IndiaOne Finance - Company Dashboard

Governance Classic Home

SICAL LOGISTICSLogistics Solution ProviderINE075B01020Consolidated₹91.07-0.58 (-0.63%)Jun-26

Valuation

Market Cap₹726.60 Cr

TTM PE9.63x

Forward PE9.17x

PEG0.18

Book Value₹16.46

P/B5.53x

TTM EPS₹9.46

Fwd EPS₹9.93

TTM Revenue₹420.72 Cr

TTM PAT₹73.51 Cr

TTM EBITDA₹53.16 Cr

TTM EBIT₹23.88 Cr

Last Qtr PAT₹21.24 Cr

Last Qtr EBITDA₹24.95 Cr

Last Qtr EBIT₹16.55 Cr

Profitability

ROE55.99%

ROCE21.47%

TTM NPM17.47%

TTM EBITDA %12.64%

Curr OPM15.87%

Last OPM-8.21%

Curr NPM—

Last NPM—

Curr EPS₹2.86

Last EPS₹-1.42

Balance sheet

Equity₹79.78 Cr

Reserve₹51.51 Cr

Total Debt₹485.05 Cr

D/E3.69x

Interest %59.98%

Curr Interest₹12.74 Cr

Price / range

Close₹91.07

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D-0.63%

1W-7.07%

1M-18.43%

3M-9.72%

6M+40.11%

1Y-8.70%

2Y-51.13%

3Y+1048.42%

5Y+628.56%

Diwali+3.02%

Sector peers — Logistics Solution Provider

Company	Close	Mkt Cap	TTM P/E	ROE
CONCOR	504.55	₹38.43K Cr	30.80	9.64%
DELHIVERY	428.00	₹32.05K Cr	342.40	0.96%
SHADOWFAX	251.55	₹14.72K Cr	113.31	6.40%
BLUEDART	4821.00	₹11.44K Cr	39.85	16.16%
SHIPROCKET	121.59	₹8.85K Cr	16.21	—
TCI	829.80	₹6.38K Cr	13.94	17.94%
TVSSCS	133.85	₹5.91K Cr	91.68	3.36%
VRLLOG	293.60	₹5.14K Cr	19.23	23.40%

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	71.08+61.5%	44.72	39.42	36.63	44	164.77
Other Income	1.20	0.93	2.70	29.46	2.60	35.69
Total Income	72.28+55.1%	45.65	42.12	66.09	46.60	200.46
Interest	9.33	13.42	14.01	21.05	13.06	61.54
Expenditure	-71.33-34.8%	-57.50	-49.93	-56.15	-52.91	-216.49
PBDT	0	0	0	0	0	0
EBITDA	13.98+7.4%	7.63	10.84	10.28	13.02	41.77
Depreciation	-4.90	-6.99	-7.34	-8.75	-8.87	-31.95
EBIT	9.08+118.8%	0.64	3.50	1.53	4.15	9.82
PBT	18.35+390.8%	-11.85	47.78	9.94	-6.31	39.56
Tax	0	0	0	0	0	0
Equity	79.78	79.78	0	0	65.25	79.78
OPM	25.39	-25.96	121.21	27.14	-13.54	19.73
Net Profit	18.35+390.8%	-11.85	47.78	9.94	-6.31	39.56
NPM	25.39	-25.96	121.21	27.14	-13.54	19.73
EPS	2.62+370.1%	-1.74	7.32	1.52	-0.97	5.65

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 18-19	FY 17-18	FY 16-17
Revenue	164.77+309.7%	40.22-39.2%	66.17	1,303.15+35.2%	963.55+30.3%	739.60
Other Income	35.69	10.82	13.05	7.48	102.11	84.46
Total Income	200.46+292.8%	51.04-35.6%	79.22	1,310.63+23.0%	1,065.66+29.3%	824.06
Expenditure	-216.49-94.5%	-111.31+20.2%	-139.52	-1,258.90-29.7%	-970.51-34.3%	-722.89
Interest	-61.54	-35.27	-30.74	-35.77	-124.20	0
PBDT	0	0	0	0	95.15	73.97
EBITDA	41.77+911.1%	-5.15-758.3%	-0.60	141.14-12.4%	161.19+864.6%	16.71
Depreciation	-31.95	-30.67	-42.01	-61.12	-43.95	0
EBIT	9.82+127.4%	-35.82+15.9%	-42.61	80.02-31.7%	117.24+601.6%	16.71
PBT	39.56+178.2%	-50.60-10.2%	-45.92	51.73+1.0%	51.20-30.8%	73.97
Tax	0	6.56	0	-21.20	-22.54	-28.43
Equity	79.78	0	0	0	55.62	55.62
OPM (%)	19.73	-99.00	-58.00	4.00	9.87	10.00
Net Profit	39.56+189.6%	-44.14+3.9%	-45.92	30.53+6.5%	28.66-37.1%	45.54
NPM (%)	19.73	-86.00	-58.00	2.00	2.97	6.16
EPS (Rs)	5.65+183.6%	-6.76+3.8%	-7.03	5.39+4.7%	5.15	0
CEPS	5.65	-6.76	-7.03	5.39	13.05	8.19

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	132.58+35.9%	105.17	93.16	89.81	97.54	385.68
Other Income	1.26	1.74	2.80	29.63	2.72	36.89
Total Income	133.84+33.5%	106.91	95.96	119.44	100.26	422.57
Interest	12.74	16.62	0	23.26	15.30	72.02
Expenditure	-128.77-28.3%	-112.74	-102.50	-105.45	-100.37	-421.07
PBDT	0	0	0	0	0	0
EBITDA	24.95+8.8%	19.43	-9.34	18.12	22.93	78.31
Depreciation	-8.40	-10.38	0	-10.50	-10.46	-41.68
EBIT	16.55+32.7%	9.05	-9.34	7.62	12.47	36.63
PBT	22.48+20536.4%	-5.83	49.05	13.99	-0.11	57.09
Tax	-1.27	-2.91	-1.17	-0.93	-2.93	-7.93
Equity	79.78	79.78	0	0	65.25	79.78
OPM	16.80	-5.45	51.12	11.71	-0.11	13.51
Net Profit	21.24+810.4%	-8.78	47.94	13.11	-2.99	49.28
NPM	15.87	-8.21	49.96	10.98	-2.98	11.66
EPS	2.86+721.7%	-1.42	0	2.01	-0.46	6.54

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 18-19
Revenue	385.68+73.9%	221.82+0.3%	221.09	1,524.94
Other Income	36.89	19.10	17.51	5.93
Total Income	422.57+75.4%	240.92+1.0%	238.60	1,530.87
Expenditure	-421.07-49.7%	-281.30+3.7%	-291.99	-1,488.34
Interest	-72.02	-43.25	-39.18	-64.02
PBDT	0	0	0	0
EBITDA	78.31+264.2%	21.50+29.5%	16.60	172.57
Depreciation	-41.68	-37.73	-48.32	-71.95
EBIT	36.63+325.7%	-16.23+48.8%	-31.72	100.62
PBT	57.09	0+100.0%	-15.33	42.53
Tax	-7.93	14.40	-4.53	-18.52
Equity	79.78	0	0	0
OPM (%)	13.51	0.00	-6.42	2.78
Net Profit	49.28+402.9%	-16.27+42.5%	-28.29	18.26
NPM (%)	11.66	-6.75	-11.86	1.19
EPS (Rs)	6.54+227.5%	-5.13-35.0%	-3.80	3.64
CEPS	6.54	-5.13	-3.80	3.64

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

No dividend history.

Bonus

No bonus history.

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split