IndiaOne Finance - Company Dashboard

Governance Classic Home

Sicagen India LtdTrading and DistributorsINE176J01011Standalone₹52.22-0.55 (-1.04%)Jun-26

Valuation

Market Cap₹206.64 Cr

TTM PE14.04x

Forward PE12.35x

PEG0.24

Book Value₹122.31

P/B0.43x

TTM EPS₹3.72

Fwd EPS₹4.23

TTM Revenue₹531.63 Cr

TTM PAT₹14.72 Cr

TTM EBITDA₹23.33 Cr

TTM EBIT₹18.18 Cr

Last Qtr PAT₹5.48 Cr

Last Qtr EBITDA₹8.61 Cr

Last Qtr EBIT₹7.37 Cr

Profitability

ROE3.04%

ROCE4.00%

TTM NPM2.77%

TTM EBITDA %4.39%

Curr OPM4.12%

Last OPM2.25%

Curr NPM—

Last NPM—

Curr EPS₹1.38

Last EPS₹0.80

Balance sheet

Equity₹39.57 Cr

Reserve₹444.42 Cr

Total Debt₹131.81 Cr

D/E0.27x

Interest %27.92%

Curr Interest₹1.53 Cr

Price / range

Close₹52.22

vs 52W High-30.23%

vs 52W Low+23.95%

MA50—

MA200—

Returns

1D-1.04%

1W-2.45%

1M-6.18%

3M-3.48%

6M+7.12%

1Y-28.91%

2Y-47.06%

3Y+27.37%

5Y+114.46%

Diwali-12.78%

Sector peers — Trading and Distributors

Company	Close	Mkt Cap	TTM P/E	ROE
REDINGTON	392.05	₹30.65K Cr	22.45	13.43%
MMTC	59.79	₹8.97K Cr	33.40	12.69%
MSTCLTD	729.85	₹5.14K Cr	21.81	26.05%
RELTD	144.65	₹2.87K Cr	32.22	19.11%
VINCOFE	176.50	₹2.57K Cr	185.79	2.43%
CNL	1139.40	₹1.71K Cr	49.82	9.45%
ELITECON	8.38	₹1.34K Cr	0.15	—
PERVASIVE	10.57	₹952.31 Cr	-0.06	—

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	132.93+9.3%	139.69	134.33	124.68	121.57	520.27
Other Income	1.63	1.60	2.83	1.66	1.86	7.95
Total Income	134.56+9.0%	141.29	137.16	126.34	123.43	528.22
Interest	1.53	1.43	1.46	1.41	1.61	5.91
Expenditure	-127.09-7.4%	-137.59	-131.33	-123.27	-118.30	-510.53
PBDT	0	0	0	0	0	0
EBITDA	8.61+37.5%	4.82	5.75	4.15	6.26	20.94
Depreciation	-1.24	-1.29	-1.29	-1.33	-1.38	-5.29
EBIT	7.37+51.0%	3.53	4.46	2.82	4.88	15.65
PBT	7.47+46.8%	3.70	5.52	3.07	5.09	17.38
Tax	-1.99	-0.55	-1.59	-0.91	-1.40	-4.47
Equity	0	0	0	0	0	0
OPM	5.62	2.65	4.11	2.46	4.19	3.00
Net Profit	5.48+49.3%	3.15	3.93	2.16	3.67	12.91
NPM	4.12	2.25	2.93	1.73	3.02	2.00
EPS	1.38	0.80	0.99	0.55	0	3.26

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	520.27-3.5%	539.16+13.0%	476.96+8.7%	438.74-0.9%	442.61+27.3%	347.78
Other Income	7.95	6.87	6.08	6.76	6.22	4.91
Total Income	528.22-3.3%	546.03+13.0%	483.04+8.4%	445.50-0.7%	448.83+27.3%	352.69
Expenditure	-510.53+3.3%	-528.15-12.2%	-470.75-8.4%	-434.42+0.4%	-436.04-26.6%	-344.36
Interest	-5.91	-5.81	-5.46	-4.45	-3.86	-3.66
PBDT	0	0	0	0	0	0
EBITDA	20.94-5.6%	22.19+33.0%	16.68+11.5%	14.96-10.2%	16.66+42.0%	11.73
Depreciation	-5.29	-5.37	-5.01	-6.19	-6.23	-4.65
EBIT	15.65-7.0%	16.82+44.1%	11.67+33.1%	8.77-15.9%	10.43+47.3%	7.08
PBT	17.38-13.2%	20.02+62.9%	12.29-38.0%	19.83+304.7%	4.90-41.2%	8.33
Tax	-4.47	-5.49	-3.33	-2.71	-3.89	-2.47
Equity	0	39.57	0	0	0	0
OPM (%)	3.00	3.67	3.00	4.00	1.00	2.00
Net Profit	12.91-11.1%	14.53+62.2%	8.96-47.7%	17.12+1595.0%	1.01-82.8%	5.86
NPM (%)	2.00	2.66	2.00	4.00	0.00	2.00
EPS (Rs)	3.26-11.2%	3.67+62.4%	2.26-47.8%	4.33+1565.4%	0.26-82.4%	1.48
CEPS	3.26	3.67	2.26	4.33	0.26	1.48

Metric	Dec-25	Sep-25	Jun-25	Mar-25	Dec-24	FY24-25
Revenue	264.27+25.7%	226.76	204.54	251.65	210.26	891.88
Other Income	3	1.75	1.92	2.27	3.26	8.06
Total Income	267.27+25.2%	228.51	206.46	253.92	213.52	899.94
Interest	2.68	2.71	3.04	3.07	2.50	11.02
Expenditure	-260.05-25.0%	-222.78	-200.20	-247.40	-208.01	-877.90
PBDT	0	0	0	0	0	0
EBITDA	9.27+29.8%	9.06	9.77	10.83	7.14	35.50
Depreciation	-2.37	-2.37	-2.39	-3.51	-2.39	-10.50
EBIT	6.90+45.3%	6.69	7.38	7.32	4.75	25
PBT	6.91+25.4%	5.73	6.23	6.43	5.51	24.18
Tax	-1.98	-1.59	-1.60	-2.40	-1.31	-7.07
Equity	0	0	0	0	0	39.57
OPM	2.59	2.51	3.02	2.53	2.58	2.69
Net Profit	4.93+17.4%	4.14	4.54	3.97	4.20	17.11
NPM	1.84	1.81	2.20	1.56	1.97	1.90
EPS	1.25+17.9%	1.04	1.15	1	1.06	4.32

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21	FY 19-20
Revenue	891.88+12.1%	795.45-11.2%	895.30+7.1%	836.14+54.4%	541.63-22.5%	698.86
Other Income	8.06	7.10	8.19	8.60	8.37	11.04
Total Income	899.94+12.1%	802.55-11.2%	903.49+7.0%	844.74+53.6%	550-22.5%	709.90
Expenditure	-877.90-11.3%	-788.71+11.2%	-888.21-6.9%	-831.02-51.5%	-548.56+22.4%	-706.49
Interest	-11.02	-10.65	-8.88	-5.90	-5.46	-8.81
PBDT	0	0	0	0	0	0
EBITDA	35.50+30.7%	27.16+2.5%	26.51+20.8%	21.95+159.1%	8.47-25.2%	11.32
Depreciation	-10.50	-9.77	-10.54	-10.93	-9.94	-10.14
EBIT	25+43.8%	17.39+8.9%	15.97+44.9%	11.02+849.7%	-1.47-224.6%	1.18
PBT	24.18+74.7%	13.84-36.0%	21.64+331.9%	5.01+247.9%	1.44-57.8%	3.41
Tax	-7.07	-3.35	-3.82	-5.62	-4.64	-3.05
Equity	39.57	0	0	0	0	0
OPM (%)	2.69	1.72	2.40	0.59	0.26	0.48
Net Profit	17.11+63.1%	10.49-41.1%	17.82+3021.3%	-0.61+80.9%	-3.20-988.9%	0.36
NPM (%)	1.90	1.31	1.97	-0.07	-0.58	0.05
EPS (Rs)	4.32+63.0%	2.65-41.1%	4.50+3100.0%	-0.15+81.5%	-0.81-1000.0%	0.09
CEPS	4.32	2.65	4.50	-0.15	-0.81	0.09

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2026	Final Dividend	1	10 Sep 2026
2025	Final Dividend	1	23 Sep 2025
2024	Final Dividend	0.6	12 Sep 2024
2023	Final Dividend	0.6	18 Sep 2023
2022	Final Dividend	0.25	19 Sep 2022
2021	Final Dividend	0.6	20 Sep 2021
2020	Final Dividend	0.5	10 Sep 2020
2019	Final Dividend	0.4	23 Jul 2019
2018	Final Dividend	0.6	26 Jul 2018
2017	Final Dividend	0.6	19 Jul 2017
2016	Final Dividend	0.6	08 Sep 2016
2015	Final Dividend	0.6	10 Sep 2015
2014	Final Dividend	0.8	31 Jul 2014
2013	Final Dividend	1	19 Jul 2013
2012	Final Dividend	1	20 Jul 2012
2011	Final Dividend	1	19 Jul 2011

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split