Valuation Sical Logistics Limited

Stocks

End-of-day quote Bombay S.E. 2026-09-18			5-day change	1st Jan Change
93.00 ^INR	+2.14%		-6.11%	+5.20%

09-01	Sical Logistics Limited Receives Contract From Central Coalfields Limited For Hiring Of HEMM And Extraction Of Coal With Contract Value INR 5,347,308,872.24	CI
08-14	Sical Logistics Limited Reports Earnings Results for the First Quarter Ended June 30, 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	-	-	-	-	75.85M
AP MOLLER MAERSK	8.62x	0.74x	3.59x	4.07%	49.38B
COSCO SHIPPING HOLDINGS CO., LTD.	7.44x	0.6x	2.44x	7.33%	35.78B
HAPAG-LLOYD AG	44.18x	1.35x	8.04x	1.59%	27.08B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	11.98x	4.99x	9.65x	2.92%	26.31B
NIPPON YUSEN KABUSHIKI KAISHA	11.46x	1.5x	11.07x	3.53%	19.6B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.4x	4.16x	10.45x	6.6%	16.56B
MITSUI O.S.K. LINES, LTD.	9.53x	2.2x	14.4x	2.76%	16.4B
ADNOC LOGISTICS & SERVICES PLC	8.3x	2.82x	7.39x	2.36%	14.84B
HMM CO.,LTD	11.05x	0.8x	3.54x	3.26%	14.17B
Average	13.89x	2.13x	7.84x	3.83%	22.02B
Weighted average by Cap.	13.94x	1.88x	6.92x	4.04%