SICAL LOGISTICS LIMITED
SICALLOG · General/Diversified · NSE
₹69
Current Market Price
Fair Value (DCF)
₹112
Margin of Safety
+62.2%
Updated just now
YieldIQ Score
53/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
5%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹551 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
10.8×
Leverage vs earnings
Interest Coverage
-1.1×
EBIT covers interest
Current Ratio
0.45×
Short-term liquidity
Asset Turnover
0.26×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-14.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹69
Bear case
₹0
MoS -Infinity%
Base case
₹111.94
MoS +38.4%
Bull case
₹117.54
MoS +41.3%
Ratio Trends
SICALLOG · last 4 annual periods
ROE
-25.8%
ROCE
3.0%
Operating Margin
—
Debt / Equity
4.69×
PE
—
EV / EBITDA
—
Historical Financials
SICALLOG · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹349 Cr | ₹392 Cr | ₹221 Cr | ₹222 Cr | -14.0% |
| EBITDA | ₹-164 Cr | ₹-725 Cr | ₹43.7 Cr | ₹21.9 Cr | — |
| EBIT | — | — | — | — | — |
| PAT | ₹-266 Cr | ₹-834 Cr | ₹-24.8 Cr | ₹-33.5 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹67.6 Cr | ₹6.6 Cr | ₹8.0 Cr | ₹20.0 Cr | -33.3% |
| CapEx | ₹-14.2 Cr | ₹-11.3 Cr | ₹-15.9 Cr | ₹-84.2 Cr | — |
| FCF | ₹53.3 Cr | ₹-4.7 Cr | ₹-7.9 Cr | ₹-64.2 Cr | — |
| Total Assets | ₹1566 Cr | ₹791 Cr | ₹766 Cr | ₹858 Cr | -18.2% |
| Total Debt | ₹1357 Cr | ₹481 Cr | ₹507 Cr | ₹608 Cr | -23.5% |
| Shareholders' Equity | ₹-766 Cr | ₹162 Cr | ₹156 Cr | ₹130 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SICALLOG vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| RITCO RITCO LOGISTICS LIMITED | +87.7% | 68 | Data Limited | 13.2% | — |
| GLOTTIS GLOTTIS | — | — | Pending | 57.0% | — |
| GICL GICL | — | — | Pending | 4.7% | — |
| SNOWMAN SNOWMAN | — | — | Pending | 1.4% | — |
| ATL ATL | — | — | Pending | 11.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for SICALLOG in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SICALLOG →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SICALLOG →
Compare
Head-to-head with peers
Compare SICALLOG side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SICALLOGNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.