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

Logistics

Rating :
31/99  (View)

BSE: 520086 | NSE: SICAL

9.60
0.00 (0%)
27-Nov-2020 | 3:31PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  9.70
  •  9.70
  •  9.50
  •  9.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  80030
  •  7.68
  •  23.70
  •  5.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 56.53
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,426.01
  • N/A
  • 0.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.49%
  • 11.41%
  • 42.13%
  • FII
  • DII
  • Others
  • 0.05%
  • 0.01%
  • 7.91%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.14
  • 15.93
  • 18.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.80
  • 15.44
  • 3.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.01
  • 10.10
  • -10.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.52
  • 33.35
  • 29.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.37
  • 1.43
  • 1.03

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.86
  • 12.55
  • 12.10

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
128
298
-57%
137
362
-62%
159
426
-63%
188
414
-55%
Expenses
123
309
-60%
129
324
-60%
175
374
-53%
219
373
-41%
EBITDA
5
-12
-
8
38
-78%
-17
53
-
-32
41
-
EBIDTM
4%
-4%
6%
10%
-11%
12%
-17%
10%
Other Income
1
3
-65%
1
3
-55%
16
1
1096%
6
2
265%
Interest
12
13
-13%
12
16
-27%
12
16
-24%
13
16
-20%
Depreciation
20
22
-8%
21
21
0%
20
18
13%
22
19
16%
PBT
-25
-43
-
-23
4
-
-33
20
-
-60
8
-
Tax
0
-2
-
0
1
-100%
-23
7
-
0
3
-100%
PAT
-25
-41
-
-23
3
-
-11
13
-
-60
5
-
PATM
-19%
-14%
-17%
1%
-7%
3%
-32%
1%
EPS
-4.27
-7.06
-
-3.94
0.48
-
-1.82
2.15
-
-10.31
0.80
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
611
1,732
1,355
1,033
777
827
842
761
780
769
722
Net Sales Growth
-59%
28%
31%
33%
-6%
-2%
11%
-2%
1%
7%
 
Cost Of Goods Sold
504
0
0
0
0
0
0
0
0
0
0
Gross Profit
108
1,732
1,355
1,033
777
827
842
761
780
769
722
GP Margin
18%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
646
1,560
1,194
886
676
743
756
672
699
771
689
Power & Fuel Cost
-
2
2
2
1
5
5
1
1
1
1
% Of Sales
-
0%
0%
0%
0%
1%
1%
0%
0%
0%
0%
Employee Cost
-
124
103
62
42
32
30
30
31
31
26
% Of Sales
-
7%
8%
6%
5%
4%
4%
4%
4%
4%
4%
Manufacturing Exp.
-
1,146
856
657
587
681
695
605
632
657
625
% Of Sales
-
66%
63%
64%
75%
82%
83%
80%
81%
85%
87%
General & Admin Exp.
-
250
204
141
24
24
24
10
8
11
7
% Of Sales
-
14%
15%
14%
3%
3%
3%
1%
1%
1%
1%
Selling & Distn. Exp.
-
25
17
14
0
0
0
0
0
15
9
% Of Sales
-
1%
1%
1%
0%
0%
0%
0%
0%
2%
1%
Miscellaneous Exp.
-
12
13
10
22
0
1
26
27
57
9
% Of Sales
-
1%
1%
1%
3%
0%
0%
3%
4%
7%
3%
EBITDA
-35
172
161
147
102
84
86
89
80
-2
33
EBITDA Margin
-6%
10%
12%
14%
13%
10%
10%
12%
10%
0%
5%
Other Income
25
6
16
17
15
41
28
16
12
40
9
Interest
49
64
62
59
57
57
61
64
43
23
27
Depreciation
83
72
63
43
34
46
40
38
33
27
35
PBT
-142
43
53
63
26
22
13
3
15
-12
-20
Tax
-23
19
23
25
7
2
-3
-3
1
-3
1
Tax Rate
16%
44%
43%
39%
28%
9%
-26%
-77%
7%
24%
-4%
PAT
-119
26
26
37
19
16
9
2
13
-8
-21
PAT before Minority Interest
-115
24
30
38
19
20
16
7
16
-11
-20
Minority Interest
4
2
-4
-1
0
-3
-7
-5
-3
3
0
PAT Margin
-19%
2%
2%
4%
2%
2%
1%
0%
2%
-1%
-3%
PAT Growth
0%
0%
-29%
101%
14%
72%
339%
-83%
261%
61%
 
EPS
-20.33
4.51
4.51
6.39
3.18
2.79
1.62
0.37
2.21
-1.37
-3.56

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
602
525
494
456
442
438
434
418
405
330
Share Capital
59
56
56
56
56
56
56
56
40
40
Total Reserves
544
469
438
400
387
383
378
362
233
290
Non-Current Liabilities
834
787
863
803
779
666
609
578
555
848
Secured Loans
808
769
853
767
621
641
571
453
338
369
Unsecured Loans
0
0
0
0
0
0
6
5
13
454
Long Term Provisions
6
5
5
4
4
2
2
2
81
0
Current Liabilities
1,119
943
748
527
339
323
343
248
435
412
Trade Payables
121
108
92
76
88
70
77
52
102
288
Other Current Liabilities
691
563
456
322
108
147
122
87
90
0
Short Term Borrowings
305
271
199
127
140
103
142
107
231
0
Short Term Provisions
1
1
2
2
3
3
2
3
12
123
Total Liabilities
2,748
2,451
2,293
1,972
1,743
1,607
1,559
1,413
1,526
1,641
Net Block
907
921
901
764
569
534
541
501
368
650
Gross Block
1,289
1,232
1,146
966
866
801
769
692
524
809
Accumulated Depreciation
381
311
245
202
297
266
228
191
156
159
Non Current Assets
2,010
1,939
1,771
1,569
1,443
1,322
1,207
1,140
1,064
1,041
Capital Work in Progress
1,028
879
765
673
691
615
563
475
490
303
Non Current Investment
18
24
17
17
0
0
0
0
0
88
Long Term Loans & Adv.
39
62
54
61
100
170
102
163
207
0
Other Non Current Assets
18
52
34
55
82
3
0
1
0
0
Current Assets
738
512
522
403
301
285
352
272
461
591
Current Investments
0
0
0
0
0
1
2
1
26
0
Inventories
15
14
14
13
15
16
15
14
11
4
Sundry Debtors
397
308
286
203
165
166
159
110
109
192
Cash & Bank
61
8
41
29
41
35
123
78
194
86
Other Current Assets
266
105
97
60
79
67
52
70
121
308
Short Term Loans & Adv.
154
78
84
97
38
54
38
57
107
308
Net Current Assets
-381
-431
-226
-124
-38
-38
9
24
26
179
Total Assets
2,748
2,451
2,293
1,972
1,743
1,607
1,559
1,413
1,526
1,641

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
54
120
55
75
75
21
87
25
-73
49
PBT
43
53
63
26
22
13
8
16
-12
-20
Adjustment
132
123
93
77
62
90
88
71
76
57
Changes in Working Capital
-83
-46
-109
-17
-10
-77
-9
-61
-135
14
Cash after chg. in Working capital
91
130
47
86
74
26
88
26
-71
51
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-37
-10
8
-10
1
-5
-1
-1
-2
-2
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
-217
-184
-241
-188
-137
-58
-153
-117
-55
-296
Net Fixed Assets
-205
-48
-154
-92
-60
-12
-48
-18
117
60
Net Investments
3
-15
-1
-6
-2
41
-8
-22
134
3
Others
-16
-122
-86
-90
-75
-87
-97
-78
-306
-359
Cash from Financing Activity
168
32
198
119
68
-51
112
-25
236
150
Net Cash Inflow / Outflow
5
-33
11
7
6
-88
45
-117
108
-97
Opening Cash & Equivalents
8
41
29
22
35
123
78
194
86
183
Closing Cash & Equivalent
12
8
41
29
41
35
123
78
194
86

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
103
94
89
82
80
79
78
75
69
80
ROA
1%
1%
2%
1%
1%
1%
0%
1%
-1%
-1%
ROE
4%
6%
8%
4%
4%
4%
2%
5%
-4%
-7%
ROCE
5%
6%
8%
6%
6%
6%
6%
6%
1%
1%
Fixed Asset Turnover
1.37
1.14
0.98
0.85
0.99
1.07
1.04
1.28
1.15
0.86
Receivable days
74
80
86
86
73
70
65
51
71
97
Inventory Days
3
4
5
7
7
7
7
6
4
2
Payable days
30
35
39
43
36
35
35
40
97
147
Cash Conversion Cycle
47
49
52
50
44
42
37
17
-22
-48
Total Debt/Equity
2.37
2.54
2.55
2.20
1.72
1.89
1.81
1.43
2.21
2.60
Interest Cover
2
2
2
1
1
1
1
1
0
0

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.