Valuation Sical Logistics Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. 14:05:09 05/10/2026 +03			5-day change	1st Jan Change
88.68 ^INR	+1.84%		-3.48%	+1.76%

09-24	Sical Logistics Limited Announces Appointment of Neeraj as Company Secretary, Key Managerial Personnel and Compliance Officer, Effective September 24, 2026	CI
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

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 A	12/9/22 A	9/5/23 A	9/5/24 A	9/5/25 A	9/3/26 A

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.($)
AP MOLLER MAERSK	8x	0.75x	3.59x	4.76%	51.55B
COSCO SHIPPING HOLDINGS CO., LTD.	7.41x	0.6x	2.46x	7.37%	35.95B
HAPAG-LLOYD AG	33.22x	1.37x	7.43x	1.79%	27.93B
CHINA MERCHANTS ENERGY SHIPPING CO., LTD.	9.93x	4.29x	8x	3.96%	24.27B
NIPPON YUSEN KABUSHIKI KAISHA	10.7x	1.43x	10.38x	4.12%	18.27B
SITC INTERNATIONAL HOLDINGS COMPANY LIMITED	12.39x	4.15x	10.42x	6.62%	16.52B
EVERGREEN MARINE CORPORATION (TAIWAN) LTD.	6.5x	1.2x	3.64x	7.09%	16.31B
MITSUI O.S.K. LINES, LTD.	8.81x	2.1x	13.69x	2.87%	15.55B
HMM CO.,LTD	10.91x	0.87x	3.78x	3.07%	15.06B
Average	11.99x	1.86x	7.04x	4.63%	24.6B
Weighted average by Cap.	11.99x	1.64x	6.17x	4.73%