Valuation Sical Logistics Limited

Stocks

End-of-day quote Bombay S.E. 2026-10-09			5-day change	1st Jan Change
85.90 ^INR	+0.61%		-1.15%	-2.83%

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	12/10/21	12/9/22	9/5/23	9/5/24	9/5/25	9/3/26

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	-	-	-	-	70.82M
AP MOLLER MAERSK	8.17x	0.75x	3.58x	4.8%	52.45B
COSCO SHIPPING HOLDINGS CO., LTD.	6.63x	0.64x	2.64x	7.94%	36.72B
HAPAG-LLOYD AG	32.02x	1.33x	7.18x	1.86%	26.78B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	10.88x	4.66x	8.67x	3.62%	26.61B
NIPPON YUSEN KABUSHIKI KAISHA	11.03x	1.46x	10.61x	4%	18.75B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.98x	4.35x	10.94x	6.32%	17.29B
MITSUI O.S.K. LINES, LTD.	9.01x	2.13x	13.86x	2.81%	15.84B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	5.61x	1.06x	2.97x	8.65%	15.75B
ADNOC LOGISTICS & SERVICES PLC	8.13x	2.76x	7.24x	2.32%	15.14B
Average	11.61x	2.13x	7.52x	4.7%	22.54B
Weighted average by Cap.	11.56x	1.85x	6.53x	4.83%