SICAL LOGISTICS
|
SICAL LOGISTICS Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹65 Cr | ₹65 Cr | ₹65 Cr | ₹59 Cr | ₹59 Cr |
| Equity - Authorised | ₹80 Cr | ₹70 Cr | ₹70 Cr | ₹70 Cr | ₹70 Cr |
| Equity - Issued | ₹65 Cr | ₹65 Cr | ₹65 Cr | ₹59 Cr | ₹59 Cr |
| Equity Paid Up | ₹65 Cr | ₹65 Cr | ₹65 Cr | ₹59 Cr | ₹59 Cr |
| Equity Shares Forfeited | - | - | - | ₹0.02 Cr | ₹0.02 Cr |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Share Warrants & Outstandings | - | - | - | - | - |
| Total Reserves | ₹-70 Cr | ₹-37 Cr | ₹-12 Cr | ₹-989 Cr | ₹-726 Cr |
| Securities Premium | ₹1,905 Cr | ₹1,905 Cr | ₹1,905 Cr | ₹184 Cr | ₹184 Cr |
| Capital Reserves | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
| Profit & Loss Account Balance | ₹-2,056 Cr | ₹-2,023 Cr | ₹-1,998 Cr | ₹-1,275 Cr | ₹-1,007 Cr |
| General Reserves | ₹63 Cr | ₹63 Cr | ₹33 Cr | ₹33 Cr | ₹33 Cr |
| Other Reserves | ₹3.13 Cr | ₹3.12 Cr | ₹33 Cr | ₹53 Cr | ₹48 Cr |
| Reserve excluding Revaluation Reserve | ₹-70 Cr | ₹-37 Cr | ₹-12 Cr | ₹-989 Cr | ₹-726 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹-4.77 Cr | ₹29 Cr | ₹54 Cr | ₹-931 Cr | ₹-668 Cr |
| Minority Interest | ₹134 Cr | ₹127 Cr | ₹109 Cr | ₹165 Cr | ₹170 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | ₹53 Cr | ₹265 Cr | ₹340 Cr | ₹13 Cr | ₹52 Cr |
| Non Convertible Debentures | - | - | ₹18 Cr | ₹150 Cr | ₹135 Cr |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | ₹261 Cr | ₹382 Cr | ₹371 Cr | ₹657 Cr | ₹673 Cr |
| Term Loans - Institutions | ₹62 Cr | ₹43 Cr | ₹24 Cr | ₹55 Cr | ₹55 Cr |
| Other Secured | ₹-270 Cr | ₹-160 Cr | ₹-73 Cr | ₹-849 Cr | ₹-811 Cr |
| Unsecured Loans | ₹184 Cr | ₹47 Cr | - | - | - |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | ₹184 Cr | ₹47 Cr | - | - | - |
| Other Unsecured Loan | - | - | - | - | - |
| Deferred Tax Assets / Liabilities | ₹37 Cr | ₹39 Cr | ₹36 Cr | ₹-3.53 Cr | ₹-8.38 Cr |
| Deferred Tax Assets | ₹144 Cr | ₹131 Cr | ₹107 Cr | ₹59 Cr | ₹64 Cr |
| Deferred Tax Liability | ₹181 Cr | ₹170 Cr | ₹143 Cr | ₹56 Cr | ₹56 Cr |
| Other Long Term Liabilities | ₹64 Cr | ₹9.59 Cr | ₹10 Cr | ₹106 Cr | ₹114 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹1.27 Cr | ₹1.12 Cr | ₹0.99 Cr | ₹1.23 Cr | ₹4.10 Cr |
| Total Non-Current Liabilities | ₹340 Cr | ₹362 Cr | ₹388 Cr | ₹116 Cr | ₹162 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹48 Cr | ₹42 Cr | ₹66 Cr | ₹382 Cr | ₹169 Cr |
| Sundry Creditors | ₹48 Cr | ₹42 Cr | ₹66 Cr | ₹382 Cr | ₹169 Cr |
| Acceptances | - | - | - | - | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹313 Cr | ₹180 Cr | ₹102 Cr | ₹1,420 Cr | ₹1,549 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹3.57 Cr | ₹1.57 Cr | - | - | ₹6.12 Cr |
| Interest Accrued But Not Due | - | - | ₹0.99 Cr | ₹130 Cr | ₹123 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | ₹18 Cr | ₹50 Cr | - |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹310 Cr | ₹179 Cr | ₹83 Cr | ₹1,241 Cr | ₹1,420 Cr |
| Short Term Borrowings | ₹24 Cr | ₹25 Cr | ₹58 Cr | ₹409 Cr | ₹341 Cr |
| Secured ST Loans repayable on Demands | ₹24 Cr | ₹25 Cr | ₹23 Cr | ₹393 Cr | ₹341 Cr |
| Working Capital Loans- Sec | ₹24 Cr | ₹25 Cr | ₹23 Cr | ₹393 Cr | ₹341 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹-24 Cr | ₹-25 Cr | ₹12 Cr | ₹-377 Cr | ₹-341 Cr |
| Short Term Provisions | ₹2.81 Cr | ₹1.15 Cr | ₹15 Cr | ₹0.94 Cr | ₹0.43 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹1.57 Cr | ₹0.22 Cr | ₹0.05 Cr | - | - |
| Provision for post retirement benefits | - | - | - | - | - |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹1.24 Cr | ₹0.93 Cr | ₹15 Cr | ₹0.94 Cr | ₹0.43 Cr |
| Total Current Liabilities | ₹388 Cr | ₹248 Cr | ₹241 Cr | ₹2,212 Cr | ₹2,059 Cr |
| Total Liabilities | ₹857 Cr | ₹766 Cr | ₹791 Cr | ₹1,562 Cr | ₹1,723 Cr |
| ASSETS | |||||
| Gross Block | ₹1,027 Cr | ₹1,062 Cr | ₹1,098 Cr | ₹1,337 Cr | ₹1,348 Cr |
| Less: Accumulated Depreciation | ₹424 Cr | ₹505 Cr | ₹493 Cr | ₹573 Cr | ₹508 Cr |
| Less: Impairment of Assets | ₹1.12 Cr | - | - | - | - |
| Net Block | ₹602 Cr | ₹557 Cr | ₹605 Cr | ₹764 Cr | ₹839 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹52 Cr | ₹10 Cr | - | ₹408 Cr | ₹394 Cr |
| Non Current Investments | ₹0.73 Cr | ₹0.58 Cr | ₹0.56 Cr | ₹0.58 Cr | ₹8.83 Cr |
| Long Term Investment | ₹0.73 Cr | ₹0.58 Cr | ₹0.56 Cr | ₹0.58 Cr | ₹8.83 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹0.73 Cr | ₹0.58 Cr | ₹0.56 Cr | ₹0.58 Cr | ₹8.83 Cr |
| Long Term Loans & Advances | ₹25 Cr | ₹9.21 Cr | ₹4.62 Cr | ₹7.98 Cr | ₹27 Cr |
| Other Non Current Assets | ₹3.17 Cr | ₹3.06 Cr | ₹4.37 Cr | ₹0.59 Cr | ₹0.59 Cr |
| Total Non-Current Assets | ₹683 Cr | ₹580 Cr | ₹615 Cr | ₹1,182 Cr | ₹1,271 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | - | - | - | - | - |
| Quoted | - | - | - | - | - |
| Unquoted | - | - | - | - | - |
| Inventories | - | - | - | ₹9.39 Cr | ₹15 Cr |
| Raw Materials | - | - | - | - | - |
| Work-in Progress | - | - | - | - | - |
| Finished Goods | - | - | - | - | - |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹0.23 Cr | ₹0.23 Cr | ₹0.23 Cr | ₹7.75 Cr | ₹13 Cr |
| Other Inventory | ₹-0.23 Cr | ₹-0.23 Cr | ₹-0.23 Cr | ₹1.64 Cr | ₹1.95 Cr |
| Sundry Debtors | ₹72 Cr | ₹44 Cr | ₹55 Cr | ₹142 Cr | ₹213 Cr |
| Debtors more than Six months | ₹195 Cr | ₹197 Cr | ₹173 Cr | ₹240 Cr | ₹201 Cr |
| Debtors Others | ₹91 Cr | ₹61 Cr | ₹94 Cr | ₹51 Cr | ₹73 Cr |
| Cash and Bank | ₹87 Cr | ₹119 Cr | ₹82 Cr | ₹87 Cr | ₹65 Cr |
| Cash in hand | ₹0.02 Cr | ₹0.05 Cr | ₹0.12 Cr | ₹0.14 Cr | ₹0.16 Cr |
| Balances at Bank | ₹86 Cr | ₹119 Cr | ₹82 Cr | ₹86 Cr | ₹64 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹3.29 Cr | ₹3.26 Cr | ₹16 Cr | ₹47 Cr | ₹36 Cr |
| Interest accrued on Investments | ₹0.44 Cr | ₹0.15 Cr | - | - | ₹0.08 Cr |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | ₹0.55 Cr | - | - | - |
| Prepaid Expenses | ₹2.85 Cr | ₹2.56 Cr | ₹16 Cr | ₹17 Cr | ₹20 Cr |
| Other current_assets | - | - | - | ₹31 Cr | ₹15 Cr |
| Short Term Loans and Advances | ₹12 Cr | ₹19 Cr | ₹24 Cr | ₹95 Cr | ₹124 Cr |
| Advances recoverable in cash or in kind | ₹36 Cr | ₹39 Cr | ₹37 Cr | ₹14 Cr | ₹21 Cr |
| Advance income tax and TDS | ₹2.83 Cr | ₹5.98 Cr | ₹8.95 Cr | ₹23 Cr | ₹50 Cr |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹-26 Cr | ₹-26 Cr | ₹-22 Cr | ₹59 Cr | ₹53 Cr |
| Total Current Assets | ₹174 Cr | ₹185 Cr | ₹176 Cr | ₹381 Cr | ₹452 Cr |
| Net Current Assets (Including Current Investments) | ₹-214 Cr | ₹-62 Cr | ₹-65 Cr | ₹-1,831 Cr | ₹-1,607 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹857 Cr | ₹766 Cr | ₹791 Cr | ₹1,562 Cr | ₹1,723 Cr |
| Contingent Liabilities | ₹196 Cr | ₹65 Cr | ₹65 Cr | ₹536 Cr | ₹536 Cr |
| Total Debt | ₹532 Cr | ₹497 Cr | ₹470 Cr | ₹1,251 Cr | ₹1,264 Cr |
| Book Value | - | 4.40 | 8.20 | -159.08 | -114.13 |
| Adjusted Book Value | -0.73 | 4.40 | 8.20 | -159.08 | -114.13 |
Compare Balance Sheet of peers of SICAL LOGISTICS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SICAL LOGISTICS | ₹688.8 Cr | 12.3% | 14.6% | -45.5% | Stock Analytics | |
| CONTAINER CORPORATION OF INDIA | ₹39,745.0 Cr | -4.3% | -2% | -23.3% | Stock Analytics | |
| AEGIS LOGISTICS | ₹26,683.0 Cr | 1.3% | -7.4% | -5.2% | Stock Analytics | |
| ZINKA LOGISTICS SOLUTIONS | ₹12,103.2 Cr | -2.3% | 7.6% | NA | Stock Analytics | |
| TRANSPORT CORPORATION OF INDIA | ₹8,719.6 Cr | -5.4% | -7.1% | 7.1% | Stock Analytics | |
| TVS SUPPLY CHAIN SOLUTIONS | ₹5,605.2 Cr | -1.6% | 1% | -33.2% | Stock Analytics | |
SICAL LOGISTICS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SICAL LOGISTICS | 12.3% |
14.6% |
-45.5% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses