Valuation Sical Logistics Limited

Stocks

End-of-day quote Bombay S.E. 01/09/2026			5-day change	1st Jan Change
98.65 ^INR	-4.18%		-2.42%	+11.60%

08-14	Sical Logistics Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI
07-30	Sical Logistics Limited Announces Appointment of V.T. Doraivel Krishnan to Chief Financial Officer, Effective July 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	369.3	608.6	682.3	7,761	11,647	5,387
Change	-	64.82%	12.12%	1,037.45%	50.06%	-53.75%
Enterprise Value (EV) ¹	13,827	13,770	13,303	11,894	15,784	10,998
Change	-	-0.41%	-3.39%	-10.6%	32.71%	-30.32%
P/E	-0.34x	-0.05x	-0.26x	-0.06x	-41.2x	-20.9x
PBR	0.08x	-0.09x	-0.07x	14.5x	40.6x	-113x
PEG	-	-0x	0x	-0x	0.4x	2.4x
Capitalization / Revenue	0.04x	0.12x	0.2x	1.98x	5.27x	2.43x
EV / Revenue	1.37x	2.73x	3.81x	3.03x	7.14x	4.96x
EV / EBITDA	-45.1x	-69.4x	-31.8x	70.3x	99.3x	55.9x
EV / EBIT	-12.9x	-14.9x	-12.1x	-31.5x	-49.8x	-68.1x
EV / FCF	9.63x	14.6x	6.39x	-2.04x	-62.1x	-13.4x
FCF Yield	10.4%	6.83%	15.7%	-49.1%	-1.61%	-7.48%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-274.4	-2,972	-667.5	-2,085	-4.336	-3.959
Distribution rate	-	-	-	-	-	-
Net sales ¹	10,059	5,036	3,489	3,921	2,211	2,219
EBITDA ¹	-306.5	-198.4	-419	169.2	159	196.8
EBIT ¹	-1,069	-927.2	-1,103	-377.9	-316.7	-161.6
Net income ¹	-1,070	-11,596	-2,604	-8,339	-282.9	-258.3
Net Debt ¹	13,457	13,161	12,621	4,132	4,137	5,611
Reference price ²	94.65	156.00	174.90	118.95	178.50	82.56
Nbr of stocks (in thousands)	3,901	3,901	3,901	65,249	65,249	65,249
Announcement Date	07/12/20	10/12/21	09/12/22	05/09/23	05/09/24	05/09/25

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SICAL LOGISTICS LIMITED	-	-	-	-	82.93M
AP MOLLER MAERSK	9.15x	0.7x	3.52x	4.06%	45.81B
HAPAG-LLOYD AG	42.67x	1.3x	7.8x	1.65%	26.41B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	10.35x	4.29x	8.84x	3.4%	22.09B
NIPPON YUSEN KABUSHIKI KAISHA	11.99x	1.46x	11.05x	3.68%	17.88B
MITSUI O.S.K. LINES, LTD.	10.35x	2.17x	14.8x	2.91%	15.13B
HMM CO.,LTD	11.37x	0.84x	3.74x	3.17%	14.68B
ADNOC LOGISTICS & SERVICES PLC	7.78x	2.75x	7.18x	2.53%	13.91B
KAWASAKI KISEN KAISHA, LTD.	15.73x	2.06x	15.43x	3.55%	12.79B
WAN HAI LINES LTD.	6.36x	-	-	2.63%	10.14B
Average	13.97x	1.95x	9.05x	3.06%	17.89B
Weighted average by Cap.	15.02x	1.76x	7.92x	3.18%