Valuation Sical Logistics Limited

Stocks

End-of-day quote Bombay S.E. 22/10/2026			5-day change	1st Jan Change
80.05 ^INR	-0.87%		-5.81%	-9.45%

10-04	Sical Logistics Limited Receives Award Letter from Steel Authority of India Limited for Excavation and Transportation of Iron Ore/ Icw/ Subgrade Ore with Inr 392.292 Million Contract Value	CI
09-24	Sical Logistics Limited Announces Appointment of Neeraj as Company Secretary, Key Managerial Personnel and Compliance Officer, Effective September 24, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	608.6	682.3	7,761	11,647	5,387	4,947
Change	-	12.12%	1,037.45%	50.06%	-53.75%	-8.17%
Enterprise Value (EV) ¹	13,770	13,303	11,894	15,784	10,998	9,487
Change	-	-3.39%	-10.6%	32.71%	-30.32%	-13.74%
P/E	-0.05x	-0.26x	-0.06x	-41.2x	-20.9x	11x
PBR	-0.09x	-0.07x	14.5x	40.6x	-113x	3.77x
PEG	-	0x	-0x	0.4x	2.4x	-0x
Capitalization / Revenue	0.12x	0.2x	1.98x	5.27x	2.43x	1.28x
EV / Revenue	2.73x	3.81x	3.03x	7.14x	4.96x	2.46x
EV / EBITDA	-69.4x	-31.8x	70.3x	99.3x	56.1x	15.5x
EV / EBIT	-14.9x	-12.1x	-31.5x	-49.8x	-67.7x	25.8x
EV / FCF	14.6x	6.39x	-2.04x	-62.1x	-13.4x	-4.61x
FCF Yield	6.83%	15.7%	-49.1%	-1.61%	-7.49%	-21.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-2,972	-667.5	-2,085	-4.336	-3.959	5.65
Distribution rate	-	-	-	-	-	-
Net sales ¹	5,036	3,489	3,921	2,211	2,218	3,857
EBITDA ¹	-198.4	-419	169.2	159	196	610.5
EBIT ¹	-927.2	-1,103	-377.9	-316.7	-162.4	367.2
Net income ¹	-11,596	-2,604	-8,339	-282.9	-258.3	492.8
Net Debt ¹	13,161	12,621	4,132	4,137	5,611	4,541
Reference price ²	156.00	174.90	118.95	178.50	82.56	62.00
Nbr of stocks (in thousands)	3,901	3,901	65,249	65,249	65,249	79,785
Announcement Date	10/12/21	09/12/22	05/09/23	05/09/24	05/09/25	03/09/26

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SICAL LOGISTICS LIMITED	-	-	-	-	67.43M
AP MOLLER MAERSK	6.99x	0.68x	3.23x	5.35%	48.57B
COSCO SHIPPING HOLDINGS CO., LTD.	6.17x	0.56x	2.34x	8.53%	35.66B
HAPAG-LLOYD AG	27.15x	1.29x	6.83x	1.93%	25.74B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	8.02x	3.56x	6.63x	4.91%	19.68B
NIPPON YUSEN KABUSHIKI KAISHA	10.76x	1.44x	10.51x	4.23%	18.65B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.01x	1.17x	3.33x	7.8%	17.26B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	11.81x	4.05x	9.92x	6.96%	16.28B
HMM CO.,LTD	10.34x	0.92x	3.8x	3.12%	16.1B
MITSUI O.S.K. LINES, LTD.	8.1x	2.1x	13.61x	2.79%	16.12B
Average	10.60x	1.75x	6.69x	5.07%	21.41B
Weighted average by Cap.	10.32x	1.48x	5.80x	5.29%