Valuation Sical Logistics Limited

Stocks

End-of-day quote Bombay S.E. 16/10/2026			5-day change	1st Jan Change
85.00 ^INR	+0.01%		-1.05%	-3.85%

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SICAL LOGISTICS LIMITED	-	-	-	-	71.46M
AP MOLLER MAERSK	7.81x	0.73x	3.51x	5.02%	51.54B
COSCO SHIPPING HOLDINGS CO., LTD.	6.59x	0.61x	2.51x	7.99%	37.11B
HAPAG-LLOYD AG	28.07x	1.33x	7.03x	1.87%	26.71B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	8.96x	3.92x	7.31x	4.39%	21.95B
NIPPON YUSEN KABUSHIKI KAISHA	10.88x	1.44x	10.5x	4.19%	18.55B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.07x	1.2x	3.37x	7.66%	17.72B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.84x	4.31x	10.82x	6.39%	17.11B
HMM CO.,LTD	10.73x	0.98x	4.06x	3%	16.63B
MITSUI O.S.K. LINES, LTD.	8.14x	2.1x	13.58x	2.79%	16B
Average	11.12x	1.85x	6.96x	4.81%	22.34B
Weighted average by Cap.	10.89x	1.58x	6.03x	5.01%