Sicagen India Ltd

₹ 56.4 0.11%

01 Jun - close price

About

Incorporated in 2004, Sicagen India is in the business of trading Building materials, Sales & Servicing Power and controls systems, manufacturing of MS barrels and water treatment chemicals^[1]

Key Points

Business Overview:^[1]
Company is an ISO 9001:2015 certified company and part of the Singapore headquartered $2+ billion AM International group, Sicagen has 5 business verticals and 2 subsidiaries.
It is an integrated, value-added solutions provider for Building Materials, Power & Control Systems, Industrial Packaging and Speciality Chemicals for water treatment

Website BSE NSE

Market Cap ₹ 221 Cr.
Current Price ₹ 56.4
High / Low ₹ 79.4 / 42.1
Stock P/E 16.8
Book Value ₹ 106
Dividend Yield 1.77 %
ROCE 4.77 %
ROE 3.05 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.53 times its book value
Company has been maintaining a healthy dividend payout of 28.2%

Cons

The company has delivered a poor sales growth of 8.39% over past five years.
Company has a low return on equity of 2.76% over last 3 years.
Earnings include an other income of Rs.7.64 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Services Services Commercial Services & Supplies Trading & Distributors

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	124.39	113.35	115.84	131.46	116.31	152.55	127.32	122.73	136.09	121.57	124.68	134.33	139.69
	120.58	107.10	112.99	128.12	112.22	145.64	122.62	118.77	129.94	115.35	120.53	128.58	134.87
Operating Profit	3.81	6.25	2.85	3.34	4.09	6.91	4.70	3.96	6.15	6.22	4.15	5.75	4.82
OPM %	3.06%	5.51%	2.46%	2.54%	3.52%	4.53%	3.69%	3.23%	4.52%	5.12%	3.33%	4.28%	3.45%
	10.19	1.26	1.33	2.20	1.29	1.38	3.15	3.23	1.72	1.86	1.66	2.52	1.60
Interest	1.20	1.41	1.23	1.38	1.44	1.40	1.54	1.36	1.51	1.61	1.41	1.46	1.43
Depreciation	1.73	1.18	1.21	1.29	1.33	1.35	1.35	1.34	1.33	1.38	1.33	1.29	1.29
Profit before tax	11.07	4.92	1.74	2.87	2.61	5.54	4.96	4.49	5.03	5.09	3.07	5.52	3.70
Tax %	4.07%	25.41%	40.80%	31.36%	16.48%	25.45%	30.85%	27.17%	26.44%	27.90%	29.64%	28.80%	14.86%
	10.62	3.67	1.03	1.97	2.18	4.13	3.43	3.27	3.70	3.67	2.16	3.93	3.15
EPS in Rs	2.68	0.93	0.26	0.50	0.55	1.04	0.87	0.83	0.94	0.93	0.55	0.99	0.80
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	486	451	561	566	538	434	348	443	439	477	539	520
	488	451	555	563	532	426	336	426	424	460	517	499
Operating Profit	-2	-0	5	4	6	8	12	17	15	17	22	21
OPM %	-0%	-0%	1%	1%	1%	2%	3%	4%	3%	4%	4%	4%
	15	14	10	12	8	8	5	-2	16	6	9	8
Interest	6	6	6	7	7	6	4	4	4	5	6	6
Depreciation	3	3	2	2	2	5	5	6	6	5	5	5
Profit before tax	4	6	8	7	5	5	8	5	20	12	20	17
Tax %	18%	-19%	1%	9%	57%	59%	30%	79%	14%	27%	27%	26%
	3	7	8	6	2	2	6	1	17	9	15	13
EPS in Rs	0.77	1.82	1.90	1.62	0.55	0.54	1.48	0.26	4.33	2.24	3.67	3.26
Dividend Payout %	78%	33%	32%	37%	72%	93%	41%	98%	14%	27%	27%	31%

Compounded Sales Growth
10 Years:	1%
5 Years:	8%
3 Years:	6%
TTM:	-4%

Compounded Profit Growth
10 Years:	6%
5 Years:	17%
3 Years:	14%
TTM:	1%

Stock Price CAGR
10 Years:	12%
5 Years:	20%
3 Years:	4%
1 Year:	-15%

Return on Equity
10 Years:	2%
5 Years:	2%
3 Years:	3%
Last Year:	3%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	40	40	40	40	40	40	40	40	40	40	40	40
Reserves	376	381	343	346	341	336	350	367	375	384	400	381
	48	45	66	53	65	38	35	37	53	50	65	64
	73	65	57	70	59	35	21	29	19	27	27	37
Total Liabilities	537	530	505	509	505	448	445	472	486	500	531	522
	31	30	80	82	36	44	43	40	39	40	41	41
CWIP	0	0	0	0	0	0	0	0	0	1	0	0
Investments	135	135	160	146	146	143	154	170	170	175	180	180
	371	365	264	281	323	261	248	262	278	284	311	300
Total Assets	537	530	505	509	505	448	445	472	486	500	531	522

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-11	1	-12	-11	6	-37	25	1	11	28	24	17
	11	5	22	20	0	40	-17	6	-3	-11	-13	-5
	-11	-10	-9	-9	-8	-11	-7	-9	-8	-16	-11	-13
Net Cash Flow	-10	-4	2	-0	-1	-8	1	-2	-0	0	0	-0
Free Cash Flow	-6	-1	-15	-14	48	-41	23	4	8	26	25	13
CFO/OP	433%	-944%	-220%	-266%	201%	-435%	231%	23%	87%	179%	124%	103%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	60	67	75	85	84	88	102	79	66	63	66	72
Inventory Days	41	45	41	38	39	46	46	35	62	55	46	50
Days Payable	20	20	32	42	38	23	11	17	9	9	11	18
Cash Conversion Cycle	80	91	84	81	85	110	137	97	118	110	102	105
Working Capital Days	45	53	41	49	48	97	103	100	103	94	80	83
ROCE %	2%	3%	3%	3%	3%	3%	3%	3%	3%	4%	5%	5%

Insights

In beta

Mar 2015

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Number of Branches/Sales Offices
Number

xx	xx	xx	xx	xx	xx	xx	xx	xx	xx	xx
	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx	xxx
			xxx		xxx	xxx	xxx	xxx	xxx
xxx,xxx	xxx,xxx	xxx,xxx		xxx,xxx	x,xxx,xxx	xx,xxx
xxx.xx	xxx.xx
										xxx,xxx

Please log in to see hidden values.

Number of Permanent Employees
Number

Gross Current Asset (GCA) Days
Days

Industrial Packaging (Drums) Sales Volume
Number of Barrels

Specialty Chemicals Sales Volume
MT

Planned HDPE Barrel Production Capacity
Barrels per annum

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	55.46%	55.46%	55.46%	55.46%	55.46%	60.39%	60.39%	60.39%	60.39%	61.13%	61.13%	61.13%
	7.34%	7.34%	7.34%	7.34%	7.34%	2.42%	2.42%	2.42%	2.85%	2.42%	2.47%	2.47%
	0.60%	0.60%	0.60%	0.60%	0.60%	0.60%	0.58%	0.58%	0.58%	0.58%	0.58%	0.58%
	36.60%	36.59%	36.60%	36.58%	36.59%	36.58%	36.61%	36.61%	36.18%	35.88%	35.81%	35.82%
No. of Shareholders	25,199	25,160	25,114	24,726	24,309	24,855	24,453	23,934	23,668	23,326	23,057	22,183

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	41.91%	41.91%	41.79%	41.79%	39.85%	38.78%	50.57%	55.46%	60.39%	61.13%
	10.51%	12.21%	12.33%	12.33%	12.33%	12.33%	7.34%	7.34%	2.42%	2.47%
	2.50%	0.67%	0.62%	0.61%	0.61%	0.61%	0.60%	0.60%	0.58%	0.58%
	45.07%	45.21%	45.26%	45.27%	47.20%	48.28%	41.49%	36.58%	36.61%	35.82%
No. of Shareholders	42,604	41,625	40,834	40,113	39,261	29,644	25,314	24,726	23,934	22,183

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Sicagen India Ltd

Sicagen India Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings