Nifty
Sensex
:
:
17767.35
60605.79
-86.70 (-0.49%)
-236.09 (-0.39%)

Logistics

Rating :
N/A

BSE: 520086 | NSE: SICAL

Not traded in the last 30 days
  • Day's Open
  • Day's High
  • Day's 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
  • 1.95
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,150.71
  • N/A
  • -0.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 16.40%
  • 7.09%
  • 68.59%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.01%
  • 7.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.50
  • -23.77
  • -29.74

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 12.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 38.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.84
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.13
  • 0.56
  • 0.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.91
  • -6.80
  • -20.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
96.21
82.32
16.87%
94.64
73.94
28.00%
116.36
114.66
1.48%
76.26
123.64
-38.32%
Expenses
84.11
77.90
7.97%
88.85
81.49
9.03%
162.83
144.45
12.72%
67.24
121.49
-44.65%
EBITDA
12.10
4.42
173.76%
5.79
-7.55
-
-46.47
-29.79
-
9.02
2.15
319.53%
EBIDTM
12.58%
5.37%
6.12%
-10.21%
-39.94%
-25.98%
11.83%
1.74%
Other Income
10.93
0.19
5,652.63%
11.59
0.06
19,216.67%
1.87
-0.09
-
7.11
0.53
1,241.51%
Interest
3.10
1.68
84.52%
3.67
9.44
-61.12%
5.16
108.57
-95.25%
5.07
7.13
-28.89%
Depreciation
14.30
18.04
-20.73%
14.89
18.38
-18.99%
16.60
18.36
-9.59%
18.14
19.67
-7.78%
PBT
5.63
-143.39
-
-1.18
-35.31
-
-66.36
-1,094.70
-
-7.08
-24.12
-
Tax
3.26
0.02
16,200.00%
3.83
0.00
0
4.95
2.19
126.03%
0.20
0.00
0
PAT
2.37
-143.41
-
-5.01
-35.31
-
-71.31
-1,096.89
-
-7.28
-24.12
-
PATM
2.46%
-174.21%
-5.29%
-47.75%
-61.28%
-956.65%
-9.55%
-19.51%
EPS
-0.23
-24.94
-
-1.55
-5.91
-
-12.14
-188.56
-
-1.50
-1.93
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
383.47
348.87
503.63
1,005.93
1,524.94
1,355.46
1,032.90
777.43
827.26
841.96
760.69
Net Sales Growth
-2.81%
-30.73%
-49.93%
-34.03%
12.50%
31.23%
32.86%
-6.02%
-1.75%
10.68%
 
Cost Of Goods Sold
332.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
50.92
348.87
503.63
1,005.93
1,524.94
1,355.46
1,032.90
777.43
827.26
841.96
760.69
GP Margin
13.28%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
403.03
389.44
517.60
1,028.40
1,352.85
1,194.23
885.65
675.89
743.33
755.52
671.62
Power & Fuel Cost
-
0.80
0.78
2.27
2.45
1.66
1.69
1.12
4.95
4.57
0.83
% Of Sales
-
0.23%
0.15%
0.23%
0.16%
0.12%
0.16%
0.14%
0.60%
0.54%
0.11%
Employee Cost
-
28.91
53.89
132.89
124.33
102.84
61.52
42.14
32.48
29.74
29.67
% Of Sales
-
8.29%
10.70%
13.21%
8.15%
7.59%
5.96%
5.42%
3.93%
3.53%
3.90%
Manufacturing Exp.
-
294.25
367.57
819.32
1,145.81
855.56
656.74
586.71
680.85
695.40
604.88
% Of Sales
-
84.34%
72.98%
81.45%
75.14%
63.12%
63.58%
75.47%
82.30%
82.59%
79.52%
General & Admin Exp.
-
15.91
16.02
36.36
43.26
204.16
141.14
24.36
24.43
24.31
10.17
% Of Sales
-
4.56%
3.18%
3.61%
2.84%
15.06%
13.66%
3.13%
2.95%
2.89%
1.34%
Selling & Distn. Exp.
-
15.03
15.83
12.69
25.47
17.36
14.44
0.03
0.21
0.18
0.28
% Of Sales
-
4.31%
3.14%
1.26%
1.67%
1.28%
1.40%
0.00%
0.03%
0.02%
0.04%
Miscellaneous Exp.
-
34.54
63.51
24.87
11.53
12.65
10.12
21.53
0.41
1.32
0.28
% Of Sales
-
9.90%
12.61%
2.47%
0.76%
0.93%
0.98%
2.77%
0.05%
0.16%
3.39%
EBITDA
-19.56
-40.57
-13.97
-22.47
172.09
161.23
147.25
101.54
83.93
86.44
89.07
EBITDA Margin
-5.10%
-11.63%
-2.77%
-2.23%
11.29%
11.89%
14.26%
13.06%
10.15%
10.27%
11.71%
Other Income
31.50
9.23
3.10
28.99
6.41
16.34
17.15
14.51
40.80
27.77
15.51
Interest
17.00
21.34
139.19
55.01
64.02
61.74
58.65
56.54
57.11
60.70
64.13
Depreciation
63.93
71.16
78.75
84.45
71.95
62.76
42.79
33.60
45.69
40.43
37.82
PBT
-68.99
-123.84
-228.81
-132.94
42.53
53.07
62.96
25.91
21.93
13.08
2.62
Tax
12.24
5.17
2.31
-23.51
18.52
22.66
24.63
7.31
1.98
-3.35
-3.05
Tax Rate
-17.74%
-2.05%
-0.20%
17.68%
43.55%
42.70%
39.12%
28.21%
9.10%
-26.11%
-77.41%
PAT
-81.23
-252.17
-1,162.56
-94.63
26.40
26.40
37.37
18.62
16.32
9.48
2.16
PAT before Minority Interest
-85.62
-257.29
-1,169.01
-109.43
24.01
30.41
38.33
18.60
19.79
16.18
6.99
Minority Interest
-4.39
5.12
6.45
14.80
2.39
-4.01
-0.96
0.02
-3.47
-6.70
-4.83
PAT Margin
-21.18%
-72.28%
-230.84%
-9.41%
1.73%
1.95%
3.62%
2.40%
1.97%
1.13%
0.28%
PAT Growth
0.00%
-
-
-
0.00%
-29.36%
100.70%
14.09%
72.15%
338.89%
 
EPS
-13.89
-43.11
-198.73
-16.18
4.51
4.51
6.39
3.18
2.79
1.62
0.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
-930.89
-667.88
491.70
602.48
524.92
494.06
455.72
442.42
438.36
434.04
Share Capital
58.54
58.54
58.54
58.54
55.62
55.62
55.62
55.62
55.62
55.62
Total Reserves
-989.43
-726.42
433.16
543.94
469.30
438.44
400.10
386.80
382.74
378.42
Non-Current Liabilities
117.03
161.98
561.78
834.10
786.71
863.07
803.06
778.64
665.97
608.70
Secured Loans
13.00
51.94
451.30
791.85
769.39
852.89
767.35
620.96
640.76
571.30
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.23
Long Term Provisions
1.80
4.10
5.02
6.31
5.42
4.53
4.04
3.63
2.11
2.10
Current Liabilities
2,211.78
2,058.75
1,527.86
1,119.72
942.82
747.88
526.70
338.89
323.10
343.19
Trade Payables
210.82
168.72
194.21
121.47
107.97
91.62
75.50
87.65
70.35
77.37
Other Current Liabilities
1,630.08
1,548.53
1,039.93
691.88
563.42
455.87
322.21
108.34
147.05
121.93
Short Term Borrowings
369.94
341.07
292.97
305.18
270.65
198.87
127.04
140.23
102.55
141.62
Short Term Provisions
0.94
0.43
0.75
1.19
0.78
1.52
1.95
2.67
3.15
2.27
Total Liabilities
1,562.63
1,722.68
2,757.62
2,748.90
2,451.07
2,292.94
1,972.45
1,743.43
1,607.44
1,559.29
Net Block
764.00
839.47
939.98
907.34
921.16
900.55
764.17
569.17
534.48
541.18
Gross Block
1,336.80
1,347.66
1,403.97
1,288.81
1,232.39
1,145.54
966.37
866.08
800.56
769.17
Accumulated Depreciation
572.80
508.19
463.99
381.47
311.23
244.99
202.20
296.91
266.08
227.99
Non Current Assets
1,182.10
1,270.71
2,262.36
2,007.09
1,938.94
1,770.99
1,569.41
1,442.76
1,322.45
1,207.33
Capital Work in Progress
408.37
394.40
1,284.46
1,027.82
879.00
765.36
672.69
691.05
614.82
563.43
Non Current Investment
0.59
8.83
5.86
18.27
24.15
17.03
16.98
0.05
0.05
0.05
Long Term Loans & Adv.
8.55
27.42
32.06
53.66
62.24
54.45
60.57
100.31
169.81
102.42
Other Non Current Assets
0.59
0.59
0.00
0.00
52.39
33.60
55.00
82.18
3.29
0.24
Current Assets
380.53
451.97
495.26
741.81
512.13
521.95
403.04
300.67
284.99
351.96
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.24
1.61
Inventories
9.39
15.07
16.27
14.55
13.63
13.65
13.25
15.12
16.11
15.33
Sundry Debtors
141.75
212.81
240.53
396.86
307.99
286.12
202.77
165.21
165.73
159.34
Cash & Bank
86.52
64.62
50.26
60.56
7.83
40.67
29.35
41.22
34.92
123.17
Other Current Assets
142.87
35.54
30.57
110.70
182.68
181.51
157.67
79.12
66.99
52.50
Short Term Loans & Adv.
95.42
123.93
157.63
159.14
78.06
84.47
97.35
38.00
53.87
37.77
Net Current Assets
-1,831.25
-1,606.78
-1,032.60
-377.91
-430.69
-225.93
-123.66
-38.22
-38.11
8.78
Total Assets
1,562.63
1,722.68
2,757.62
2,748.90
2,451.07
2,292.94
1,972.45
1,743.43
1,607.44
1,559.29

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
67.58
158.24
292.35
54.16
119.87
54.85
75.49
75.10
20.51
86.61
PBT
-252.12
-1,166.70
-132.94
42.53
53.07
62.96
25.91
21.93
13.08
7.99
Adjustment
243.47
1,197.66
122.72
131.76
123.34
92.93
76.62
62.27
89.59
88.19
Changes in Working Capital
49.11
127.92
306.63
-82.89
-46.49
-108.68
-16.91
-9.96
-76.98
-8.59
Cash after chg. in Working capital
40.46
158.88
296.41
91.40
129.92
47.21
85.62
74.24
25.69
87.59
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
27.12
-0.64
-4.06
-37.24
-10.05
7.64
-10.13
0.86
-5.18
-0.98
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
-54.57
-25.83
-242.29
-217.32
-184.48
-241.49
-187.64
-136.80
-58.12
-153.40
Net Fixed Assets
8.75
56.29
-9.92
-204.80
-48.30
-154.19
-91.55
-59.88
-11.82
-47.78
Net Investments
7.11
81.62
-1.52
3.44
-14.61
-1.11
-6.15
-2.20
41.10
-8.31
Others
-70.43
-163.74
-230.85
-15.96
-121.57
-86.19
-89.94
-74.72
-87.40
-97.31
Cash from Financing Activity
-35.55
-109.66
-47.44
167.70
31.77
197.96
119.36
68.00
-50.64
112.24
Net Cash Inflow / Outflow
-22.54
22.75
2.62
4.54
-32.84
11.32
7.21
6.30
-88.25
45.45
Opening Cash & Equivalents
37.72
14.98
12.37
7.83
40.67
29.35
22.14
34.92
123.17
77.72
Closing Cash & Equivalent
15.18
37.73
14.99
12.37
7.83
40.67
29.35
41.22
34.92
123.17

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
-159.08
-114.13
84.02
102.95
94.41
88.86
81.96
79.57
78.84
78.06
ROA
-15.66%
-52.18%
-3.97%
0.92%
1.28%
1.80%
1.00%
1.18%
1.02%
0.47%
ROE
0.00%
0.00%
-20.00%
4.26%
5.97%
8.07%
4.14%
4.49%
3.71%
1.64%
ROCE
-51.24%
-86.81%
-4.12%
5.50%
6.36%
7.58%
6.20%
6.38%
5.91%
6.10%
Fixed Asset Turnover
0.30
0.43
0.85
1.37
1.14
0.98
0.85
0.99
1.07
1.04
Receivable days
159.24
139.87
101.35
74.27
79.99
86.38
86.38
73.01
70.46
64.53
Inventory Days
10.99
9.67
4.90
2.97
3.67
4.75
6.66
6.89
6.82
7.02
Payable days
0.00
0.00
0.00
30.49
34.90
39.12
43.25
36.36
34.93
34.97
Cash Conversion Cycle
170.23
149.54
106.25
46.76
48.77
52.02
49.79
43.54
42.34
36.58
Total Debt/Equity
-1.33
-1.89
2.60
2.35
2.54
2.55
2.20
1.72
1.89
1.81
Interest Cover
-10.81
-7.38
-1.42
1.66
1.86
2.07
1.46
1.38
1.21
1.06

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.