Sicagen India Ltd

₹ 53.6 0.32%

13 May - 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 ₹ 210 Cr.
Current Price ₹ 53.6
High / Low ₹ 79.4 / 42.1
Stock P/E 11.5
Book Value ₹ 125
Dividend Yield 1.87 %
ROCE 5.95 %
ROE 3.74 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 0.43 times its book value
Company has been maintaining a healthy dividend payout of 22.5%

Cons

Company has a low return on equity of 3.21% over last 3 years.

* 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

Consolidated Figures in Rs. Crores / View Standalone

	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
	227.42	166.43	180.08	227.70	221.23	232.26	197.71	209.92	251.52	204.54	226.76	264.27	277.91
	216.05	157.99	174.97	222.48	212.85	222.99	189.44	203.04	240.91	194.80	217.70	255.00	266.68
Operating Profit	11.37	8.44	5.11	5.22	8.38	9.27	8.27	6.88	10.61	9.74	9.06	9.27	11.23
OPM %	5.00%	5.07%	2.84%	2.29%	3.79%	3.99%	4.18%	3.28%	4.22%	4.76%	4.00%	3.51%	4.04%
	7.55	1.32	1.49	2.85	1.44	2.03	2.72	3.52	2.40	1.92	1.75	2.69	3.11
Interest	2.64	2.59	2.47	2.65	2.94	2.62	2.83	2.50	3.07	3.04	2.71	2.68	4.29
Depreciation	3.55	2.12	2.12	2.19	3.33	2.29	2.31	2.39	3.51	2.39	2.37	2.37	3.67
Profit before tax	12.73	5.05	2.01	3.23	3.55	6.39	5.85	5.51	6.43	6.23	5.73	6.91	6.38
Tax %	12.25%	24.75%	35.32%	28.17%	12.68%	24.88%	29.23%	23.77%	38.26%	27.13%	27.75%	28.65%	30.09%
	11.17	3.80	1.30	2.32	3.10	4.80	4.14	4.20	3.97	4.54	4.14	4.93	4.46
EPS in Rs	2.82	0.96	0.33	0.59	0.78	1.21	1.05	1.06	1.00	1.15	1.05	1.25	1.13
Raw PDF

Upcoming result date: today

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	645	601	711	738	820	699	542	836	895	795	892	973
	644	608	707	737	817	688	533	814	869	768	856	934
Operating Profit	1	-7	3	1	3	11	9	22	27	28	36	39
OPM %	0%	-1%	0%	0%	0%	2%	2%	3%	3%	3%	4%	4%
	18	18	15	15	15	11	8	-0	15	7	9	9
Interest	6	6	7	9	9	9	5	6	9	11	11	13
Depreciation	5	5	4	5	6	10	10	11	11	10	10	11
Profit before tax	8	-1	8	2	3	3	1	5	22	14	24	25
Tax %	13%	-300%	3%	30%	95%	89%	322%	112%	18%	24%	29%	28%
	7	1	7	1	0	0	-3	-1	18	11	17	18
EPS in Rs	1.67	0.27	1.89	0.29	0.03	0.09	-0.81	-0.15	4.50	2.66	4.32	4.57
Dividend Payout %	36%	224%	32%	206%	1,218%	550%	-74%	-162%	13%	23%	23%	22%

Compounded Sales Growth
10 Years:	5%
5 Years:	12%
3 Years:	3%
TTM:	9%

Compounded Profit Growth
10 Years:	32%
5 Years:	47%
3 Years:	16%
TTM:	14%

Stock Price CAGR
10 Years:	12%
5 Years:	21%
3 Years:	5%
1 Year:	-18%

Return on Equity
10 Years:	1%
5 Years:	2%
3 Years:	3%
Last Year:	4%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	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	439	443	345	353	343	336	355	383	400	420	444	455
	48	60	89	97	119	96	79	95	121	121	148	159
	84	76	105	114	184	133	72	140	68	143	90	86
Total Liabilities	610	619	578	604	685	605	546	656	629	723	722	740
	59	57	183	203	151	168	168	141	141	140	137	140
CWIP	1	2	12	0	0	1	0	0	0	1	0	0
Investments	100	100	54	34	26	20	37	70	69	73	79	66
	451	460	329	367	507	417	340	445	418	510	505	533
Total Assets	610	619	578	604	685	605	546	656	629	723	722	740

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	2	-3	-41	-12	20	-37	31	-2	15	25	33	44
	2	9	5	11	-5	45	-17	18	-4	-3	-14	-7
	-11	4	22	-4	-12	-18	-12	-18	-13	-20	-17	-19
Net Cash Flow	-6	10	-13	-5	3	-10	3	-2	-3	2	2	18
Free Cash Flow	4	-8	-64	-25	63	-42	29	13	11	22	33	38
CFO/OP	326%	43%	-1,191%	-1,130%	832%	-312%	378%	16%	65%	99%	103%	123%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	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	61	71	75	91	119	108	115	107	76	114	94	91
Inventory Days	56	59	70	68	58	78	80	50	65	67	60	63
Days Payable	19	19	32	42	75	60	40	60	24	47	20	24
Cash Conversion Cycle	98	110	113	117	102	126	155	97	117	134	134	130
Working Capital Days	69	78	67	73	61	99	114	84	85	97	87	83
ROCE %	2%	1%	3%	2%	3%	3%	2%	4%	4%	4%	6%	6%

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 ・Standalone data

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 ・Standalone data

Gross Current Asset (GCA) Days
Days ・Standalone data

Industrial Packaging (Drums) Sales Volume
Number of Barrels ・Standalone data

Specialty Chemicals Sales Volume
MT ・Standalone data

Planned HDPE Barrel Production Capacity
Barrels per annum ・Standalone data

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