Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Trading

Rating :
39/99

BSE: 533014 | NSE: SICAGEN

23.90
0.55 (2.36%)
16-Nov-2018 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  24.00
  •  24.90
  •  23.50
  •  23.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  21770
  •  5.20
  •  64.00
  •  21.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 93.39
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 174.06
  • 2.54%
  • 0.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 41.79%
  • 13.33%
  • 29.82%
  • FII
  • DII
  • Others
  • 0.43%
  • 0.17%
  • 14.46%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.76
  • 3.55
  • 7.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -16.20
  • -31.27
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -20.85
  • -41.59
  • 2.75

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.38
  • 19.32
  • 25.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.18
  • 0.20
  • 0.25

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.13
  • 7.72
  • 10.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
170.42
160.56
6.14%
181.97
210.59
-13.59%
208.02
198.64
4.72%
160.71
191.69
-16.16%
Expenses
166.94
162.47
2.75%
184.25
211.51
-12.89%
202.60
195.56
3.60%
162.28
191.67
-15.33%
EBITDA
3.48
-1.91
-
-2.28
-0.92
-
5.42
3.08
75.97%
-1.57
0.02
-
EBIDTM
2.04%
-1.19%
-1.25%
-0.44%
2.61%
1.55%
-0.98%
0.01%
Other Income
1.14
6.66
-82.88%
2.31
4.54
-49.12%
1.27
6.41
-80.19%
2.25
0.96
134.38%
Interest
2.00
2.71
-26.20%
2.07
2.20
-5.91%
1.94
2.08
-6.73%
2.14
1.46
46.58%
Depreciation
1.58
1.11
42.34%
1.63
1.09
49.54%
1.67
1.08
54.63%
1.23
1.09
12.84%
PBT
1.04
0.93
11.83%
-3.67
0.33
-
3.08
6.33
-51.34%
-2.69
-1.57
-
Tax
0.04
0.03
33.33%
-0.01
0.15
-
0.27
0.28
-3.57%
0.05
0.03
66.67%
PAT
1.00
0.90
11.11%
-3.66
0.18
-
2.81
6.05
-53.55%
-2.74
-1.60
-
PATM
0.59%
0.56%
-2.01%
0.09%
1.35%
3.05%
-1.70%
-0.83%
EPS
0.25
0.28
-10.71%
-0.92
0.04
-
0.71
1.53
-53.59%
-0.74
-0.36
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
721.12
737.95
710.87
600.67
770.81
619.90
1,027.48
1,058.32
790.92
510.36
421.48
Net Sales Growth
-5.30%
3.81%
18.35%
-22.07%
24.34%
-39.67%
-2.91%
33.81%
54.97%
21.09%
 
Cost Of Goods Sold
633.87
651.77
630.74
543.80
693.48
551.63
929.71
971.02
739.04
464.67
385.04
Gross Profit
87.25
86.18
80.13
56.87
77.33
68.27
97.77
87.30
51.88
45.69
36.44
GP Margin
12.10%
11.68%
11.27%
9.47%
10.03%
11.01%
9.52%
8.25%
6.56%
8.95%
8.65%
Total Expenditure
716.07
736.93
707.59
607.84
764.40
613.25
993.64
1,023.18
771.67
502.62
415.51
Power & Fuel Cost
-
3.29
3.00
3.01
3.41
3.52
3.25
2.74
0.72
0.69
0.40
% Of Sales
-
0.45%
0.42%
0.50%
0.44%
0.57%
0.32%
0.26%
0.09%
0.14%
0.09%
Employee Cost
-
39.17
33.96
28.33
32.29
28.46
29.94
24.80
14.77
11.45
8.96
% Of Sales
-
5.31%
4.78%
4.72%
4.19%
4.59%
2.91%
2.34%
1.87%
2.24%
2.13%
Manufacturing Exp.
-
5.05
4.27
5.11
3.69
3.88
4.76
3.01
0.87
12.63
11.11
% Of Sales
-
0.68%
0.60%
0.85%
0.48%
0.63%
0.46%
0.28%
0.11%
2.47%
2.64%
General & Admin Exp.
-
23.66
23.01
20.21
22.46
18.29
19.07
15.42
12.79
4.89
4.26
% Of Sales
-
3.21%
3.24%
3.36%
2.91%
2.95%
1.86%
1.46%
1.62%
0.96%
1.01%
Selling & Distn. Exp.
-
12.17
10.26
6.72
7.40
7.01
6.46
5.70
3.28
0.00
0.00
% Of Sales
-
1.65%
1.44%
1.12%
0.96%
1.13%
0.63%
0.54%
0.41%
0%
0%
Miscellaneous Exp.
-
1.82
2.35
0.66
1.67
0.46
0.45
0.49
0.20
8.30
0.00
% Of Sales
-
0.25%
0.33%
0.11%
0.22%
0.07%
0.04%
0.05%
0.03%
1.63%
1.36%
EBITDA
5.05
1.02
3.28
-7.17
6.41
6.65
33.84
35.14
19.25
7.74
5.97
EBITDA Margin
0.70%
0.14%
0.46%
-1.19%
0.83%
1.07%
3.29%
3.32%
2.43%
1.52%
1.42%
Other Income
6.97
14.72
14.97
17.70
16.71
28.99
8.50
3.99
6.60
8.38
11.31
Interest
8.15
8.99
6.61
5.98
7.00
6.53
11.01
11.99
4.67
2.63
1.20
Depreciation
6.11
5.10
4.13
5.08
6.42
5.56
4.24
3.94
1.79
1.73
1.79
PBT
-2.24
1.65
7.51
-0.53
9.70
23.55
27.09
23.20
19.39
11.75
14.29
Tax
0.35
0.50
0.20
-1.59
0.95
0.23
7.96
8.22
5.94
2.38
2.38
Tax Rate
-15.63%
30.30%
2.66%
300.00%
12.55%
1.34%
30.82%
28.60%
18.41%
20.26%
16.66%
PAT
-2.59
1.15
7.31
1.06
6.62
16.91
17.87
20.52
26.32
9.37
11.92
PAT before Minority Interest
-2.77
1.15
7.31
1.06
6.62
16.91
17.87
20.52
26.32
9.37
11.92
Minority Interest
-0.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-0.36%
0.16%
1.03%
0.18%
0.86%
2.73%
1.74%
1.94%
3.33%
1.84%
2.83%
PAT Growth
-146.84%
-84.27%
589.62%
-83.99%
-60.85%
-5.37%
-12.91%
-22.04%
180.90%
-21.39%
 
Unadjusted EPS
-0.70
0.29
1.89
0.27
1.67
4.27
4.52
5.19
6.66
2.43
1.46

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
393.06
384.48
482.58
478.68
480.18
460.62
441.22
394.16
372.43
362.13
Share Capital
39.57
39.57
39.57
39.57
39.57
39.57
39.57
39.57
39.57
39.57
Total Reserves
353.49
344.91
443.01
439.11
440.61
421.05
401.65
354.59
332.86
322.56
Non-Current Liabilities
32.76
33.70
49.09
46.00
52.78
52.45
50.29
45.50
33.07
15.52
Secured Loans
11.57
12.81
13.56
0.00
0.00
4.60
7.13
18.60
17.64
0.00
Unsecured Loans
0.00
0.00
0.00
10.99
11.65
11.78
11.65
11.65
11.76
11.76
Long Term Provisions
18.45
18.43
27.50
25.05
32.02
23.35
17.39
3.35
0.00
0.00
Current Liabilities
200.54
176.06
88.53
85.63
139.60
162.23
151.90
97.12
81.46
53.80
Trade Payables
75.65
55.50
28.72
29.74
52.49
45.55
36.42
35.38
72.84
47.95
Other Current Liabilities
15.14
18.64
8.58
13.75
19.74
16.03
28.79
25.38
0.00
0.00
Short Term Borrowings
85.40
76.03
46.91
37.01
61.79
86.33
71.63
30.28
0.00
0.00
Short Term Provisions
24.35
25.89
4.32
5.13
5.58
14.32
15.06
6.08
8.62
5.85
Total Liabilities
626.36
602.60
620.20
610.31
672.56
675.30
643.41
536.78
486.96
431.45
Net Block
202.59
183.14
56.83
58.56
63.75
59.83
57.33
34.13
32.36
26.44
Gross Block
211.62
187.27
151.11
148.56
150.68
141.40
135.03
51.62
50.51
44.05
Accumulated Depreciation
9.03
4.13
94.28
90.00
86.93
81.57
77.70
17.49
18.15
17.61
Non Current Assets
261.79
272.71
372.22
380.05
390.24
370.05
343.54
299.70
85.44
65.02
Capital Work in Progress
0.29
12.45
1.84
0.85
0.22
1.78
0.06
0.19
0.00
0.00
Non Current Investment
34.12
53.56
100.26
100.26
99.84
100.31
97.99
53.04
53.08
38.58
Long Term Loans & Adv.
24.79
23.56
212.85
219.94
225.99
208.05
182.71
207.77
0.00
0.00
Other Non Current Assets
0.00
0.00
0.44
0.44
0.44
0.08
5.45
4.57
0.00
0.00
Current Assets
364.57
329.89
247.98
230.26
282.32
305.25
299.87
237.08
401.52
366.44
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
122.31
120.40
87.18
88.41
105.65
119.36
108.75
58.44
43.32
31.19
Sundry Debtors
184.55
146.89
116.67
108.35
127.06
124.17
102.82
74.80
115.90
97.39
Cash & Bank
16.30
23.60
31.65
21.98
28.29
43.28
34.09
19.64
9.84
13.33
Other Current Assets
41.41
2.67
1.33
1.15
21.32
18.44
54.21
84.20
232.45
224.54
Short Term Loans & Adv.
37.13
36.33
11.15
10.37
17.57
17.72
53.32
83.44
232.45
224.54
Net Current Assets
164.03
153.83
159.45
144.63
142.72
143.02
147.97
139.96
320.06
312.64
Total Assets
626.36
602.60
620.20
610.31
672.56
675.30
643.41
536.78
486.96
431.46

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-11.74
-40.84
-3.29
2.90
-13.79
15.81
38.60
-3.08
-10.32
-13.09
PBT
1.65
7.51
-0.53
9.75
23.55
27.09
23.20
19.39
11.75
14.29
Adjustment
4.30
-4.90
-4.87
0.70
-9.84
6.60
11.78
-0.12
-1.50
-2.99
Changes in Working Capital
-17.48
-43.57
2.36
-6.59
-30.07
-9.82
13.79
-15.18
-18.12
-21.52
Cash after chg. in Working capital
-11.53
-40.96
-3.04
3.86
-16.36
23.87
48.77
4.09
-7.86
-10.21
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.21
0.12
-0.25
-0.96
2.57
-8.06
-10.17
-7.17
-2.46
-2.87
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
10.88
5.34
9.34
1.80
16.98
8.42
-30.85
16.91
-8.17
30.86
Net Fixed Assets
-3.59
-22.23
-0.99
3.10
-5.50
-5.42
0.18
-1.30
-6.47
29.46
Net Investments
14.39
-25.01
0.00
0.00
0.00
-2.36
-90.02
0.02
-14.76
-0.23
Others
0.08
52.58
10.33
-1.30
22.48
16.20
58.99
18.19
13.06
1.63
Cash from Financing Activity
-3.88
22.27
3.62
-10.82
-18.18
-17.08
7.12
-3.34
15.00
-14.84
Net Cash Inflow / Outflow
-4.74
-13.23
9.67
-6.12
-14.99
7.15
14.87
10.49
-3.48
2.93
Opening Cash & Equivalents
17.34
30.57
21.98
28.29
43.28
36.13
20.33
9.84
13.33
10.39
Closing Cash & Equivalent
12.60
17.34
31.65
22.17
28.29
43.28
35.20
20.33
9.84
13.33

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
99.33
97.16
121.96
120.98
121.36
116.41
111.50
99.61
94.12
91.51
ROA
0.19%
1.20%
0.17%
1.03%
2.51%
2.71%
3.48%
5.14%
2.04%
2.73%
ROE
0.30%
1.69%
0.22%
1.38%
3.59%
3.96%
4.91%
6.87%
2.55%
3.32%
ROCE
2.21%
2.78%
1.02%
2.70%
4.24%
6.72%
8.24%
8.62%
3.71%
4.10%
Fixed Asset Turnover
3.71
4.23
4.03
5.19
4.28
7.47
11.39
15.56
10.85
8.53
Receivable days
81.75
67.18
67.97
55.35
73.41
40.12
30.51
43.80
75.90
80.82
Inventory Days
59.87
52.91
53.04
45.62
65.74
40.32
28.71
23.37
26.52
26.82
Payable days
33.23
21.73
18.00
20.32
29.68
15.33
12.67
25.43
44.37
45.54
Cash Conversion Cycle
108.39
98.37
103.01
80.65
109.47
65.12
46.55
41.74
58.05
62.11
Total Debt/Equity
0.25
0.23
0.13
0.10
0.15
0.22
0.21
0.15
0.08
0.03
Interest Cover
1.18
2.14
0.91
2.08
3.62
3.35
3.40
7.91
5.46
12.88

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.