Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Logistics

Rating :
N/A

BSE: 520086 | NSE: SICALLOG

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
  • 888.04
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,291.56
  • N/A
  • 174.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 90.00%
  • 0.71%
  • 7.35%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 1.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.36
  • -26.14
  • -14.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.96
  • -54.61
  • -60.72

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -29.72
  • -59.93

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.90
  • 12.57
  • 26.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.81
  • 4.09
  • 6.09

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
48.92
61.60
-20.58%
41.98
69.89
-39.93%
44.22
95.11
-53.51%
45.37
106.15
-57.26%
Expenses
44.74
54.36
-17.70%
40.46
63.74
-36.52%
45.05
90.24
-50.08%
41.33
101.84
-59.42%
EBITDA
4.18
7.24
-42.27%
1.52
6.15
-75.28%
-0.83
4.87
-
4.04
4.31
-6.26%
EBIDTM
8.54%
11.75%
3.62%
8.80%
-1.88%
5.12%
8.90%
4.06%
Other Income
1.71
2.19
-21.92%
2.31
7.55
-69.40%
5.63
3.09
82.20%
2.14
0.64
234.38%
Interest
10.66
10.29
3.60%
10.06
8.74
15.10%
9.62
6.95
38.42%
10.53
5.64
86.70%
Depreciation
10.26
12.82
-19.97%
11.07
13.00
-14.85%
11.14
12.81
-13.04%
11.36
13.66
-16.84%
PBT
-5.36
-6.48
-
-17.30
-8.04
-
-12.37
-781.32
-
11.56
-14.35
-
Tax
0.60
0.49
22.45%
0.36
1.23
-70.73%
2.57
-0.05
-
0.23
-0.66
-
PAT
-5.96
-6.97
-
-17.66
-9.27
-
-14.94
-781.27
-
11.33
-13.69
-
PATM
-12.18%
-11.31%
-42.07%
-13.26%
-33.79%
-821.44%
24.97%
-12.90%
EPS
-1.02
-1.34
-
-2.75
-2.05
-
-2.29
-139.66
-
1.68
-2.15
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
180.49
221.09
392.11
348.87
503.63
1,005.93
1,524.94
1,355.46
1,032.90
777.43
827.26
Net Sales Growth
-45.76%
-43.62%
12.39%
-30.73%
-49.93%
-34.03%
12.50%
31.23%
32.86%
-6.02%
 
Cost Of Goods Sold
124.55
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
55.94
221.09
392.11
348.87
503.63
1,005.93
1,524.94
1,355.46
1,032.90
777.43
827.26
GP Margin
30.99%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
171.58
204.49
365.03
389.43
517.60
1,028.40
1,352.85
1,194.23
885.65
675.89
743.33
Power & Fuel Cost
-
1.07
3.60
0.80
0.78
2.27
2.45
1.66
1.69
1.12
4.95
% Of Sales
-
0.48%
0.92%
0.23%
0.15%
0.23%
0.16%
0.12%
0.16%
0.14%
0.60%
Employee Cost
-
24.50
23.78
28.91
53.89
132.89
124.33
102.84
61.52
42.14
32.48
% Of Sales
-
11.08%
6.06%
8.29%
10.70%
13.21%
8.15%
7.59%
5.96%
5.42%
3.93%
Manufacturing Exp.
-
144.37
306.86
294.25
367.57
819.32
1,145.81
855.56
656.74
586.71
680.85
% Of Sales
-
65.30%
78.26%
84.34%
72.98%
81.45%
75.14%
63.12%
63.58%
75.47%
82.30%
General & Admin Exp.
-
15.21
16.91
15.91
16.02
36.36
43.26
204.16
141.14
24.36
24.43
% Of Sales
-
6.88%
4.31%
4.56%
3.18%
3.61%
2.84%
15.06%
13.66%
3.13%
2.95%
Selling & Distn. Exp.
-
15.28
11.87
15.03
15.83
12.69
25.47
17.36
14.44
0.03
0.21
% Of Sales
-
6.91%
3.03%
4.31%
3.14%
1.26%
1.67%
1.28%
1.40%
0.00%
0.03%
Miscellaneous Exp.
-
4.06
2.01
34.53
63.51
24.87
11.53
12.65
10.12
21.53
0.21
% Of Sales
-
1.84%
0.51%
9.90%
12.61%
2.47%
0.76%
0.93%
0.98%
2.77%
0.05%
EBITDA
8.91
16.60
27.08
-40.56
-13.97
-22.47
172.09
161.23
147.25
101.54
83.93
EBITDA Margin
4.94%
7.51%
6.91%
-11.63%
-2.77%
-2.23%
11.29%
11.89%
14.26%
13.06%
10.15%
Other Income
11.79
17.51
26.25
9.23
3.10
28.99
6.41
16.34
17.15
14.51
40.80
Interest
40.87
39.18
19.37
21.34
139.19
55.01
64.02
61.74
58.65
56.54
57.11
Depreciation
43.83
48.32
55.67
71.17
78.75
84.45
71.95
62.76
42.79
33.60
45.69
PBT
-23.47
-53.39
-21.71
-123.84
-228.81
-132.94
42.53
53.07
62.96
25.91
21.93
Tax
3.76
4.53
6.38
5.17
2.31
-23.51
18.52
22.66
24.63
7.31
1.98
Tax Rate
-16.02%
-29.55%
-0.81%
-2.05%
-0.20%
17.68%
43.55%
42.70%
39.12%
28.21%
9.10%
PAT
-27.23
-16.22
-762.39
-252.17
-1,162.56
-94.63
26.40
26.40
37.37
18.62
16.32
PAT before Minority Interest
-28.63
-19.86
-797.61
-257.29
-1,169.01
-109.43
24.01
30.41
38.33
18.60
19.79
Minority Interest
-1.40
3.64
35.22
5.12
6.45
14.80
2.39
-4.01
-0.96
0.02
-3.47
PAT Margin
-15.09%
-7.34%
-194.43%
-72.28%
-230.84%
-9.41%
1.73%
1.95%
3.62%
2.40%
1.97%
PAT Growth
0.00%
-
-
-
-
-
0.00%
-29.36%
100.70%
14.09%
 
EPS
-4.18
-2.49
-116.93
-38.68
-178.31
-14.51
4.05
4.05
5.73
2.86
2.50

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
28.72
53.52
-930.89
-667.88
491.70
602.48
524.92
494.06
455.72
442.42
Share Capital
65.25
65.25
58.54
58.54
58.54
58.54
55.62
55.62
55.62
55.62
Total Reserves
-36.53
-11.73
-989.43
-726.42
433.16
543.94
469.30
438.44
400.10
386.80
Non-Current Liabilities
362.31
387.59
116.45
161.98
561.78
834.10
786.71
863.07
803.06
778.64
Secured Loans
265.04
339.99
12.99
51.94
451.30
791.85
769.39
852.89
767.35
620.96
Unsecured Loans
47.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.12
0.99
1.23
4.10
5.02
6.31
5.42
4.53
4.04
3.63
Current Liabilities
247.80
241.18
2,211.78
2,058.75
1,527.86
1,119.72
942.82
747.88
526.70
338.89
Trade Payables
41.83
66.22
382.11
168.72
194.21
121.47
107.97
91.62
75.50
87.65
Other Current Liabilities
180.22
101.64
1,420.18
1,548.53
1,039.93
691.88
563.42
455.87
322.21
108.34
Short Term Borrowings
24.60
57.89
408.55
341.07
292.97
305.18
270.65
198.87
127.04
140.23
Short Term Provisions
1.15
15.43
0.94
0.43
0.75
1.19
0.78
1.52
1.95
2.67
Total Liabilities
765.67
791.14
1,562.05
1,722.68
2,757.62
2,748.90
2,451.07
2,292.94
1,972.45
1,743.43
Net Block
557.28
605.36
764.00
839.47
939.98
907.34
921.16
900.55
764.17
569.17
Gross Block
1,062.17
1,098.07
1,337.40
1,347.66
1,403.97
1,288.81
1,232.39
1,145.54
966.37
866.08
Accumulated Depreciation
504.89
492.71
573.40
508.19
463.99
381.47
311.23
244.99
202.20
296.91
Non Current Assets
580.32
614.91
1,181.52
1,270.71
2,262.36
2,007.09
1,938.94
1,770.99
1,569.41
1,442.76
Capital Work in Progress
10.20
0.00
408.37
394.40
1,284.46
1,027.82
879.00
765.36
672.69
691.05
Non Current Investment
0.57
0.56
0.58
8.83
5.86
18.27
24.15
17.03
16.98
0.05
Long Term Loans & Adv.
9.21
4.62
7.98
27.42
32.06
53.66
62.24
54.45
60.57
100.31
Other Non Current Assets
3.06
4.37
0.59
0.59
0.00
0.00
52.39
33.60
55.00
82.18
Current Assets
185.35
176.23
380.53
451.97
495.26
741.81
512.13
521.95
403.04
300.67
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
9.39
15.07
16.27
14.55
13.63
13.65
13.25
15.12
Sundry Debtors
44.06
54.66
141.75
212.81
240.53
396.86
307.99
286.12
202.77
165.21
Cash & Bank
119.31
82.46
86.52
64.62
50.26
60.56
7.83
40.67
29.35
41.22
Other Current Assets
21.98
15.54
47.45
35.54
188.20
269.84
182.68
181.51
157.67
79.12
Short Term Loans & Adv.
18.73
23.57
95.42
123.93
157.63
159.14
78.06
84.47
97.35
38.00
Net Current Assets
-62.45
-64.95
-1,831.25
-1,606.78
-1,032.60
-377.91
-430.69
-225.93
-123.66
-38.22
Total Assets
765.67
791.14
1,562.05
1,722.68
2,757.62
2,748.90
2,451.07
2,292.94
1,972.45
1,743.43

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
7.99
6.61
67.56
158.24
292.35
54.16
119.87
54.85
75.49
75.10
PBT
-23.77
-827.54
-252.12
-1,166.70
-132.94
42.53
53.07
62.96
25.91
21.93
Adjustment
37.60
845.72
243.47
1,197.66
122.72
131.76
123.34
92.93
76.62
62.27
Changes in Working Capital
-9.52
-14.37
49.11
127.92
306.63
-82.89
-46.49
-108.68
-16.91
-9.96
Cash after chg. in Working capital
4.31
3.81
40.46
158.88
296.41
91.40
129.92
47.21
85.62
74.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
3.68
2.80
27.10
-0.64
-4.06
-37.24
-10.05
7.64
-10.13
0.86
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
-7.05
78.66
-54.57
-25.83
-242.29
-217.32
-184.48
-241.49
-187.64
-136.80
Net Fixed Assets
32.87
101.61
8.75
56.29
-9.92
-204.80
-48.30
-154.19
-91.55
-59.88
Net Investments
-0.20
9.10
7.11
81.62
-1.52
3.44
-14.61
-1.11
-6.15
-2.20
Others
-39.72
-32.05
-70.43
-163.74
-230.85
-15.96
-121.57
-86.19
-89.94
-74.72
Cash from Financing Activity
24.71
-23.00
-35.55
-109.66
-47.44
167.70
31.77
197.96
119.36
68.00
Net Cash Inflow / Outflow
25.65
62.27
-22.56
22.75
2.62
4.54
-32.84
11.32
7.21
6.30
Opening Cash & Equivalents
68.43
15.18
37.74
14.98
12.37
7.83
40.67
29.35
22.14
34.92
Closing Cash & Equivalent
93.88
68.43
15.18
37.73
14.99
12.37
7.83
40.67
29.35
41.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
4.40
8.20
-159.08
-114.13
84.02
102.95
94.41
88.86
81.96
79.57
ROA
-2.55%
-67.79%
-15.67%
-52.18%
-3.97%
0.92%
1.28%
1.80%
1.00%
1.18%
ROE
-48.30%
0.00%
0.00%
0.00%
-20.00%
4.26%
5.97%
8.07%
4.14%
4.49%
ROCE
4.54%
-182.91%
-50.36%
-86.81%
-4.12%
5.50%
6.36%
7.58%
6.20%
6.38%
Fixed Asset Turnover
0.20
0.32
0.26
0.43
0.85
1.37
1.14
0.98
0.85
0.99
Receivable days
81.49
91.42
185.48
139.87
101.35
74.27
79.99
86.38
86.38
73.01
Inventory Days
0.00
0.00
12.80
9.67
4.90
2.97
3.67
4.75
6.66
6.89
Payable days
0.00
0.00
0.00
0.00
0.00
30.49
34.90
39.12
43.25
36.36
Cash Conversion Cycle
81.49
91.42
198.27
149.54
106.25
46.76
48.77
52.02
49.79
43.54
Total Debt/Equity
17.30
8.79
-1.34
-1.89
2.60
2.35
2.54
2.55
2.20
1.72
Interest Cover
0.61
-39.85
-10.81
-7.38
-1.42
1.66
1.86
2.07
1.46
1.38

Top Investors:

News Update:


No Latest News!

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.