Nifty
Sensex
:
:
11521.05
38386.75
-11.35 (-0.10%)
23.28 (0.06%)

Logistics

Rating :
51/99

BSE: 520086 | NSE: SICAL

148.65
-3.65 (-2.40%)
20-Mar-2019 | 3:52PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  152.55
  •  153.70
  •  147.85
  •  152.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19625
  •  29.17
  •  228.50
  •  116.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 881.90
  • 41.35
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,205.56
  • N/A
  • 1.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.11%
  • 19.31%
  • 17.88%
  • FII
  • DII
  • Others
  • 0.58%
  • 0.01%
  • 3.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.23
  • 9.99
  • 20.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.97
  • 13.28
  • 9.69

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.40
  • 22.73
  • 12.34

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.76
  • 41.93
  • 38.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.50
  • 1.89
  • 2.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.51
  • 12.89
  • 13.33

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
414.15
329.44
25.71%
360.83
247.98
45.51%
323.51
244.76
32.17%
372.06
262.30
41.85%
Expenses
373.26
286.27
30.39%
320.21
210.24
52.31%
285.03
200.77
41.97%
324.42
215.12
50.81%
EBITDA
40.89
43.17
-5.28%
40.62
37.74
7.63%
38.48
43.99
-12.53%
47.64
47.18
0.97%
EBIDTM
9.87%
13.10%
11.26%
15.22%
11.89%
17.97%
12.80%
17.99%
Other Income
1.69
0.03
5,533.33%
1.62
4.02
-59.70%
1.27
1.75
-27.43%
-0.77
1.18
-
Interest
16.15
16.09
0.37%
16.06
15.02
6.92%
15.54
13.98
11.16%
16.65
13.75
21.09%
Depreciation
18.59
16.01
16.11%
18.41
15.82
16.37%
16.88
14.66
15.14%
16.27
12.29
32.38%
PBT
7.84
11.10
-29.37%
7.77
10.92
-28.85%
7.33
17.10
-57.13%
13.95
22.32
-37.50%
Tax
3.14
5.04
-37.70%
3.30
3.44
-4.07%
5.07
5.91
-14.21%
8.27
6.50
27.23%
PAT
4.70
6.06
-22.44%
4.47
7.48
-40.24%
2.26
11.19
-79.80%
5.68
15.82
-64.10%
PATM
1.13%
1.84%
1.24%
3.02%
0.70%
4.57%
1.53%
6.03%
EPS
0.88
1.04
-15.38%
0.91
1.09
-16.51%
0.72
2.01
-64.18%
1.27
2.54
-50.00%

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
1,470.55
1,355.46
1,032.90
777.43
827.26
841.96
760.69
779.63
769.46
722.01
674.55
Net Sales Growth
35.60%
31.23%
32.86%
-6.02%
-1.75%
10.68%
-2.43%
1.32%
6.57%
7.04%
 
Cost Of Goods Sold
1,122.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.70
Gross Profit
348.22
1,355.46
1,032.90
777.43
827.26
841.96
760.69
779.63
769.46
722.01
646.85
GP Margin
23.68%
100%
100%
100%
100%
100%
100%
100%
100%
100%
95.89%
Total Expenditure
1,302.92
1,194.23
885.65
675.89
743.33
755.52
671.62
699.40
771.42
688.56
584.29
Power & Fuel Cost
-
1.66
1.69
1.12
4.95
4.57
0.83
0.70
0.68
0.69
1.02
% Of Sales
-
0.12%
0.16%
0.14%
0.60%
0.54%
0.11%
0.09%
0.09%
0.10%
0.15%
Employee Cost
-
102.84
61.52
42.14
32.48
29.74
29.67
30.98
30.63
26.31
27.11
% Of Sales
-
7.59%
5.96%
5.42%
3.93%
3.53%
3.90%
3.97%
3.98%
3.64%
4.02%
Manufacturing Exp.
-
855.56
656.74
586.71
680.85
695.40
604.88
631.98
657.46
624.86
491.13
% Of Sales
-
63.12%
63.58%
75.47%
82.30%
82.59%
79.52%
81.06%
85.44%
86.54%
72.81%
General & Admin Exp.
-
202.24
141.14
24.36
24.43
24.31
10.17
7.91
11.06
6.52
7.81
% Of Sales
-
14.92%
13.66%
3.13%
2.95%
2.89%
1.34%
1.01%
1.44%
0.90%
1.16%
Selling & Distn. Exp.
-
16.87
14.44
0.03
0.21
0.18
0.28
0.34
14.68
8.75
10.37
% Of Sales
-
1.24%
1.40%
0.00%
0.03%
0.02%
0.04%
0.04%
1.91%
1.21%
1.54%
Miscellaneous Exp.
-
15.06
10.12
21.53
0.41
1.32
25.79
27.49
56.90
21.43
10.37
% Of Sales
-
1.11%
0.98%
2.77%
0.05%
0.16%
3.39%
3.53%
7.39%
2.97%
2.84%
EBITDA
167.63
161.23
147.25
101.54
83.93
86.44
89.07
80.23
-1.96
33.45
90.26
EBITDA Margin
11.40%
11.89%
14.26%
13.06%
10.15%
10.27%
11.71%
10.29%
-0.25%
4.63%
13.38%
Other Income
3.81
16.34
17.15
14.51
40.80
27.77
15.51
11.71
39.64
9.26
22.26
Interest
64.40
61.74
58.65
56.54
57.11
60.70
64.13
43.30
22.99
27.19
29.91
Depreciation
70.15
62.76
42.79
33.60
45.69
40.43
37.82
33.29
26.95
35.29
36.07
PBT
36.89
53.07
62.96
25.91
21.93
13.08
2.62
15.35
-12.25
-19.77
46.53
Tax
19.78
22.66
24.63
7.31
1.98
-3.35
-3.05
1.11
-3.43
0.70
6.28
Tax Rate
53.62%
42.70%
39.12%
28.21%
9.10%
-26.11%
-77.41%
6.64%
23.66%
-3.54%
13.50%
PAT
17.11
26.40
37.37
18.62
16.32
9.48
2.16
12.94
-8.03
-20.83
33.65
PAT before Minority Interest
18.51
30.41
38.33
18.60
19.79
16.18
6.99
15.61
-11.08
-20.47
40.26
Minority Interest
1.40
-4.01
-0.96
0.02
-3.47
-6.70
-4.83
-2.67
3.05
-0.36
-6.61
PAT Margin
1.16%
1.95%
3.62%
2.40%
1.97%
1.13%
0.28%
1.66%
-1.04%
-2.89%
4.99%
PAT Growth
-57.81%
-29.36%
100.70%
14.09%
72.15%
338.89%
-83.31%
-
-
-
 
Unadjusted EPS
3.78
5.41
6.90
3.31
2.94
2.91
1.75
2.66
-2.17
-9.00
5.35

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
524.92
494.06
455.72
442.42
438.36
434.04
417.79
405.08
329.85
270.53
Share Capital
55.62
55.62
55.62
55.62
55.62
55.62
55.62
39.54
39.54
39.54
Total Reserves
469.30
438.44
400.10
386.80
382.74
378.42
362.17
233.33
290.31
230.99
Non-Current Liabilities
786.71
863.07
803.06
778.64
665.97
608.70
578.15
554.79
848.20
967.50
Secured Loans
769.39
852.89
767.35
620.96
640.76
571.30
452.79
337.78
368.83
275.03
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
6.23
5.29
13.32
453.81
665.18
Long Term Provisions
5.42
4.53
4.04
3.63
2.11
2.10
2.48
81.20
0.00
0.00
Current Liabilities
942.82
747.88
526.70
338.89
323.10
343.19
248.23
434.99
411.50
369.04
Trade Payables
107.97
91.62
75.50
87.65
70.35
77.37
51.84
101.85
287.91
273.24
Other Current Liabilities
563.42
455.87
322.21
108.34
147.05
121.93
87.14
90.22
0.48
0.49
Short Term Borrowings
270.65
198.87
127.04
140.23
102.55
141.62
106.58
231.27
0.00
0.00
Short Term Provisions
0.78
1.52
1.95
2.67
3.15
2.27
2.68
11.64
123.10
95.31
Total Liabilities
2,451.07
2,292.94
1,972.45
1,743.43
1,607.44
1,559.29
1,412.70
1,525.81
1,640.58
1,643.69
Net Block
921.16
900.55
764.17
569.17
534.48
541.18
501.40
367.81
650.06
710.59
Gross Block
1,226.65
1,145.54
966.37
866.08
800.56
769.17
691.98
523.91
808.61
861.04
Accumulated Depreciation
305.49
244.99
202.20
296.91
266.08
227.99
190.58
156.10
158.55
150.45
Non Current Assets
1,938.94
1,770.99
1,569.41
1,442.76
1,322.45
1,207.33
1,140.48
1,064.50
1,040.67
969.30
Capital Work in Progress
879.00
765.36
672.69
691.05
614.82
563.43
474.80
490.12
302.82
155.02
Non Current Investment
24.15
17.03
16.98
0.05
0.05
0.05
0.05
0.05
87.79
103.69
Long Term Loans & Adv.
65.79
54.45
60.57
100.31
169.81
102.42
163.29
206.52
0.00
0.00
Other Non Current Assets
48.84
33.60
55.00
82.18
3.29
0.24
0.94
0.00
0.00
0.00
Current Assets
512.13
521.95
403.04
300.67
284.99
351.96
272.23
461.30
590.74
673.86
Current Investments
0.00
0.00
0.00
0.00
1.24
1.61
1.30
26.39
0.00
0.00
Inventories
13.63
13.65
13.25
15.12
16.11
15.33
13.91
10.71
4.33
3.25
Sundry Debtors
307.99
286.12
202.77
165.21
165.73
159.34
109.65
109.03
192.38
191.57
Cash & Bank
7.83
40.67
29.35
41.22
34.92
123.17
77.72
194.43
86.10
182.90
Other Current Assets
182.68
97.04
60.32
41.12
66.99
52.50
69.66
120.74
307.93
296.15
Short Term Loans & Adv.
78.06
84.47
97.35
38.00
53.87
37.77
57.47
106.70
307.93
296.15
Net Current Assets
-430.69
-225.93
-123.66
-38.22
-38.11
8.78
24.00
26.31
179.24
304.82
Total Assets
2,451.07
2,292.94
1,972.45
1,743.43
1,607.44
1,559.29
1,412.71
1,525.80
1,640.58
1,643.71

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
119.87
54.85
75.49
75.10
20.51
86.61
25.15
-73.28
49.42
87.10
PBT
53.07
62.96
25.91
21.93
13.08
7.99
15.93
-12.25
-19.77
46.53
Adjustment
123.34
92.93
76.62
62.27
89.59
88.19
71.03
76.09
57.08
51.87
Changes in Working Capital
-46.49
-108.68
-16.91
-9.96
-76.98
-8.59
-60.91
-134.68
14.06
4.12
Cash after chg. in Working capital
129.92
47.21
85.62
74.24
25.69
87.59
26.04
-70.84
51.37
102.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.05
7.64
-10.13
0.86
-5.18
-0.98
-0.89
-2.44
-1.95
-15.42
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
-184.48
-241.49
-187.64
-136.80
-58.12
-153.40
-116.90
-54.72
-295.98
-109.68
Net Fixed Assets
-48.30
-154.19
-91.55
-59.88
-11.82
-47.78
-17.56
116.73
59.99
-1.53
Net Investments
-14.61
-1.11
-6.15
-2.20
41.10
-8.31
-21.74
134.15
3.45
-263.91
Others
-121.57
-86.19
-89.94
-74.72
-87.40
-97.31
-77.60
-305.60
-359.42
155.76
Cash from Financing Activity
31.77
197.96
119.36
68.00
-50.64
112.24
-24.96
236.34
149.76
7.77
Net Cash Inflow / Outflow
-32.84
11.32
7.21
6.30
-88.25
45.45
-116.71
108.33
-96.80
-14.81
Opening Cash & Equivalents
40.67
29.35
22.14
34.92
123.17
77.72
194.43
86.10
182.90
198.21
Closing Cash & Equivalent
7.83
40.67
29.35
41.22
34.92
123.17
77.72
194.43
86.10
182.90

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.)
94.41
88.86
81.96
79.57
78.84
78.06
75.14
69.04
80.19
67.36
ROA
1.28%
1.80%
1.00%
1.18%
1.02%
0.47%
1.06%
-0.70%
-1.25%
2.52%
ROE
5.97%
8.07%
4.14%
4.49%
3.71%
1.64%
4.52%
-3.76%
-7.02%
13.96%
ROCE
6.36%
7.58%
6.20%
6.38%
5.91%
6.10%
5.93%
0.79%
0.63%
6.94%
Fixed Asset Turnover
1.14
0.98
0.85
0.99
1.07
1.04
1.28
1.15
0.86
0.84
Receivable days
79.99
86.38
86.38
73.01
70.46
64.53
51.19
71.49
97.05
111.19
Inventory Days
3.67
4.75
6.66
6.89
6.82
7.02
5.76
3.57
1.92
2.89
Payable days
34.91
39.12
43.25
36.36
34.93
34.97
40.17
97.05
146.76
209.74
Cash Conversion Cycle
48.76
52.02
49.79
43.54
42.34
36.58
16.78
-21.99
-47.80
-95.66
Total Debt/Equity
2.54
2.55
2.20
1.72
1.89
1.81
1.43
2.21
2.60
3.53
Interest Cover
1.86
2.07
1.46
1.38
1.21
1.06
1.39
0.37
0.27
2.56

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.