
159
145
143
143
148
140
Total Assets
624
712
626
603
620
610
673
675
643
537

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-37
20
-12
-41
-3
3
-14
16
39
-3
PBT
3
3
2
8
-1
10
24
27
23
19
Adjustment
18
18
4
-5
-5
1
-10
7
12
0
Changes in Working Capital
-57
3
-17
-44
2
-7
-30
-10
14
-15
Cash after chg. in Working capital
-35
25
-12
-41
-3
4
-16
24
49
4
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-1
-5
0
0
0
-1
3
-8
-10
-7
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
45
-5
11
5
9
2
17
8
-31
17
Net Fixed Assets
-13
48
-4
-22
-1
3
-6
-5
0
-1
Net Investments
3
-4
14
-25
0
0
0
-2
-90
0
Others
54
-49
0
53
10
-1
22
16
59
18
Cash from Financing Activity
-18
-12
-4
22
4
-11
-18
-17
7
-3
Net Cash Inflow / Outflow
-10
3
-5
-13
10
-6
-15
7
15
10
Opening Cash & Equivalents
16
13
17
31
22
28
43
36
20
10
Closing Cash & Equivalent
5
16
13
17
32
22
28
43
35
20

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
95
97
99
97
122
121
121
116
112
100
ROA
0%
0%
0%
1%
0%
1%
3%
3%
3%
5%
ROE
0%
0%
0%
2%
0%
1%
4%
4%
5%
7%
ROCE
3%
2%
2%
3%
1%
3%
4%
7%
8%
9%
Fixed Asset Turnover
3.98
4.39
3.71
4.23
4.03
5.19
4.28
7.47
11.39
15.56
Receivable days
124
101
82
67
68
55
73
40
31
44
Inventory Days
65
53
60
53
53
46
66
40
29
23
Payable days
66
52
33
22
18
20
30
15
13
25
Cash Conversion Cycle
122
102
108
98
103
81
109
65
47
42
Total Debt/Equity
0.21
0.31
0.25
0.23
0.13
0.10
0.15
0.22
0.21
0.15
Interest Cover
1
1
1
2
1
2
4
3
3
8

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.