Nifty
Sensex
:
:
17094.35
57426.92
276.25 (1.64%)
1016.96 (1.80%)

Logistics

Rating :
26/99

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
  • 50.21
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,249.89
  • N/A
  • -0.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 15.71%
  • 7.35%
  • 69.11%
  • FII
  • DII
  • Others
  • 0.02%
  • 0.01%
  • 7.80%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.28
  • -13.38
  • -30.88

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.92
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.18
  • 0.71
  • 0.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.12
  • -4.49
  • -15.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
94.64
73.94
28.00%
116.36
114.66
1.48%
76.26
123.64
-38.32%
82.32
128.35
-35.86%
Expenses
88.85
81.49
9.03%
162.83
144.45
12.72%
67.24
121.49
-44.65%
77.90
122.93
-36.63%
EBITDA
5.79
-7.55
-
-46.47
-29.79
-
9.02
2.15
319.53%
4.42
5.42
-18.45%
EBIDTM
6.12%
-10.21%
-39.94%
-25.98%
11.83%
1.74%
5.37%
4.22%
Other Income
11.59
0.06
19,216.67%
1.87
-0.09
-
7.11
0.53
1,241.51%
0.19
1.20
-84.17%
Interest
3.67
9.44
-61.12%
5.16
108.57
-95.25%
5.07
7.13
-28.89%
1.68
11.67
-85.60%
Depreciation
14.89
18.38
-18.99%
16.60
18.36
-9.59%
18.14
19.67
-7.78%
18.04
19.80
-8.89%
PBT
-1.18
-35.31
-
-66.36
-1,094.70
-
-7.08
-24.12
-
-143.39
-24.85
-
Tax
3.83
0.00
0
4.95
2.19
126.03%
0.20
0.00
0
0.02
0.12
-83.33%
PAT
-5.01
-35.31
-
-71.31
-1,096.89
-
-7.28
-24.12
-
-143.41
-24.97
-
PATM
-5.29%
-47.75%
-61.28%
-956.65%
-9.55%
-19.51%
-174.21%
-19.45%
EPS
-1.55
-5.91
-
-12.14
-188.56
-
-1.50
-1.93
-
-24.94
-3.17
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
369.58
503.63
1,005.93
1,524.94
1,355.46
1,032.90
777.43
827.26
841.96
760.69
779.63
Net Sales Growth
-16.12%
-49.93%
-34.03%
12.50%
31.23%
32.86%
-6.02%
-1.75%
10.68%
-2.43%
 
Cost Of Goods Sold
320.17
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
49.41
503.63
1,005.93
1,524.94
1,355.46
1,032.90
777.43
827.26
841.96
760.69
779.63
GP Margin
13.37%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
396.82
517.60
1,028.40
1,352.85
1,194.23
885.65
675.89
743.33
755.52
671.62
699.40
Power & Fuel Cost
-
0.78
2.27
2.45
1.66
1.69
1.12
4.95
4.57
0.83
0.70
% Of Sales
-
0.15%
0.23%
0.16%
0.12%
0.16%
0.14%
0.60%
0.54%
0.11%
0.09%
Employee Cost
-
53.89
132.89
124.33
102.84
61.52
42.14
32.48
29.74
29.67
30.98
% Of Sales
-
10.70%
13.21%
8.15%
7.59%
5.96%
5.42%
3.93%
3.53%
3.90%
3.97%
Manufacturing Exp.
-
367.57
819.32
1,145.81
855.56
656.74
586.71
680.85
695.40
604.88
631.98
% Of Sales
-
72.98%
81.45%
75.14%
63.12%
63.58%
75.47%
82.30%
82.59%
79.52%
81.06%
General & Admin Exp.
-
16.02
36.36
43.26
204.16
141.14
24.36
24.43
24.31
10.17
7.91
% Of Sales
-
3.18%
3.61%
2.84%
15.06%
13.66%
3.13%
2.95%
2.89%
1.34%
1.01%
Selling & Distn. Exp.
-
15.83
12.69
25.47
17.36
14.44
0.03
0.21
0.18
0.28
0.34
% Of Sales
-
3.14%
1.26%
1.67%
1.28%
1.40%
0.00%
0.03%
0.02%
0.04%
0.04%
Miscellaneous Exp.
-
63.51
24.87
11.53
12.65
10.12
21.53
0.41
1.32
25.79
0.34
% Of Sales
-
12.61%
2.47%
0.76%
0.93%
0.98%
2.77%
0.05%
0.16%
3.39%
3.53%
EBITDA
-27.24
-13.97
-22.47
172.09
161.23
147.25
101.54
83.93
86.44
89.07
80.23
EBITDA Margin
-7.37%
-2.77%
-2.23%
11.29%
11.89%
14.26%
13.06%
10.15%
10.27%
11.71%
10.29%
Other Income
20.76
3.10
28.99
6.41
16.34
17.15
14.51
40.80
27.77
15.51
11.71
Interest
15.58
139.19
55.01
64.02
61.74
58.65
56.54
57.11
60.70
64.13
43.30
Depreciation
67.67
78.75
84.45
71.95
62.76
42.79
33.60
45.69
40.43
37.82
33.29
PBT
-218.01
-228.81
-132.94
42.53
53.07
62.96
25.91
21.93
13.08
2.62
15.35
Tax
9.00
2.31
-23.51
18.52
22.66
24.63
7.31
1.98
-3.35
-3.05
1.11
Tax Rate
-4.13%
-0.20%
17.68%
43.55%
42.70%
39.12%
28.21%
9.10%
-26.11%
-77.41%
6.64%
PAT
-227.01
-1,162.56
-94.63
26.40
26.40
37.37
18.62
16.32
9.48
2.16
12.94
PAT before Minority Interest
-228.20
-1,169.01
-109.43
24.01
30.41
38.33
18.60
19.79
16.18
6.99
15.61
Minority Interest
-1.19
6.45
14.80
2.39
-4.01
-0.96
0.02
-3.47
-6.70
-4.83
-2.67
PAT Margin
-61.42%
-230.84%
-9.41%
1.73%
1.95%
3.62%
2.40%
1.97%
1.13%
0.28%
1.66%
PAT Growth
0.00%
-
-
0.00%
-29.36%
100.70%
14.09%
72.15%
338.89%
-83.31%
 
EPS
-38.81
-198.73
-16.18
4.51
4.51
6.39
3.18
2.79
1.62
0.37
2.21

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
-667.88
491.70
602.48
524.92
494.06
455.72
442.42
438.36
434.04
417.79
Share Capital
58.54
58.54
58.54
55.62
55.62
55.62
55.62
55.62
55.62
55.62
Total Reserves
-726.42
433.16
543.94
469.30
438.44
400.10
386.80
382.74
378.42
362.17
Non-Current Liabilities
161.98
561.78
834.10
786.71
863.07
803.06
778.64
665.97
608.70
578.15
Secured Loans
51.94
451.30
791.85
769.39
852.89
767.35
620.96
640.76
571.30
452.79
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
6.23
5.29
Long Term Provisions
4.10
5.02
6.31
5.42
4.53
4.04
3.63
2.11
2.10
2.48
Current Liabilities
2,058.75
1,527.86
1,119.72
942.82
747.88
526.70
338.89
323.10
343.19
248.23
Trade Payables
168.72
194.21
121.47
107.97
91.62
75.50
87.65
70.35
77.37
51.84
Other Current Liabilities
1,548.53
1,039.93
691.88
563.42
455.87
322.21
108.34
147.05
121.93
87.14
Short Term Borrowings
341.07
292.97
305.18
270.65
198.87
127.04
140.23
102.55
141.62
106.58
Short Term Provisions
0.43
0.75
1.19
0.78
1.52
1.95
2.67
3.15
2.27
2.68
Total Liabilities
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
1,412.70
Net Block
839.46
939.98
907.34
921.16
900.55
764.17
569.17
534.48
541.18
501.40
Gross Block
1,347.66
1,403.97
1,288.81
1,232.39
1,145.54
966.37
866.08
800.56
769.17
691.98
Accumulated Depreciation
508.20
463.99
381.47
311.23
244.99
202.20
296.91
266.08
227.99
190.58
Non Current Assets
1,270.70
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
Capital Work in Progress
394.40
1,284.46
1,027.82
879.00
765.36
672.69
691.05
614.82
563.43
474.80
Non Current Investment
8.83
5.86
18.27
24.15
17.03
16.98
0.05
0.05
0.05
0.05
Long Term Loans & Adv.
28.01
32.06
53.66
62.24
54.45
60.57
100.31
169.81
102.42
163.29
Other Non Current Assets
0.00
0.00
0.00
52.39
33.60
55.00
82.18
3.29
0.24
0.94
Current Assets
451.98
495.26
741.81
512.13
521.95
403.04
300.67
284.99
351.96
272.23
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.24
1.61
1.30
Inventories
15.07
16.27
14.55
13.63
13.65
13.25
15.12
16.11
15.33
13.91
Sundry Debtors
212.81
240.53
396.86
307.99
286.12
202.77
165.21
165.73
159.34
109.65
Cash & Bank
64.62
50.26
60.56
7.83
40.67
29.35
41.22
34.92
123.17
77.72
Other Current Assets
159.48
30.57
110.70
104.62
181.51
157.67
79.12
66.99
52.50
69.66
Short Term Loans & Adv.
123.93
157.63
159.14
78.06
84.47
97.35
38.00
53.87
37.77
57.47
Net Current Assets
-1,606.77
-1,032.60
-377.91
-430.69
-225.93
-123.66
-38.22
-38.11
8.78
24.00
Total Assets
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
1,412.71

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
158.24
292.35
54.16
119.87
54.85
75.49
75.10
20.51
86.61
25.15
PBT
-1,166.70
-132.94
42.53
53.07
62.96
25.91
21.93
13.08
7.99
15.93
Adjustment
1,145.01
122.72
131.76
123.34
92.93
76.62
62.27
89.59
88.19
71.03
Changes in Working Capital
180.57
306.63
-82.89
-46.49
-108.68
-16.91
-9.96
-76.98
-8.59
-60.91
Cash after chg. in Working capital
158.88
296.41
91.40
129.92
47.21
85.62
74.24
25.69
87.59
26.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.64
-4.06
-37.24
-10.05
7.64
-10.13
0.86
-5.18
-0.98
-0.89
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
-25.83
-242.29
-217.32
-184.48
-241.49
-187.64
-136.80
-58.12
-153.40
-116.90
Net Fixed Assets
56.29
-9.92
-204.80
-48.30
-154.19
-91.55
-59.88
-11.82
-47.78
-17.56
Net Investments
81.62
-1.52
3.44
-14.61
-1.11
-6.15
-2.20
41.10
-8.31
-21.74
Others
-163.74
-230.85
-15.96
-121.57
-86.19
-89.94
-74.72
-87.40
-97.31
-77.60
Cash from Financing Activity
-109.67
-47.44
167.70
31.77
197.96
119.36
68.00
-50.64
112.24
-24.96
Net Cash Inflow / Outflow
22.74
2.62
4.54
-32.84
11.32
7.21
6.30
-88.25
45.45
-116.71
Opening Cash & Equivalents
14.99
12.37
7.83
40.67
29.35
22.14
34.92
123.17
77.72
194.43
Closing Cash & Equivalent
37.73
14.99
12.37
7.83
40.67
29.35
41.22
34.92
123.17
77.72

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
-114.13
84.02
102.95
94.41
88.86
81.96
79.57
78.84
78.06
75.14
ROA
-52.18%
-3.97%
0.92%
1.28%
1.80%
1.00%
1.18%
1.02%
0.47%
1.06%
ROE
0.00%
-20.00%
4.26%
5.97%
8.07%
4.14%
4.49%
3.71%
1.64%
4.52%
ROCE
-86.81%
-4.12%
5.50%
6.36%
7.58%
6.20%
6.38%
5.91%
6.10%
5.93%
Fixed Asset Turnover
0.43
0.85
1.37
1.14
0.98
0.85
0.99
1.07
1.04
1.28
Receivable days
139.87
101.35
74.27
79.99
86.38
86.38
73.01
70.46
64.53
51.19
Inventory Days
9.67
4.90
2.97
3.67
4.75
6.66
6.89
6.82
7.02
5.76
Payable days
0.00
0.00
30.49
34.90
39.12
43.25
36.36
34.93
34.97
40.17
Cash Conversion Cycle
149.54
106.25
46.76
48.77
52.02
49.79
43.54
42.34
36.58
16.78
Total Debt/Equity
-1.89
2.60
2.35
2.54
2.55
2.20
1.72
1.89
1.81
1.43
Interest Cover
-7.38
-1.42
1.66
1.86
2.07
1.46
1.38
1.21
1.06
1.39

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.