| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 180 | 228 | 221 | 232 | 198 | 210 | 252 | 205 | 227 | 264 | 278 | 286 | |
Growth YoY Revenue Growth YoY% | -26.7 | -11.8 | -2.7 | 39.5 | 9.8 | -7.8 | 13.7 | -11.9 | 14.7 | 25.9 | 10.5 | 39.8 |
| 175 | 222 | 213 | 223 | 189 | 203 | 241 | 195 | 218 | 255 | 267 | 274 | |
| 5 | 5 | 8 | 9 | 8 | 7 | 11 | 10 | 9 | 9 | 11 | 12 | |
OPM OPM% | 2.8 | 2.3 | 3.8 | 4.0 | 4.2 | 3.3 | 4.2 | 4.8 | 4.0 | 3.5 | 4.0 | 4.3 |
| 1 | 3 | 1 | 2 | 3 | 4 | 2 | 2 | 2 | 3 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 |
Depreciation DepreciationCr | 2 | 2 | 3 | 2 | 2 | 2 | 4 | 2 | 2 | 2 | 4 | 2 |
PBT PBTCr | 2 | 3 | 4 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 6 | 9 |
| 1 | 1 | 0 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | |
| 1 | 2 | 3 | 5 | 4 | 4 | 4 | 5 | 4 | 5 | 4 | 7 | |
Growth YoY PAT Growth YoY% | 39.8 | -32.8 | -72.3 | 26.3 | 218.5 | 81.0 | 28.1 | -5.4 | 0.0 | 17.4 | 12.3 | 52.6 |
NPM NPM% | 0.7 | 1.0 | 1.4 | 2.1 | 2.1 | 2.0 | 1.6 | 2.2 | 1.8 | 1.9 | 1.6 | 2.4 |
| 0.3 | 0.6 | 0.8 | 1.2 | 1.1 | 1.1 | 1.0 | 1.1 | 1.0 | 1.3 | 1.1 | 1.8 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 180 | 228 | 221 | 232 | 198 | 210 | 252 | 205 | 227 | 264 | 278 | 286 | |
Growth YoY Revenue Growth YoY% | -26.7 | -11.8 | -2.7 | 39.5 | 9.8 | -7.8 | 13.7 | -11.9 | 14.7 | 25.9 | 10.5 | 39.8 |
| 175 | 222 | 213 | 223 | 189 | 203 | 241 | 195 | 218 | 255 | 267 | 274 | |
| 5 | 5 | 8 | 9 | 8 | 7 | 11 | 10 | 9 | 9 | 11 | 12 | |
OPM OPM% | 2.8 | 2.3 | 3.8 | 4.0 | 4.2 | 3.3 | 4.2 | 4.8 | 4.0 | 3.5 | 4.0 | 4.3 |
| 1 | 3 | 1 | 2 | 3 | 4 | 2 | 2 | 2 | 3 | 3 | 2 | |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 |
Depreciation DepreciationCr | 2 | 2 | 3 | 2 | 2 | 2 | 4 | 2 | 2 | 2 | 4 | 2 |
PBT PBTCr | 2 | 3 | 4 | 6 | 6 | 6 | 6 | 6 | 6 | 7 | 6 | 9 |
| 1 | 1 | 0 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | |
| 1 | 2 | 3 | 5 | 4 | 4 | 4 | 5 | 4 | 5 | 4 | 7 | |
Growth YoY PAT Growth YoY% | 39.8 | -32.8 | -72.3 | 26.3 | 218.5 | 81.0 | 28.1 | -5.4 | 0.0 | 17.4 | 12.3 | 52.6 |
NPM NPM% | 0.7 | 1.0 | 1.4 | 2.1 | 2.1 | 2.0 | 1.6 | 2.2 | 1.8 | 1.9 | 1.6 | 2.4 |
| 0.3 | 0.6 | 0.8 | 1.2 | 1.1 | 1.1 | 1.0 | 1.1 | 1.0 | 1.3 | 1.1 | 1.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 601 | 716 | 738 | 820 | 699 | 542 | 836 | 895 | 795 | 891 | 973 | 1,055 |
Growth Revenue Growth% | -6.8 | 19.2 | 3.1 | 11.2 | -14.8 | -22.5 | 54.4 | 7.1 | -11.2 | 12.1 | 9.2 | 22.1 |
| 608 | 713 | 737 | 819 | 688 | 533 | 814 | 869 | 768 | 856 | 934 | 1,013 | |
| -7 | 3 | 1 | 1 | 11 | 8 | 22 | 27 | 27 | 35 | 39 | 42 | |
OPM OPM% | -1.2 | 0.5 | 0.1 | 0.2 | 1.6 | 1.6 | 2.6 | 3.0 | 3.4 | 3.9 | 4.0 | 4.0 |
| 18 | 15 | 15 | 17 | 11 | 8 | 0 | 15 | 7 | 11 | 9 | 10 | |
Interest Expense Interest ExpenseCr | 6 | 7 | 9 | 9 | 9 | 5 | 6 | 9 | 11 | 11 | 13 | 12 |
Depreciation DepreciationCr | 5 | 4 | 5 | 6 | 10 | 10 | 11 | 11 | 10 | 11 | 11 | 11 |
PBT PBTCr | -1 | 8 | 2 | 3 | 3 | 1 | 5 | 22 | 14 | 24 | 25 | 28 |
| -2 | 0 | 1 | 3 | 3 | 5 | 6 | 4 | 3 | 7 | 7 | 8 | |
PAT PATCr | 1 | 7 | 1 | 0 | 0 | -3 | -1 | 18 | 11 | 17 | 18 | 20 |
Growth PAT Growth% | -86.0 | 589.6 | -84.3 | -88.7 | 176.9 | -988.9 | 80.9 | 3,021.3 | -41.0 | 62.6 | 5.6 | 21.4 |
NPM NPM% | 0.2 | 1.0 | 0.2 | 0.0 | 0.1 | -0.6 | -0.1 | 2.0 | 1.3 | 1.9 | 1.9 | 1.9 |
| 0.3 | 1.9 | 0.3 | 0.0 | 0.1 | -0.8 | -0.1 | 4.5 | 2.6 | 4.3 | 4.6 | 5.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 601 | 716 | 738 | 820 | 699 | 542 | 836 | 895 | 795 | 891 | 973 | 1,055 |
Growth Revenue Growth% | -6.8 | 19.2 | 3.1 | 11.2 | -14.8 | -22.5 | 54.4 | 7.1 | -11.2 | 12.1 | 9.2 | 22.1 |
| 608 | 713 | 737 | 819 | 688 | 533 | 814 | 869 | 768 | 856 | 934 | 1,013 | |
| -7 | 3 | 1 | 1 | 11 | 8 | 22 | 27 | 27 | 35 | 39 | 42 | |
OPM OPM% | -1.2 | 0.5 | 0.1 | 0.2 | 1.6 | 1.6 | 2.6 | 3.0 | 3.4 | 3.9 | 4.0 | 4.0 |
| 18 | 15 | 15 | 17 | 11 | 8 | 0 | 15 | 7 | 11 | 9 | 10 | |
Interest Expense Interest ExpenseCr | 6 | 7 | 9 | 9 | 9 | 5 | 6 | 9 | 11 | 11 | 13 | 12 |
Depreciation DepreciationCr | 5 | 4 | 5 | 6 | 10 | 10 | 11 | 11 | 10 | 11 | 11 | 11 |
PBT PBTCr | -1 | 8 | 2 | 3 | 3 | 1 | 5 | 22 | 14 | 24 | 25 | 28 |
| -2 | 0 | 1 | 3 | 3 | 5 | 6 | 4 | 3 | 7 | 7 | 8 | |
PAT PATCr | 1 | 7 | 1 | 0 | 0 | -3 | -1 | 18 | 11 | 17 | 18 | 20 |
Growth PAT Growth% | -86.0 | 589.6 | -84.3 | -88.7 | 176.9 | -988.9 | 80.9 | 3,021.3 | -41.0 | 62.6 | 5.6 | 21.4 |
NPM NPM% | 0.2 | 1.0 | 0.2 | 0.0 | 0.1 | -0.6 | -0.1 | 2.0 | 1.3 | 1.9 | 1.9 | 1.9 |
| 0.3 | 1.9 | 0.3 | 0.0 | 0.1 | -0.8 | -0.1 | 4.5 | 2.6 | 4.3 | 4.6 | 5.2 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 |
Reserves ReservesCr | 443 | 345 | 353 | 343 | 336 | 355 | 383 | 400 | 420 | 444 | 455 |
| 87 | 152 | 178 | 272 | 190 | 130 | 219 | 173 | 246 | 194 | 225 | |
| 49 | 34 | 33 | 30 | 40 | 21 | 16 | 17 | 18 | 18 | 20 | |
| 619 | 578 | 604 | 685 | 605 | 546 | 656 | 629 | 723 | 696 | 740 | |
| 247 | 306 | 342 | 483 | 396 | 335 | 439 | 412 | 503 | 475 | 528 | |
| 372 | 273 | 262 | 201 | 209 | 212 | 217 | 218 | 221 | 221 | 211 | |
| 619 | 578 | 604 | 685 | 605 | 546 | 656 | 629 | 723 | 696 | 740 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 |
Reserves ReservesCr | 443 | 345 | 353 | 343 | 336 | 355 | 383 | 400 | 420 | 444 | 455 |
| 87 | 152 | 178 | 272 | 190 | 130 | 219 | 173 | 246 | 194 | 225 | |
| 49 | 34 | 33 | 30 | 40 | 21 | 16 | 17 | 18 | 18 | 20 | |
| 619 | 578 | 604 | 685 | 605 | 546 | 656 | 629 | 723 | 696 | 740 | |
| 247 | 306 | 342 | 483 | 396 | 335 | 439 | 412 | 503 | 475 | 528 | |
| 372 | 273 | 262 | 201 | 209 | 212 | 217 | 218 | 221 | 221 | 211 | |
| 619 | 578 | 604 | 685 | 605 | 546 | 656 | 629 | 723 | 696 | 740 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -3 | -41 | -12 | 20 | -37 | 31 | -2 | 15 | 25 | 33 | 44 | |
| 9 | 5 | 11 | -5 | 45 | -17 | 18 | -4 | -3 | -14 | -7 | |
| 4 | 22 | -4 | -12 | -18 | -12 | -18 | -13 | -20 | -17 | -19 | |
Net Cash Flow Net Cash FlowCr | 10 | -13 | -5 | 3 | -10 | 3 | -2 | -3 | 2 | 2 | 18 |
Free Cash Flow Free Cash FlowCr | -8 | -64 | -25 | 63 | -42 | 29 | 13 | 11 | 22 | 33 | 38 |
CFO To PAT CFO To PAT% | -310.4 | -558.7 | -1,020.9 | 15,084.6 | -10,258.3 | -965.6 | 250.8 | 83.4 | 233.8 | 195.6 | 244.5 |
CFO To EBITDA CFO To EBITDA% | 45.9 | -1,245.1 | -1,151.0 | 1,361.8 | -326.2 | 364.8 | -7.0 | 56.0 | 90.6 | 95.5 | 112.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| -3 | -41 | -12 | 20 | -37 | 31 | -2 | 15 | 25 | 33 | 44 | |
| 9 | 5 | 11 | -5 | 45 | -17 | 18 | -4 | -3 | -14 | -7 | |
| 4 | 22 | -4 | -12 | -18 | -12 | -18 | -13 | -20 | -17 | -19 | |
Net Cash Flow Net Cash FlowCr | 10 | -13 | -5 | 3 | -10 | 3 | -2 | -3 | 2 | 2 | 18 |
Free Cash Flow Free Cash FlowCr | -8 | -64 | -25 | 63 | -42 | 29 | 13 | 11 | 22 | 33 | 38 |
CFO To PAT CFO To PAT% | -310.4 | -558.7 | -1,020.9 | 15,084.6 | -10,258.3 | -965.6 | 250.8 | 83.4 | 233.8 | 195.6 | 244.5 |
CFO To EBITDA CFO To EBITDA% | 45.9 | -1,245.1 | -1,151.0 | 1,361.8 | -326.2 | 364.8 | -7.0 | 56.0 | 90.6 | 95.5 | 112.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 66 | 102 | 143 | 95 | 34 | 57 | 87 | 120 | 234 | 244 | 169 | 206 |
Price To Earnings Price To Earnings | 62.0 | 13.6 | 124.5 | 803.3 | 96.0 | 6.7 | 22.2 | 14.3 | 9.4 | 10.1 | ||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 | 0.2 |
Price To Book Price To Book | 0.1 | 0.3 | 0.4 | 0.3 | 0.1 | 0.1 | 0.2 | 0.3 | 0.5 | 0.5 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | -13.3 | 51.0 | 219.1 | 96.8 | 10.1 | 11.9 | 7.0 | 8.0 | 11.3 | 9.2 | 6.2 | 6.8 |
GPM GPM% | 8.3 | 10.2 | 10.6 | 10.0 | 10.3 | 11.0 | 8.3 | 8.6 | 9.6 | 10.1 | 10.3 | 10.3 |
OPM OPM% | -1.2 | 0.5 | 0.1 | 0.2 | 1.6 | 1.6 | 2.6 | 3.0 | 3.4 | 3.9 | 4.0 | 4.0 |
NPM NPM% | 0.2 | 1.0 | 0.2 | 0.0 | 0.1 | -0.6 | -0.1 | 2.0 | 1.3 | 1.9 | 1.9 | 1.9 |
ROCE ROCE% | 1.0 | 3.0 | 2.2 | 2.4 | 2.6 | 1.5 | 2.1 | 5.4 | 4.2 | 5.6 | 5.8 | 5.8 |
ROE ROE% | 0.2 | 1.9 | 0.3 | 0.0 | 0.1 | -0.8 | -0.1 | 4.0 | 2.3 | 3.5 | 3.6 | 3.6 |
ROA ROA% | 0.2 | 1.3 | 0.2 | 0.0 | 0.1 | -0.6 | -0.1 | 2.8 | 1.4 | 2.5 | 2.4 | 2.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 66 | 102 | 143 | 95 | 34 | 57 | 87 | 120 | 234 | 244 | 169 | 206 |
Price To Earnings Price To Earnings | 62.0 | 13.6 | 124.5 | 803.3 | 96.0 | 6.7 | 22.2 | 14.3 | 9.4 | 10.1 | ||
Price To Sales Price To Sales | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 | 0.2 |
Price To Book Price To Book | 0.1 | 0.3 | 0.4 | 0.3 | 0.1 | 0.1 | 0.2 | 0.3 | 0.5 | 0.5 | 0.3 | 0.4 |
EV To EBITDA EV To EBITDA | -13.3 | 51.0 | 219.1 | 96.8 | 10.1 | 11.9 | 7.0 | 8.0 | 11.3 | 9.2 | 6.2 | 6.8 |
GPM GPM% | 8.3 | 10.2 | 10.6 | 10.0 | 10.3 | 11.0 | 8.3 | 8.6 | 9.6 | 10.1 | 10.3 | 10.3 |
OPM OPM% | -1.2 | 0.5 | 0.1 | 0.2 | 1.6 | 1.6 | 2.6 | 3.0 | 3.4 | 3.9 | 4.0 | 4.0 |
NPM NPM% | 0.2 | 1.0 | 0.2 | 0.0 | 0.1 | -0.6 | -0.1 | 2.0 | 1.3 | 1.9 | 1.9 | 1.9 |
ROCE ROCE% | 1.0 | 3.0 | 2.2 | 2.4 | 2.6 | 1.5 | 2.1 | 5.4 | 4.2 | 5.6 | 5.8 | 5.8 |
ROE ROE% | 0.2 | 1.9 | 0.3 | 0.0 | 0.1 | -0.8 | -0.1 | 4.0 | 2.3 | 3.5 | 3.6 | 3.6 |
ROA ROA% | 0.2 | 1.3 | 0.2 | 0.0 | 0.1 | -0.6 | -0.1 | 2.8 | 1.4 | 2.5 | 2.4 | 2.4 |
Documents — Sicagen India Ltd