Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Logistics

Rating :
32/99

BSE: 520086 | NSE: SICAL

11.20
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  11.35
  •  11.95
  •  10.95
  •  11.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  361037
  •  40.39
  •  21.85
  •  8.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 65.31
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,294.30
  • N/A
  • 0.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 33.02%
  • 6.84%
  • 51.53%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.01%
  • 8.58%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.72
  • 5.29
  • -9.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.62
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.98
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.85
  • 32.03
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.34
  • 1.29
  • 0.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.35
  • 9.83
  • 7.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
123.64
187.58
-34.09%
128.35
297.76
-56.89%
136.98
362.07
-62.17%
158.52
426.45
-62.83%
Expenses
121.49
219.48
-44.65%
122.94
309.34
-60.26%
128.72
324.25
-60.30%
175.33
373.87
-53.10%
EBITDA
2.15
-31.90
-
5.41
-11.58
-
8.26
37.82
-78.16%
-16.81
52.58
-
EBIDTM
1.74%
-17.01%
4.21%
-3.89%
6.03%
10.45%
-10.60%
12.33%
Other Income
0.53
6.17
-91.41%
1.20
3.43
-65.01%
1.46
3.25
-55.08%
16.14
1.35
1,095.56%
Interest
7.13
12.91
-44.77%
11.67
13.48
-13.43%
11.82
16.28
-27.40%
12.34
16.27
-24.15%
Depreciation
19.67
21.65
-9.15%
19.80
21.56
-8.16%
20.92
20.91
0.05%
20.33
18.07
12.51%
PBT
-24.12
-60.29
-
-24.86
-43.19
-
-23.02
3.88
-
-33.34
19.59
-
Tax
0.00
-0.02
-
0.12
-1.87
-
0.00
1.09
-100.00%
-22.71
7.01
-
PAT
-24.12
-60.27
-
-24.98
-41.32
-
-23.02
2.79
-
-10.63
12.58
-
PATM
-19.51%
-32.13%
-19.46%
-13.88%
-16.81%
0.77%
-6.71%
2.95%
EPS
-1.93
-10.29
-
-3.46
-7.50
-
-4.58
0.21
-
-2.55
1.05
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
547.49
1,005.93
1,524.94
1,355.46
1,032.90
777.43
827.26
841.96
760.69
779.63
769.46
Net Sales Growth
-57.02%
-34.03%
12.50%
31.23%
32.86%
-6.02%
-1.75%
10.68%
-2.43%
1.32%
 
Cost Of Goods Sold
419.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
128.45
1,005.93
1,524.94
1,355.46
1,032.90
777.43
827.26
841.96
760.69
779.63
769.46
GP Margin
23.46%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
548.48
1,028.40
1,352.85
1,194.23
885.65
675.89
743.33
755.52
671.62
699.40
771.42
Power & Fuel Cost
-
2.27
2.45
1.66
1.69
1.12
4.95
4.57
0.83
0.70
0.68
% Of Sales
-
0.23%
0.16%
0.12%
0.16%
0.14%
0.60%
0.54%
0.11%
0.09%
0.09%
Employee Cost
-
132.89
124.33
102.84
61.52
42.14
32.48
29.74
29.67
30.98
30.63
% Of Sales
-
13.21%
8.15%
7.59%
5.96%
5.42%
3.93%
3.53%
3.90%
3.97%
3.98%
Manufacturing Exp.
-
819.32
1,145.81
855.56
656.74
586.71
680.85
695.40
604.88
631.98
657.46
% Of Sales
-
81.45%
75.14%
63.12%
63.58%
75.47%
82.30%
82.59%
79.52%
81.06%
85.44%
General & Admin Exp.
-
36.36
43.26
204.16
141.14
24.36
24.43
24.31
10.17
7.91
11.06
% Of Sales
-
3.61%
2.84%
15.06%
13.66%
3.13%
2.95%
2.89%
1.34%
1.01%
1.44%
Selling & Distn. Exp.
-
12.69
25.47
17.36
14.44
0.03
0.21
0.18
0.28
0.34
14.68
% Of Sales
-
1.26%
1.67%
1.28%
1.40%
0.00%
0.03%
0.02%
0.04%
0.04%
1.91%
Miscellaneous Exp.
-
24.87
11.53
12.65
10.12
21.53
0.41
1.32
25.79
27.49
14.68
% Of Sales
-
2.47%
0.76%
0.93%
0.98%
2.77%
0.05%
0.16%
3.39%
3.53%
7.39%
EBITDA
-0.99
-22.47
172.09
161.23
147.25
101.54
83.93
86.44
89.07
80.23
-1.96
EBITDA Margin
-0.18%
-2.23%
11.29%
11.89%
14.26%
13.06%
10.15%
10.27%
11.71%
10.29%
-0.25%
Other Income
19.33
28.99
6.41
16.34
17.15
14.51
40.80
27.77
15.51
11.71
39.64
Interest
42.96
55.01
64.02
61.74
58.65
56.54
57.11
60.70
64.13
43.30
22.99
Depreciation
80.72
84.45
71.95
62.76
42.79
33.60
45.69
40.43
37.82
33.29
26.95
PBT
-105.34
-132.94
42.53
53.07
62.96
25.91
21.93
13.08
2.62
15.35
-12.25
Tax
-22.59
-23.51
18.52
22.66
24.63
7.31
1.98
-3.35
-3.05
1.11
-3.43
Tax Rate
21.44%
17.68%
43.55%
42.70%
39.12%
28.21%
9.10%
-26.11%
-77.41%
6.64%
23.66%
PAT
-82.75
-94.63
26.40
26.40
37.37
18.62
16.32
9.48
2.16
12.94
-8.03
PAT before Minority Interest
-78.84
-109.43
24.01
30.41
38.33
18.60
19.79
16.18
6.99
15.61
-11.08
Minority Interest
3.91
14.80
2.39
-4.01
-0.96
0.02
-3.47
-6.70
-4.83
-2.67
3.05
PAT Margin
-15.11%
-9.41%
1.73%
1.95%
3.62%
2.40%
1.97%
1.13%
0.28%
1.66%
-1.04%
PAT Growth
0.00%
-
0.00%
-29.36%
100.70%
14.09%
72.15%
338.89%
-83.31%
-
 
EPS
-14.15
-16.18
4.51
4.51
6.39
3.18
2.79
1.62
0.37
2.21
-1.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
491.60
602.48
524.92
494.06
455.72
442.42
438.36
434.04
417.79
405.08
Share Capital
58.54
58.54
55.62
55.62
55.62
55.62
55.62
55.62
55.62
39.54
Total Reserves
433.06
543.94
469.30
438.44
400.10
386.80
382.74
378.42
362.17
233.33
Non-Current Liabilities
561.78
834.10
786.71
863.07
803.06
778.64
665.97
608.70
578.15
554.79
Secured Loans
451.30
791.85
769.39
852.89
767.35
620.96
640.76
571.30
452.79
337.78
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.23
5.29
13.32
Long Term Provisions
5.02
6.31
5.42
4.53
4.04
3.63
2.11
2.10
2.48
81.20
Current Liabilities
1,527.86
1,119.72
942.82
747.88
526.70
338.89
323.10
343.19
248.23
434.99
Trade Payables
194.21
121.47
107.97
91.62
75.50
87.65
70.35
77.37
51.84
101.85
Other Current Liabilities
1,039.93
691.88
563.42
455.87
322.21
108.34
147.05
121.93
87.14
90.22
Short Term Borrowings
292.97
305.18
270.65
198.87
127.04
140.23
102.55
141.62
106.58
231.27
Short Term Provisions
0.75
1.19
0.78
1.52
1.95
2.67
3.15
2.27
2.68
11.64
Total Liabilities
2,757.52
2,748.90
2,451.07
2,292.94
1,972.45
1,743.43
1,607.44
1,559.29
1,412.70
1,525.81
Net Block
939.98
907.34
921.16
900.55
764.17
569.17
534.48
541.18
501.40
367.81
Gross Block
1,403.97
1,288.81
1,232.39
1,145.54
966.37
866.08
800.56
769.17
691.98
523.91
Accumulated Depreciation
463.99
381.47
311.23
244.99
202.20
296.91
266.08
227.99
190.58
156.10
Non Current Assets
2,262.36
2,007.09
1,938.94
1,770.99
1,569.41
1,442.76
1,322.45
1,207.33
1,140.48
1,064.50
Capital Work in Progress
1,284.46
1,027.82
879.00
765.36
672.69
691.05
614.82
563.43
474.80
490.12
Non Current Investment
5.86
18.27
24.15
17.03
16.98
0.05
0.05
0.05
0.05
0.05
Long Term Loans & Adv.
32.06
53.66
62.24
54.45
60.57
100.31
169.81
102.42
163.29
206.52
Other Non Current Assets
0.00
0.00
52.39
33.60
55.00
82.18
3.29
0.24
0.94
0.00
Current Assets
495.16
741.81
512.13
521.95
403.04
300.67
284.99
351.96
272.23
461.30
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
1.24
1.61
1.30
26.39
Inventories
16.27
14.55
13.63
13.65
13.25
15.12
16.11
15.33
13.91
10.71
Sundry Debtors
240.53
396.86
307.99
286.12
202.77
165.21
165.73
159.34
109.65
109.03
Cash & Bank
50.26
60.56
7.83
40.67
29.35
41.22
34.92
123.17
77.72
194.43
Other Current Assets
188.10
110.70
104.62
97.04
157.67
79.12
66.99
52.50
69.66
120.74
Short Term Loans & Adv.
157.63
159.14
78.06
84.47
97.35
38.00
53.87
37.77
57.47
106.70
Net Current Assets
-1,032.70
-377.91
-430.69
-225.93
-123.66
-38.22
-38.11
8.78
24.00
26.31
Total Assets
2,757.52
2,748.90
2,451.07
2,292.94
1,972.45
1,743.43
1,607.44
1,559.29
1,412.71
1,525.80

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
292.35
54.16
119.87
54.85
75.49
75.10
20.51
86.61
25.15
-73.28
PBT
-132.94
42.53
53.07
62.96
25.91
21.93
13.08
7.99
15.93
-12.25
Adjustment
122.72
131.76
123.34
92.93
76.62
62.27
89.59
88.19
71.03
76.09
Changes in Working Capital
306.63
-82.89
-46.49
-108.68
-16.91
-9.96
-76.98
-8.59
-60.91
-134.68
Cash after chg. in Working capital
296.41
91.40
129.92
47.21
85.62
74.24
25.69
87.59
26.04
-70.84
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.06
-37.24
-10.05
7.64
-10.13
0.86
-5.18
-0.98
-0.89
-2.44
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
-242.29
-217.32
-184.48
-241.49
-187.64
-136.80
-58.12
-153.40
-116.90
-54.72
Net Fixed Assets
-9.92
-204.80
-48.30
-154.19
-91.55
-59.88
-11.82
-47.78
-17.56
116.73
Net Investments
-1.52
3.44
-14.61
-1.11
-6.15
-2.20
41.10
-8.31
-21.74
134.15
Others
-230.85
-15.96
-121.57
-86.19
-89.94
-74.72
-87.40
-97.31
-77.60
-305.60
Cash from Financing Activity
-47.44
167.70
31.77
197.96
119.36
68.00
-50.64
112.24
-24.96
236.34
Net Cash Inflow / Outflow
2.62
4.54
-32.84
11.32
7.21
6.30
-88.25
45.45
-116.71
108.33
Opening Cash & Equivalents
12.37
7.83
40.67
29.35
22.14
34.92
123.17
77.72
194.43
86.10
Closing Cash & Equivalent
14.99
12.37
7.83
40.67
29.35
41.22
34.92
123.17
77.72
194.43

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
84.00
102.95
94.41
88.86
81.96
79.57
78.84
78.06
75.14
69.04
ROA
-3.97%
0.92%
1.28%
1.80%
1.00%
1.18%
1.02%
0.47%
1.06%
-0.70%
ROE
-20.00%
4.26%
5.97%
8.07%
4.14%
4.49%
3.71%
1.64%
4.52%
-3.76%
ROCE
-4.12%
5.50%
6.36%
7.58%
6.20%
6.38%
5.91%
6.10%
5.93%
0.79%
Fixed Asset Turnover
0.85
1.37
1.14
0.98
0.85
0.99
1.07
1.04
1.28
1.15
Receivable days
101.35
74.27
79.99
86.38
86.38
73.01
70.46
64.53
51.19
71.49
Inventory Days
4.90
2.97
3.67
4.75
6.66
6.89
6.82
7.02
5.76
3.57
Payable days
54.64
30.49
34.90
39.12
43.25
36.36
34.93
34.97
40.17
97.05
Cash Conversion Cycle
51.62
46.76
48.77
52.02
49.79
43.54
42.34
36.58
16.78
-21.99
Total Debt/Equity
2.60
2.35
2.54
2.55
2.20
1.72
1.89
1.81
1.43
2.21
Interest Cover
-1.42
1.66
1.86
2.07
1.46
1.38
1.21
1.06
1.39
0.37

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.