Nifty
Sensex
:
:
24358.20
79897.93
-55.30 (-0.23%)
-250.95 (-0.31%)

Trading

Rating :
54/99

BSE: 533014 | NSE: SICAGEN

Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 251.68
  • 23.99
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 309.92
  • 0.94%
  • 0.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.46%
  • 4.30%
  • 28.76%
  • FII
  • DII
  • Others
  • 7.34%
  • 0.00%
  • 4.14%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.74
  • 1.76
  • 18.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.83
  • 79.06
  • 25.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.53
  • 167.54
  • 42.96

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.55
  • 10.85
  • 10.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.28
  • 0.28
  • 0.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.27
  • 6.32
  • 6.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
221.23
227.42
-2.72%
227.71
258.19
-11.81%
180.08
245.82
-26.74%
166.43
163.87
1.56%
Expenses
212.85
216.05
-1.48%
222.48
251.32
-11.48%
174.97
242.46
-27.84%
157.99
158.96
-0.61%
EBITDA
8.38
11.37
-26.30%
5.23
6.87
-23.87%
5.11
3.36
52.08%
8.44
4.91
71.89%
EBIDTM
3.79%
5.00%
2.30%
2.66%
2.84%
1.37%
5.07%
3.00%
Other Income
1.44
1.19
21.01%
2.85
1.87
52.41%
1.49
2.95
-49.49%
1.32
2.18
-39.45%
Interest
2.94
2.64
11.36%
2.65
2.28
16.23%
2.47
2.05
20.49%
2.59
1.91
35.60%
Depreciation
3.33
3.55
-6.20%
2.20
2.13
3.29%
2.12
2.78
-23.74%
2.12
2.08
1.92%
PBT
3.55
12.73
-72.11%
3.23
4.33
-25.40%
2.01
1.48
35.81%
5.05
3.10
62.90%
Tax
0.48
1.56
-69.23%
0.91
0.88
3.41%
0.71
0.55
29.09%
1.25
0.83
50.60%
PAT
3.07
11.17
-72.52%
2.32
3.45
-32.75%
1.30
0.93
39.78%
3.80
2.27
67.40%
PATM
1.39%
4.91%
1.02%
1.34%
0.72%
0.38%
2.28%
1.39%
EPS
0.78
2.82
-72.34%
0.59
0.87
-32.18%
0.33
0.24
37.50%
0.96
0.57
68.42%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
795.45
895.30
836.14
541.63
698.86
820.34
737.95
710.87
600.67
770.81
619.90
Net Sales Growth
-11.15%
7.08%
54.37%
-22.50%
-14.81%
11.16%
3.81%
18.35%
-22.07%
24.34%
 
Cost Of Goods Sold
710.78
809.57
761.01
477.03
620.19
730.64
651.77
630.74
543.80
693.48
551.63
Gross Profit
84.67
85.73
75.13
64.60
78.67
89.70
86.18
80.13
56.87
77.33
68.27
GP Margin
10.64%
9.58%
8.99%
11.93%
11.26%
10.93%
11.68%
11.27%
9.47%
10.03%
11.01%
Total Expenditure
768.29
868.79
814.19
533.16
687.54
818.90
736.93
707.59
607.84
764.40
613.25
Power & Fuel Cost
-
6.03
3.48
2.93
3.92
3.87
3.29
3.00
3.01
3.41
3.52
% Of Sales
-
0.67%
0.42%
0.54%
0.56%
0.47%
0.45%
0.42%
0.50%
0.44%
0.57%
Employee Cost
-
23.80
23.60
31.45
35.19
45.59
39.17
33.96
28.33
32.29
28.46
% Of Sales
-
2.66%
2.82%
5.81%
5.04%
5.56%
5.31%
4.78%
4.72%
4.19%
4.59%
Manufacturing Exp.
-
4.51
3.76
3.06
3.86
4.90
6.78
4.27
5.11
3.69
3.88
% Of Sales
-
0.50%
0.45%
0.56%
0.55%
0.60%
0.92%
0.60%
0.85%
0.48%
0.63%
General & Admin Exp.
-
15.34
12.27
11.34
14.37
21.78
22.63
23.01
20.21
22.46
18.29
% Of Sales
-
1.71%
1.47%
2.09%
2.06%
2.65%
3.07%
3.24%
3.36%
2.91%
2.95%
Selling & Distn. Exp.
-
6.11
5.74
4.42
6.04
9.02
12.17
10.26
6.72
7.40
7.01
% Of Sales
-
0.68%
0.69%
0.82%
0.86%
1.10%
1.65%
1.44%
1.12%
0.96%
1.13%
Miscellaneous Exp.
-
3.43
4.33
2.93
3.97
3.10
1.12
2.35
0.66
1.67
7.01
% Of Sales
-
0.38%
0.52%
0.54%
0.57%
0.38%
0.15%
0.33%
0.11%
0.22%
0.07%
EBITDA
27.16
26.51
21.95
8.47
11.32
1.44
1.02
3.28
-7.17
6.41
6.65
EBITDA Margin
3.41%
2.96%
2.63%
1.56%
1.62%
0.18%
0.14%
0.46%
-1.19%
0.83%
1.07%
Other Income
7.10
8.19
8.60
8.37
11.04
16.77
14.72
14.97
17.70
16.71
28.99
Interest
10.65
8.88
5.90
5.46
8.81
9.13
8.99
6.61
5.98
7.00
6.53
Depreciation
9.77
10.54
10.93
9.94
10.14
6.24
5.10
4.13
5.08
6.42
5.56
PBT
13.84
15.28
13.72
1.44
3.41
2.84
1.65
7.51
-0.53
9.70
23.55
Tax
3.35
3.82
5.62
4.64
3.05
2.71
0.50
0.20
-1.59
0.95
0.23
Tax Rate
24.21%
17.65%
112.18%
322.22%
89.44%
95.42%
30.30%
2.66%
300.00%
12.55%
1.34%
PAT
10.49
17.82
-0.61
-3.20
0.36
0.13
1.15
7.31
1.06
6.62
16.91
PAT before Minority Interest
10.49
17.82
-0.61
-3.20
0.36
0.13
1.15
7.31
1.06
6.62
16.91
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.32%
1.99%
-0.07%
-0.59%
0.05%
0.02%
0.16%
1.03%
0.18%
0.86%
2.73%
PAT Growth
-41.13%
-
-
-
176.92%
-88.70%
-84.27%
589.62%
-83.99%
-60.85%
 
EPS
2.65
4.50
-0.15
-0.81
0.09
0.03
0.29
1.85
0.27
1.67
4.27

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
439.56
422.34
394.71
375.22
382.44
393.06
384.48
482.58
478.68
480.18
Share Capital
39.57
39.57
39.57
39.57
39.57
39.57
39.57
39.57
39.57
39.57
Total Reserves
399.99
382.77
355.14
335.65
342.87
353.49
344.91
443.01
439.11
440.61
Non-Current Liabilities
16.63
15.61
21.08
39.91
30.45
32.76
33.70
49.09
46.00
52.78
Secured Loans
0.00
0.24
5.80
6.97
9.35
11.57
12.81
13.56
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
10.99
11.65
Long Term Provisions
0.37
0.41
0.35
16.02
18.48
18.45
18.43
27.50
25.05
32.02
Current Liabilities
195.10
243.37
152.40
208.87
299.60
200.54
176.06
88.53
85.63
139.60
Trade Payables
53.45
124.59
52.84
101.87
150.29
75.65
55.50
28.72
29.74
52.49
Other Current Liabilities
10.73
12.25
16.45
13.91
11.32
15.14
18.64
8.58
13.75
19.74
Short Term Borrowings
107.16
79.79
58.12
72.05
108.63
85.40
76.03
46.91
37.01
61.79
Short Term Provisions
23.76
26.74
24.99
21.04
29.36
24.35
25.89
4.32
5.13
5.58
Total Liabilities
651.29
681.32
568.19
624.00
712.49
626.36
602.60
620.20
610.31
672.56
Net Block
137.04
138.22
165.26
164.65
148.20
202.59
183.14
56.83
58.56
63.75
Gross Block
240.69
229.95
194.77
188.68
162.24
211.62
187.27
151.11
148.56
150.68
Accumulated Depreciation
103.65
91.73
29.51
24.03
14.04
9.03
4.13
94.28
90.00
86.93
Non Current Assets
216.57
217.29
211.56
209.29
201.34
264.42
272.71
372.22
380.05
390.24
Capital Work in Progress
0.12
0.00
0.32
0.61
0.19
0.29
12.45
1.84
0.85
0.22
Non Current Investment
69.44
70.14
37.42
23.14
29.35
34.12
53.56
100.26
100.26
99.84
Long Term Loans & Adv.
5.22
5.45
5.30
20.89
23.60
27.42
23.56
212.85
219.94
225.99
Other Non Current Assets
0.39
0.44
0.17
0.00
0.00
0.00
0.00
0.44
0.44
0.44
Current Assets
433.52
464.03
356.63
414.71
511.15
361.94
329.89
247.98
230.26
282.32
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
144.59
103.61
104.65
132.59
115.64
122.31
120.40
87.18
88.41
105.65
Sundry Debtors
187.03
246.20
170.58
206.07
267.47
184.55
146.89
116.67
108.35
127.06
Cash & Bank
28.85
27.57
35.00
16.72
73.98
16.30
23.60
31.65
21.98
28.29
Other Current Assets
73.05
7.63
5.74
4.82
54.06
38.78
39.00
12.48
11.52
21.32
Short Term Loans & Adv.
66.64
79.02
40.66
54.51
47.49
34.50
36.33
11.15
10.37
17.57
Net Current Assets
238.42
220.66
204.23
205.84
211.55
161.40
153.83
159.45
144.63
142.72
Total Assets
650.09
681.32
568.19
624.00
712.49
626.36
602.60
620.20
610.31
672.56

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
14.86
-1.53
30.90
-36.93
19.61
-11.74
-40.84
-3.29
2.90
-13.79
PBT
21.64
5.01
1.44
3.41
2.84
1.65
7.51
-0.53
9.75
23.55
Adjustment
16.77
23.59
14.21
18.12
18.38
4.30
-4.90
-4.87
0.70
-9.84
Changes in Working Capital
-21.22
-25.02
17.61
-56.97
3.32
-17.48
-43.57
2.36
-6.59
-30.07
Cash after chg. in Working capital
17.19
3.58
33.26
-35.44
24.54
-11.53
-40.96
-3.04
3.86
-16.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.33
-5.11
-2.36
-1.49
-4.93
-0.21
0.12
-0.25
-0.96
2.57
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
-4.14
17.62
-16.76
44.72
-5.01
10.88
5.34
9.34
1.80
16.98
Net Fixed Assets
1.96
-2.79
-2.94
-12.98
47.74
-3.59
-22.23
-0.99
3.10
-5.50
Net Investments
0.32
-16.08
-7.87
3.41
-3.75
14.39
-25.01
0.00
0.00
0.00
Others
-6.42
36.49
-5.95
54.29
-49.00
0.08
52.58
10.33
-1.30
22.48
Cash from Financing Activity
-13.45
-18.24
-11.54
-17.95
-11.60
-3.88
22.27
3.62
-10.82
-18.18
Net Cash Inflow / Outflow
-2.73
-2.15
2.60
-10.16
3.00
-4.74
-13.23
9.67
-6.12
-14.99
Opening Cash & Equivalents
5.89
8.04
5.44
15.60
12.60
17.34
30.57
21.98
28.29
43.28
Closing Cash & Equivalent
3.16
5.89
8.04
5.44
15.60
12.60
17.34
31.65
22.17
28.29

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
111.08
106.73
99.75
94.82
96.65
99.33
97.16
121.96
120.98
121.36
ROA
2.67%
-0.10%
-0.54%
0.05%
0.02%
0.19%
1.20%
0.17%
1.03%
2.51%
ROE
4.14%
-0.15%
-0.83%
0.10%
0.03%
0.30%
1.69%
0.22%
1.38%
3.59%
ROCE
5.82%
2.27%
1.51%
2.56%
2.42%
2.21%
2.78%
1.02%
2.70%
4.24%
Fixed Asset Turnover
3.80
3.94
2.83
3.98
4.39
3.71
4.23
4.03
5.19
4.28
Receivable days
88.31
90.97
126.91
123.66
100.56
81.75
67.18
67.97
55.35
73.41
Inventory Days
50.59
45.46
79.94
64.82
52.94
59.87
52.91
53.04
45.62
65.74
Payable days
40.14
42.55
59.19
66.45
51.75
33.15
21.73
18.00
20.32
29.68
Cash Conversion Cycle
98.77
93.87
147.66
122.04
101.75
108.47
98.37
103.01
80.65
109.47
Total Debt/Equity
0.24
0.19
0.16
0.21
0.31
0.25
0.23
0.13
0.10
0.15
Interest Cover
3.44
1.85
1.26
1.39
1.31
1.18
2.14
0.91
2.08
3.62

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