| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 62 | 45 | 44 | 42 | 49 | 50 | 81 | 98 | 90 | 93 | 105 | 133 | |
Growth YoY Revenue Growth YoY% | -36.0 | -57.3 | -53.5 | -39.9 | -20.6 | 9.8 | 83.5 | 132.3 | 83.6 | 87.0 | 29.6 | 35.9 |
| 58 | 41 | 45 | 40 | 45 | 43 | 73 | 75 | 72 | 75 | 86 | 108 | |
| 4 | 4 | -1 | 2 | 4 | 7 | 9 | 23 | 18 | 18 | 19 | 25 | |
OPM OPM% | 6.2 | 8.9 | -1.9 | 3.6 | 8.5 | 14.6 | 10.6 | 23.5 | 20.1 | 19.2 | 18.5 | 18.8 |
| 9 | 29 | 9 | 2 | 11 | 2 | 13 | 3 | 30 | 58 | 2 | 19 | |
Interest Expense Interest ExpenseCr | 10 | 11 | 10 | 10 | 11 | 11 | 12 | 15 | 23 | 17 | 17 | 13 |
Depreciation DepreciationCr | 13 | 11 | 11 | 11 | 10 | 9 | 7 | 10 | 11 | 10 | 10 | 8 |
PBT PBTCr | -10 | 12 | -12 | -17 | -5 | -10 | 2 | 0 | 14 | 49 | -6 | 22 |
| 0 | 0 | 3 | 0 | 1 | -6 | 0 | 3 | 1 | 1 | 3 | 1 | |
| -10 | 11 | -15 | -18 | -6 | -5 | 2 | -3 | 13 | 48 | -9 | 21 | |
Growth YoY PAT Growth YoY% | -537.5 | 182.8 | 98.2 | -23.5 | 42.5 | -140.0 | 114.6 | 82.8 | 319.0 | 1,157.0 | -500.9 | 797.7 |
NPM NPM% | -16.8 | 25.0 | -33.8 | -42.1 | -12.2 | -9.1 | 2.7 | -3.1 | 14.5 | 51.4 | -8.3 | 16.0 |
| -2.3 | 1.4 | -1.7 | -2.3 | -0.8 | -0.6 | -0.5 | -0.4 | 1.7 | 5.8 | -1.4 | 2.9 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 62 | 45 | 44 | 42 | 49 | 50 | 81 | 98 | 90 | 93 | 105 | 133 | |
Growth YoY Revenue Growth YoY% | -36.0 | -57.3 | -53.5 | -39.9 | -20.6 | 9.8 | 83.5 | 132.3 | 83.6 | 87.0 | 29.6 | 35.9 |
| 58 | 41 | 45 | 40 | 45 | 43 | 73 | 75 | 72 | 75 | 86 | 108 | |
| 4 | 4 | -1 | 2 | 4 | 7 | 9 | 23 | 18 | 18 | 19 | 25 | |
OPM OPM% | 6.2 | 8.9 | -1.9 | 3.6 | 8.5 | 14.6 | 10.6 | 23.5 | 20.1 | 19.2 | 18.5 | 18.8 |
| 9 | 29 | 9 | 2 | 11 | 2 | 13 | 3 | 30 | 58 | 2 | 19 | |
Interest Expense Interest ExpenseCr | 10 | 11 | 10 | 10 | 11 | 11 | 12 | 15 | 23 | 17 | 17 | 13 |
Depreciation DepreciationCr | 13 | 11 | 11 | 11 | 10 | 9 | 7 | 10 | 11 | 10 | 10 | 8 |
PBT PBTCr | -10 | 12 | -12 | -17 | -5 | -10 | 2 | 0 | 14 | 49 | -6 | 22 |
| 0 | 0 | 3 | 0 | 1 | -6 | 0 | 3 | 1 | 1 | 3 | 1 | |
| -10 | 11 | -15 | -18 | -6 | -5 | 2 | -3 | 13 | 48 | -9 | 21 | |
Growth YoY PAT Growth YoY% | -537.5 | 182.8 | 98.2 | -23.5 | 42.5 | -140.0 | 114.6 | 82.8 | 319.0 | 1,157.0 | -500.9 | 797.7 |
NPM NPM% | -16.8 | 25.0 | -33.8 | -42.1 | -12.2 | -9.1 | 2.7 | -3.1 | 14.5 | 51.4 | -8.3 | 16.0 |
| -2.3 | 1.4 | -1.7 | -2.3 | -0.8 | -0.6 | -0.5 | -0.4 | 1.7 | 5.8 | -1.4 | 2.9 |
| 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 | 777 | 922 | 1,194 | 1,525 | 1,006 | 504 | 349 | 392 | 221 | 222 | 386 | 421 |
Growth Revenue Growth% | -6.0 | 18.6 | 29.5 | 27.7 | -34.0 | -49.9 | -30.7 | 12.4 | -43.6 | 0.3 | 73.9 | 51.7 |
| 676 | 773 | 1,022 | 1,352 | 1,028 | 518 | 389 | 365 | 204 | 200 | 307 | 340 | |
| 102 | 149 | 173 | 173 | -22 | -14 | -41 | 27 | 17 | 21 | 78 | 80 | |
OPM OPM% | 13.1 | 16.2 | 14.4 | 11.3 | -2.2 | -2.8 | -11.6 | 6.9 | 7.5 | 9.7 | 20.3 | 19.1 |
| 15 | 15 | 5 | 6 | 29 | -935 | -119 | -743 | 56 | 29 | 92 | 108 | |
Interest Expense Interest ExpenseCr | 57 | 59 | 62 | 64 | 55 | 139 | 21 | 19 | 39 | 43 | 72 | 69 |
Depreciation DepreciationCr | 34 | 43 | 63 | 72 | 84 | 79 | 71 | 56 | 48 | 38 | 42 | 40 |
PBT PBTCr | 26 | 63 | 53 | 43 | -133 | -1,167 | -252 | -791 | -15 | -31 | 57 | 80 |
| 7 | 25 | 23 | 19 | -24 | 2 | 5 | 6 | 5 | -5 | 8 | 6 | |
PAT PATCr | 19 | 38 | 30 | 24 | -109 | -1,169 | -257 | -798 | -20 | -26 | 49 | 73 |
Growth PAT Growth% | -6.0 | 106.1 | -20.7 | -21.1 | -555.8 | -968.3 | 78.0 | -210.0 | 97.5 | -30.9 | 289.1 | 746.7 |
NPM NPM% | 2.4 | 4.2 | 2.5 | 1.6 | -10.9 | -232.1 | -73.8 | -203.4 | -9.0 | -11.7 | 12.8 | 17.4 |
| 2.7 | 5.7 | 4.5 | 3.0 | -15.2 | -164.2 | -36.9 | -133.0 | -3.1 | -4.3 | 6.5 | 8.9 |
| 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 | 777 | 922 | 1,194 | 1,525 | 1,006 | 504 | 349 | 392 | 221 | 222 | 386 | 421 |
Growth Revenue Growth% | -6.0 | 18.6 | 29.5 | 27.7 | -34.0 | -49.9 | -30.7 | 12.4 | -43.6 | 0.3 | 73.9 | 51.7 |
| 676 | 773 | 1,022 | 1,352 | 1,028 | 518 | 389 | 365 | 204 | 200 | 307 | 340 | |
| 102 | 149 | 173 | 173 | -22 | -14 | -41 | 27 | 17 | 21 | 78 | 80 | |
OPM OPM% | 13.1 | 16.2 | 14.4 | 11.3 | -2.2 | -2.8 | -11.6 | 6.9 | 7.5 | 9.7 | 20.3 | 19.1 |
| 15 | 15 | 5 | 6 | 29 | -935 | -119 | -743 | 56 | 29 | 92 | 108 | |
Interest Expense Interest ExpenseCr | 57 | 59 | 62 | 64 | 55 | 139 | 21 | 19 | 39 | 43 | 72 | 69 |
Depreciation DepreciationCr | 34 | 43 | 63 | 72 | 84 | 79 | 71 | 56 | 48 | 38 | 42 | 40 |
PBT PBTCr | 26 | 63 | 53 | 43 | -133 | -1,167 | -252 | -791 | -15 | -31 | 57 | 80 |
| 7 | 25 | 23 | 19 | -24 | 2 | 5 | 6 | 5 | -5 | 8 | 6 | |
PAT PATCr | 19 | 38 | 30 | 24 | -109 | -1,169 | -257 | -798 | -20 | -26 | 49 | 73 |
Growth PAT Growth% | -6.0 | 106.1 | -20.7 | -21.1 | -555.8 | -968.3 | 78.0 | -210.0 | 97.5 | -30.9 | 289.1 | 746.7 |
NPM NPM% | 2.4 | 4.2 | 2.5 | 1.6 | -10.9 | -232.1 | -73.8 | -203.4 | -9.0 | -11.7 | 12.8 | 17.4 |
| 2.7 | 5.7 | 4.5 | 3.0 | -15.2 | -164.2 | -36.9 | -133.0 | -3.1 | -4.3 | 6.5 | 8.9 |
| 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 | 56 | 56 | 56 | 59 | 59 | 59 | 59 | 65 | 65 | 65 | 80 |
Reserves ReservesCr | 400 | 438 | 469 | 544 | 433 | -726 | -989 | -12 | -37 | -70 | 52 |
| 527 | 748 | 943 | 1,120 | 1,528 | 2,059 | 2,212 | 241 | 248 | 388 | 166 | |
| 803 | 863 | 787 | 834 | 571 | 170 | 120 | 388 | 362 | 340 | 472 | |
| 1,972 | 2,293 | 2,451 | 2,749 | 2,767 | 1,731 | 1,566 | 791 | 766 | 858 | 907 | |
| 403 | 522 | 512 | 742 | 495 | 452 | 381 | 176 | 185 | 174 | 186 | |
| 1,569 | 1,771 | 1,939 | 2,007 | 2,272 | 1,279 | 1,185 | 615 | 580 | 684 | 610 | |
| 1,972 | 2,293 | 2,451 | 2,749 | 2,767 | 1,731 | 1,566 | 791 | 766 | 858 | 907 |
| 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 | 56 | 56 | 56 | 59 | 59 | 59 | 59 | 65 | 65 | 65 | 80 |
Reserves ReservesCr | 400 | 438 | 469 | 544 | 433 | -726 | -989 | -12 | -37 | -70 | 52 |
| 527 | 748 | 943 | 1,120 | 1,528 | 2,059 | 2,212 | 241 | 248 | 388 | 166 | |
| 803 | 863 | 787 | 834 | 571 | 170 | 120 | 388 | 362 | 340 | 472 | |
| 1,972 | 2,293 | 2,451 | 2,749 | 2,767 | 1,731 | 1,566 | 791 | 766 | 858 | 907 | |
| 403 | 522 | 512 | 742 | 495 | 452 | 381 | 176 | 185 | 174 | 186 | |
| 1,569 | 1,771 | 1,939 | 2,007 | 2,272 | 1,279 | 1,185 | 615 | 580 | 684 | 610 | |
| 1,972 | 2,293 | 2,451 | 2,749 | 2,767 | 1,731 | 1,566 | 791 | 766 | 858 | 907 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 75 | 55 | 120 | 54 | 292 | 158 | 68 | 7 | 8 | 20 | 52 | |
| -188 | -241 | -184 | -217 | -242 | -26 | -55 | 79 | -7 | -64 | 20 | |
| 119 | 198 | 32 | 168 | -47 | -110 | -36 | -23 | 25 | -3 | -88 | |
Net Cash Flow Net Cash FlowCr | 7 | 11 | -33 | 5 | 3 | 23 | -23 | 62 | 26 | -47 | -16 |
Free Cash Flow Free Cash FlowCr | -126 | -217 | -56 | -152 | 21 | 122 | 57 | 35 | 4 | -35 | 71 |
CFO To PAT CFO To PAT% | 405.9 | 143.1 | 394.2 | 225.6 | -267.2 | -13.5 | -26.3 | -0.8 | -40.2 | -77.0 | 106.4 |
CFO To EBITDA CFO To EBITDA% | 74.3 | 36.7 | 69.5 | 31.4 | -1,301.1 | -1,132.6 | -166.6 | 24.4 | 48.1 | 93.2 | 66.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 75 | 55 | 120 | 54 | 292 | 158 | 68 | 7 | 8 | 20 | 52 | |
| -188 | -241 | -184 | -217 | -242 | -26 | -55 | 79 | -7 | -64 | 20 | |
| 119 | 198 | 32 | 168 | -47 | -110 | -36 | -23 | 25 | -3 | -88 | |
Net Cash Flow Net Cash FlowCr | 7 | 11 | -33 | 5 | 3 | 23 | -23 | 62 | 26 | -47 | -16 |
Free Cash Flow Free Cash FlowCr | -126 | -217 | -56 | -152 | 21 | 122 | 57 | 35 | 4 | -35 | 71 |
CFO To PAT CFO To PAT% | 405.9 | 143.1 | 394.2 | 225.6 | -267.2 | -13.5 | -26.3 | -0.8 | -40.2 | -77.0 | 106.4 |
CFO To EBITDA CFO To EBITDA% | 74.3 | 36.7 | 69.5 | 31.4 | -1,301.1 | -1,132.6 | -166.6 | 24.4 | 48.1 | 93.2 | 66.8 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 725 | 1,459 | 1,203 | 806 | 37 | 61 | 68 | 1,165 | 539 | 495 | 742 | |
Price To Earnings Price To Earnings | 39.4 | 37.1 | 35.3 | 39.0 | 10.0 | 10.5 | ||||||
Price To Sales Price To Sales | 0.8 | 1.4 | 0.9 | 0.5 | 0.0 | 0.1 | 0.2 | 5.3 | 2.4 | 1.3 | 1.8 | |
Price To Book Price To Book | 1.6 | 3.0 | 2.3 | 1.3 | 0.1 | -0.1 | -0.1 | 40.6 | -113.1 | 3.8 | 5.7 | |
EV To EBITDA EV To EBITDA | 15.7 | 16.5 | 12.9 | 10.7 | -32.5 | -90.2 | -33.0 | 93.5 | 49.4 | 11.0 | 14.3 | |
GPM GPM% | 22.9 | 27.2 | 27.4 | 23.3 | 17.2 | 23.7 | 11.3 | 18.2 | 28.7 | 30.4 | ||
OPM OPM% | 13.1 | 16.2 | 14.4 | 11.3 | -2.2 | -2.8 | -11.6 | 6.9 | 7.5 | 9.7 | 20.3 | 19.1 |
NPM NPM% | 2.4 | 4.2 | 2.5 | 1.6 | -10.9 | -232.1 | -73.8 | -203.4 | -9.0 | -11.7 | 12.8 | 17.4 |
ROCE ROCE% | 6.1 | 7.9 | 7.3 | 6.3 | -6.3 | -172.3 | -54.1 | -144.3 | 4.5 | 2.1 | 22.9 | 22.9 |
ROE ROE% | 4.1 | 7.8 | 5.8 | 4.0 | -22.3 | 175.0 | 27.6 | -1,490.3 | -69.2 | 544.9 | 37.4 | 37.4 |
ROA ROA% | 0.9 | 1.7 | 1.2 | 0.9 | -4.0 | -67.5 | -16.4 | -100.8 | -2.6 | -3.0 | 5.4 | 5.4 |
| 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 | 725 | 1,459 | 1,203 | 806 | 37 | 61 | 68 | 1,165 | 539 | 495 | 742 | |
Price To Earnings Price To Earnings | 39.4 | 37.1 | 35.3 | 39.0 | 10.0 | 10.5 | ||||||
Price To Sales Price To Sales | 0.8 | 1.4 | 0.9 | 0.5 | 0.0 | 0.1 | 0.2 | 5.3 | 2.4 | 1.3 | 1.8 | |
Price To Book Price To Book | 1.6 | 3.0 | 2.3 | 1.3 | 0.1 | -0.1 | -0.1 | 40.6 | -113.1 | 3.8 | 5.7 | |
EV To EBITDA EV To EBITDA | 15.7 | 16.5 | 12.9 | 10.7 | -32.5 | -90.2 | -33.0 | 93.5 | 49.4 | 11.0 | 14.3 | |
GPM GPM% | 22.9 | 27.2 | 27.4 | 23.3 | 17.2 | 23.7 | 11.3 | 18.2 | 28.7 | 30.4 | ||
OPM OPM% | 13.1 | 16.2 | 14.4 | 11.3 | -2.2 | -2.8 | -11.6 | 6.9 | 7.5 | 9.7 | 20.3 | 19.1 |
NPM NPM% | 2.4 | 4.2 | 2.5 | 1.6 | -10.9 | -232.1 | -73.8 | -203.4 | -9.0 | -11.7 | 12.8 | 17.4 |
ROCE ROCE% | 6.1 | 7.9 | 7.3 | 6.3 | -6.3 | -172.3 | -54.1 | -144.3 | 4.5 | 2.1 | 22.9 | 22.9 |
ROE ROE% | 4.1 | 7.8 | 5.8 | 4.0 | -22.3 | 175.0 | 27.6 | -1,490.3 | -69.2 | 544.9 | 37.4 | 37.4 |
ROA ROA% | 0.9 | 1.7 | 1.2 | 0.9 | -4.0 | -67.5 | -16.4 | -100.8 | -2.6 | -3.0 | 5.4 | 5.4 |
Documents — Sical Logistics Ltd