Nifty
Sensex
:
:
10642.55
35367.36
25.85 (0.24%)
106.82 (0.30%)

Logistics

Rating :
44/99

BSE: 520086 | NSE: SICAL

155.15
-6.15 (-3.81%)
16-Nov-2018 | 2:44PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  161.00
  •  161.85
  •  154.30
  •  161.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15043
  •  23.34
  •  267.40
  •  141.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 903.25
  • 41.11
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,226.91
  • N/A
  • 1.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.96%
  • 20.18%
  • 18.79%
  • FII
  • DII
  • Others
  • 0.75%
  • 0.01%
  • 3.31%

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
  • 37.36
  • 41.77
  • 36.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.47
  • 1.83
  • 2.06

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.97
  • 12.59
  • 13.21

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
360.83
247.98
45.51%
323.51
244.76
32.17%
372.06
262.30
41.85%
329.44
247.57
33.07%
Expenses
320.21
210.24
52.31%
285.03
200.77
41.97%
324.42
215.12
50.81%
286.27
208.89
37.04%
EBITDA
40.62
37.74
7.63%
38.48
43.99
-12.53%
47.64
47.18
0.97%
43.17
38.68
11.61%
EBIDTM
11.26%
15.22%
11.89%
17.97%
12.80%
17.99%
13.10%
15.62%
Other Income
1.62
4.02
-59.70%
1.27
1.75
-27.43%
-0.77
1.18
-
0.03
4.74
-99.37%
Interest
16.06
15.02
6.92%
15.54
13.98
11.16%
16.65
13.75
21.09%
16.09
13.74
17.10%
Depreciation
18.41
15.82
16.37%
16.88
14.66
15.14%
16.27
12.29
32.38%
16.01
11.03
45.15%
PBT
7.77
10.92
-28.85%
7.33
17.10
-57.13%
13.95
22.32
-37.50%
11.10
18.65
-40.48%
Tax
3.30
3.44
-4.07%
5.07
5.91
-14.21%
8.27
6.50
27.23%
5.04
9.12
-44.74%
PAT
4.47
7.48
-40.24%
2.26
11.19
-79.80%
5.68
15.82
-64.10%
6.06
9.53
-36.41%
PATM
1.24%
3.02%
0.70%
4.57%
1.53%
6.03%
1.84%
3.85%
EPS
0.91
1.09
-16.51%
0.72
2.01
-64.18%
1.27
2.54
-50.00%
1.04
1.82
-42.86%

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
1,385.84
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
38.22%
31.23%
32.86%
-6.02%
-1.75%
10.68%
-2.43%
1.32%
6.57%
7.04%
 
Cost Of Goods Sold
1,037.87
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.70
Gross Profit
347.97
1,355.46
1,032.90
777.43
827.26
841.96
760.69
779.63
769.46
722.01
646.85
GP Margin
25.11%
100%
100%
100%
100%
100%
100%
100%
100%
100%
95.89%
Total Expenditure
1,215.93
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
169.91
161.23
147.25
101.54
83.93
86.44
89.07
80.23
-1.96
33.45
90.26
EBITDA Margin
12.26%
11.89%
14.26%
13.06%
10.15%
10.27%
11.71%
10.29%
-0.25%
4.63%
13.38%
Other Income
2.15
16.34
17.15
14.51
40.80
27.77
15.51
11.71
39.64
9.26
22.26
Interest
64.34
61.74
58.65
56.54
57.11
60.70
64.13
43.30
22.99
27.19
29.91
Depreciation
67.57
62.76
42.79
33.60
45.69
40.43
37.82
33.29
26.95
35.29
36.07
PBT
40.15
53.07
62.96
25.91
21.93
13.08
2.62
15.35
-12.25
-19.77
46.53
Tax
21.68
22.66
24.63
7.31
1.98
-3.35
-3.05
1.11
-3.43
0.70
6.28
Tax Rate
54.00%
42.70%
39.12%
28.21%
9.10%
-26.11%
-77.41%
6.64%
23.66%
-3.54%
13.50%
PAT
18.47
26.40
37.37
18.62
16.32
9.48
2.16
12.94
-8.03
-20.83
33.65
PAT before Minority Interest
17.84
30.41
38.33
18.60
19.79
16.18
6.99
15.61
-11.08
-20.47
40.26
Minority Interest
-0.63
-4.01
-0.96
0.02
-3.47
-6.70
-4.83
-2.67
3.05
-0.36
-6.61
PAT Margin
1.33%
1.95%
3.62%
2.40%
1.97%
1.13%
0.28%
1.66%
-1.04%
-2.89%
4.99%
PAT Growth
-58.04%
-29.36%
100.70%
14.09%
72.15%
338.89%
-83.31%
-
-
-
 
Unadjusted EPS
3.94
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

Annual Reports:

News Update:


  • Sical Logistics - Quarterly Results
    5th Nov 2018, 15:47 PM

    Read More
  • Sical Logistics, Giri Vidhyuth enter into share subscription agreement
    5th Oct 2018, 11:19 AM

    The funds raised by the company pursuant to the Preferential Allotment are proposed to be utilized discharging certain unsecured liabilities

    Read More

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.