SICAL LOGISTICS
|
SICAL LOGISTICS Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹65 Cr | ₹65 Cr | ₹59 Cr | ₹59 Cr | ₹59 Cr |
Equity - Authorised | ₹70 Cr | ₹70 Cr | ₹70 Cr | ₹70 Cr | ₹70 Cr |
Equity - Issued | ₹65 Cr | ₹65 Cr | ₹59 Cr | ₹59 Cr | ₹59 Cr |
Equity Paid Up | ₹65 Cr | ₹65 Cr | ₹59 Cr | ₹59 Cr | ₹59 Cr |
Equity Shares Forfeited | - | - | ₹0.02 Cr | ₹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 | ₹-37 Cr | ₹-12 Cr | ₹-989 Cr | ₹-726 Cr | ₹433 Cr |
Securities Premium | ₹1,905 Cr | ₹1,905 Cr | ₹184 Cr | ₹184 Cr | ₹184 Cr |
Capital Reserves | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
Profit & Loss Account Balance | ₹-2,023 Cr | ₹-1,998 Cr | ₹-1,275 Cr | ₹-1,007 Cr | ₹158 Cr |
General Reserves | ₹63 Cr | ₹33 Cr | ₹33 Cr | ₹33 Cr | ₹33 Cr |
Other Reserves | ₹3.12 Cr | ₹33 Cr | ₹53 Cr | ₹48 Cr | ₹43 Cr |
Reserve excluding Revaluation Reserve | ₹-37 Cr | ₹-12 Cr | ₹-989 Cr | ₹-726 Cr | ₹433 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹29 Cr | ₹54 Cr | ₹-931 Cr | ₹-668 Cr | ₹492 Cr |
Minority Interest | ₹127 Cr | ₹109 Cr | ₹165 Cr | ₹170 Cr | ₹176 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹265 Cr | ₹340 Cr | ₹13 Cr | ₹52 Cr | ₹451 Cr |
Non Convertible Debentures | - | ₹18 Cr | ₹150 Cr | ₹135 Cr | ₹180 Cr |
Converible Debentures & Bonds | - | - | - | - | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹401 Cr | ₹371 Cr | ₹657 Cr | ₹673 Cr | ₹742 Cr |
Term Loans - Institutions | ₹24 Cr | ₹24 Cr | ₹55 Cr | ₹55 Cr | ₹65 Cr |
Other Secured | ₹-160 Cr | ₹-73 Cr | ₹-849 Cr | ₹-811 Cr | ₹-535 Cr |
Unsecured Loans | ₹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 | ₹47 Cr | - | - | - | - |
Other Unsecured Loan | - | - | - | - | - |
Deferred Tax Assets / Liabilities | ₹39 Cr | ₹36 Cr | ₹-3.53 Cr | ₹-8.38 Cr | ₹-9.32 Cr |
Deferred Tax Assets | ₹131 Cr | ₹107 Cr | ₹59 Cr | ₹64 Cr | ₹65 Cr |
Deferred Tax Liability | ₹170 Cr | ₹143 Cr | ₹56 Cr | ₹56 Cr | ₹55 Cr |
Other Long Term Liabilities | ₹9.59 Cr | ₹10 Cr | ₹106 Cr | ₹114 Cr | ₹115 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹1.12 Cr | ₹0.99 Cr | ₹1.23 Cr | ₹4.10 Cr | ₹5.02 Cr |
Total Non-Current Liabilities | ₹362 Cr | ₹388 Cr | ₹116 Cr | ₹162 Cr | ₹562 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹42 Cr | ₹66 Cr | ₹382 Cr | ₹169 Cr | ₹194 Cr |
Sundry Creditors | ₹42 Cr | ₹66 Cr | ₹382 Cr | ₹169 Cr | ₹194 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹180 Cr | ₹102 Cr | ₹1,420 Cr | ₹1,549 Cr | ₹1,040 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | ₹1.57 Cr | - | - | ₹6.12 Cr | ₹1.06 Cr |
Interest Accrued But Not Due | - | ₹0.99 Cr | ₹130 Cr | ₹123 Cr | ₹48 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | ₹18 Cr | ₹50 Cr | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹179 Cr | ₹83 Cr | ₹1,241 Cr | ₹1,420 Cr | ₹991 Cr |
Short Term Borrowings | ₹25 Cr | ₹58 Cr | ₹409 Cr | ₹341 Cr | ₹293 Cr |
Secured ST Loans repayable on Demands | ₹25 Cr | ₹23 Cr | ₹393 Cr | ₹341 Cr | ₹293 Cr |
Working Capital Loans- Sec | ₹25 Cr | ₹23 Cr | ₹393 Cr | ₹341 Cr | ₹293 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹-25 Cr | ₹12 Cr | ₹-377 Cr | ₹-341 Cr | ₹-293 Cr |
Short Term Provisions | ₹1.15 Cr | ₹15 Cr | ₹0.94 Cr | ₹0.43 Cr | ₹0.75 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | ₹0.22 Cr | ₹0.05 Cr | - | - | - |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹0.93 Cr | ₹15 Cr | ₹0.94 Cr | ₹0.43 Cr | ₹0.75 Cr |
Total Current Liabilities | ₹248 Cr | ₹241 Cr | ₹2,212 Cr | ₹2,059 Cr | ₹1,528 Cr |
Total Liabilities | ₹766 Cr | ₹791 Cr | ₹1,562 Cr | ₹1,723 Cr | ₹2,758 Cr |
ASSETS | |||||
Gross Block | ₹1,062 Cr | ₹1,098 Cr | ₹1,337 Cr | ₹1,348 Cr | ₹1,404 Cr |
Less: Accumulated Depreciation | ₹505 Cr | ₹493 Cr | ₹573 Cr | ₹508 Cr | ₹464 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹557 Cr | ₹605 Cr | ₹764 Cr | ₹839 Cr | ₹940 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | ₹10 Cr | - | ₹408 Cr | ₹394 Cr | ₹1,284 Cr |
Non Current Investments | ₹0.57 Cr | ₹0.56 Cr | ₹0.58 Cr | ₹8.83 Cr | ₹5.86 Cr |
Long Term Investment | ₹0.57 Cr | ₹0.56 Cr | ₹0.58 Cr | ₹8.83 Cr | ₹5.86 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹0.57 Cr | ₹0.56 Cr | ₹0.58 Cr | ₹8.83 Cr | ₹5.86 Cr |
Long Term Loans & Advances | ₹9.21 Cr | ₹4.62 Cr | ₹7.98 Cr | ₹27 Cr | ₹32 Cr |
Other Non Current Assets | ₹3.06 Cr | ₹4.37 Cr | ₹0.59 Cr | ₹0.59 Cr | - |
Total Non-Current Assets | ₹580 Cr | ₹615 Cr | ₹1,182 Cr | ₹1,271 Cr | ₹2,262 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | - | - | ₹9.39 Cr | ₹15 Cr | ₹16 Cr |
Raw Materials | - | - | - | - | - |
Work-in Progress | - | - | - | - | - |
Finished Goods | - | - | - | - | - |
Packing Materials | - | - | - | - | - |
Stores  and Spare | ₹0.23 Cr | ₹0.23 Cr | ₹7.75 Cr | ₹13 Cr | ₹16 Cr |
Other Inventory | ₹-0.23 Cr | ₹-0.23 Cr | ₹1.64 Cr | ₹1.95 Cr | ₹0.06 Cr |
Sundry Debtors | ₹44 Cr | ₹55 Cr | ₹142 Cr | ₹213 Cr | ₹241 Cr |
Debtors more than Six months | ₹197 Cr | ₹173 Cr | ₹240 Cr | ₹201 Cr | - |
Debtors Others | ₹61 Cr | ₹94 Cr | ₹51 Cr | ₹73 Cr | ₹271 Cr |
Cash and Bank | ₹119 Cr | ₹82 Cr | ₹87 Cr | ₹65 Cr | ₹50 Cr |
Cash in hand | ₹0.05 Cr | ₹0.12 Cr | ₹0.14 Cr | ₹0.16 Cr | ₹0.34 Cr |
Balances at Bank | ₹119 Cr | ₹82 Cr | ₹86 Cr | ₹64 Cr | ₹50 Cr |
Other cash and bank balances | - | - | - | - | - |
Other Current Assets | ₹3.25 Cr | ₹16 Cr | ₹47 Cr | ₹36 Cr | ₹31 Cr |
Interest accrued on Investments | ₹0.15 Cr | - | - | ₹0.08 Cr | ₹0.08 Cr |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | ₹0.55 Cr | - | - | - | - |
Prepaid Expenses | ₹2.55 Cr | ₹16 Cr | ₹17 Cr | ₹20 Cr | ₹12 Cr |
Other current_assets | - | - | ₹31 Cr | ₹15 Cr | ₹18 Cr |
Short Term Loans and Advances | ₹19 Cr | ₹24 Cr | ₹95 Cr | ₹124 Cr | ₹158 Cr |
Advances recoverable in cash or in kind | ₹39 Cr | ₹37 Cr | ₹14 Cr | ₹21 Cr | ₹50 Cr |
Advance income tax and TDS | ₹5.98 Cr | ₹8.95 Cr | ₹23 Cr | ₹50 Cr | ₹56 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹-26 Cr | ₹-22 Cr | ₹59 Cr | ₹53 Cr | ₹52 Cr |
Total Current Assets | ₹185 Cr | ₹176 Cr | ₹381 Cr | ₹452 Cr | ₹495 Cr |
Net Current Assets (Including Current Investments) | ₹-62 Cr | ₹-65 Cr | ₹-1,831 Cr | ₹-1,607 Cr | ₹-1,033 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹766 Cr | ₹791 Cr | ₹1,562 Cr | ₹1,723 Cr | ₹2,758 Cr |
Contingent Liabilities | ₹65 Cr | ₹65 Cr | ₹536 Cr | ₹536 Cr | ₹343 Cr |
Total Debt | ₹497 Cr | ₹470 Cr | ₹1,251 Cr | ₹1,264 Cr | ₹1,279 Cr |
Book Value | 4.40 | 8.20 | -159.08 | -114.13 | 84.02 |
Adjusted Book Value | 4.40 | 8.20 | -159.08 | -114.13 | 84.02 |
Compare Balance Sheet of peers of SICAL LOGISTICS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SICAL LOGISTICS | ₹937.6 Cr | 0.5% | 5.7% | 1861.5% | Stock Analytics | |
CONTAINER CORPORATION OF INDIA | ₹46,860.8 Cr | -6.3% | -0.1% | -9.2% | Stock Analytics | |
AEGIS LOGISTICS | ₹29,166.3 Cr | 7.3% | 3.8% | 104.9% | Stock Analytics | |
TRANSPORT CORPORATION OF INDIA | ₹8,329.9 Cr | -7% | 0.6% | 38.4% | Stock Analytics | |
TVS SUPPLY CHAIN SOLUTIONS | ₹7,646.9 Cr | -6.2% | -4% | -13.2% | Stock Analytics | |
ALLCARGO LOGISTICS | ₹5,025.0 Cr | -5.9% | -2.7% | -26.7% | Stock Analytics |
SICAL LOGISTICS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SICAL LOGISTICS | 0.5% |
5.7% |
1861.5% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses