Sical Logistics Limited (SICALLOG) - Net Assets
Based on the latest financial reports, Sical Logistics Limited (SICALLOG) has net assets worth Rs1.40 Billion INR (≈ $15.11 Million USD) as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (Rs8.85 Billion ≈ $95.76 Million USD) and total liabilities (Rs7.46 Billion ≈ $80.64 Million USD). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off. Check Sical Logistics Limited asset resilience ratio to evaluate the company's liquid asset resilience ratio.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | Rs1.40 Billion |
| % of Total Assets | 15.78% |
| Annual Growth Rate | -2.68% |
| 5-Year Change | N/A |
| 10-Year Change | -79.76% |
| Growth Volatility | 44.72 |
Sical Logistics Limited - Net Assets Trend (2004–2024)
This chart illustrates how Sical Logistics Limited's net assets have evolved over time, based on quarterly financial data. Also explore Sical Logistics Limited balance sheet assets for the complete picture of this company's asset base.
Annual Net Assets for Sical Logistics Limited (2004–2024)
The table below shows the annual net assets of Sical Logistics Limited from 2004 to 2024. For live valuation and market cap data, see how much is Sical Logistics Limited worth.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | Rs1.30 Billion ≈ $14.02 Million |
-16.67% |
| 2023-12-31 | Rs1.56 Billion ≈ $16.82 Million |
-4.19% |
| 2022-12-31 | Rs1.62 Billion ≈ $17.56 Million |
+121.19% |
| 2021-12-31 | Rs-7.66 Billion ≈ $-82.86 Million |
-53.84% |
| 2020-12-31 | Rs-4.98 Billion ≈ $-53.86 Million |
-174.57% |
| 2019-12-31 | Rs6.68 Billion ≈ $72.23 Million |
-16.00% |
| 2018-12-31 | Rs7.95 Billion ≈ $85.98 Million |
+10.19% |
| 2017-12-31 | Rs7.22 Billion ≈ $78.03 Million |
+5.80% |
| 2016-12-31 | Rs6.82 Billion ≈ $73.75 Million |
+6.50% |
| 2015-12-31 | Rs6.40 Billion ≈ $69.25 Million |
+2.31% |
| 2014-12-31 | Rs6.26 Billion ≈ $67.69 Million |
+1.22% |
| 2013-12-31 | Rs6.18 Billion ≈ $66.87 Million |
+1.81% |
| 2012-12-31 | Rs6.07 Billion ≈ $65.69 Million |
+3.59% |
| 2011-12-31 | Rs5.86 Billion ≈ $63.41 Million |
+9.38% |
| 2010-12-31 | Rs5.36 Billion ≈ $57.97 Million |
+40.73% |
| 2009-12-31 | Rs3.81 Billion ≈ $41.19 Million |
+24.00% |
| 2008-12-31 | Rs3.07 Billion ≈ $33.22 Million |
-10.90% |
| 2007-12-31 | Rs3.45 Billion ≈ $37.28 Million |
-2.10% |
| 2006-12-31 | Rs3.52 Billion ≈ $38.08 Million |
+4.99% |
| 2005-12-31 | Rs3.35 Billion ≈ $36.27 Million |
+50.18% |
| 2004-12-31 | Rs2.23 Billion ≈ $24.15 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Sical Logistics Limited's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 1417.7% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | Rs652.50 Million | % |
| Other Components | Rs19.86 Billion | % |
| Total Equity | Rs-47.70 Million | 100.00% |
Sical Logistics Limited Competitors by Market Cap
The table below lists competitors of Sical Logistics Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Heidmar Maritime Holdings Corp. Common Stock
NASDAQ:HMR
|
$45.97 Million |
|
Shield On Service Tbk PT
JK:SOSS
|
$45.97 Million |
|
Angkor Resources Corp
V:ANK
|
$46.00 Million |
|
Laserbond Ltd
AU:LBL
|
$46.00 Million |
|
Wijaya Karya Beton
JK:WTON
|
$45.96 Million |
|
Tera Software Limited
NSE:TERASOFT
|
$45.95 Million |
|
Glaston Oyj Abp
HE:GLA1V
|
$45.94 Million |
|
R K Swamy Limited
NSE:RKSWAMY
|
$45.93 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Sical Logistics Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 287,200,000 to -47,700,000, a change of -334,900,000 (-116.6%).
- Net loss of 258,400,000 reduced equity.
- Other comprehensive income increased equity by 365,300,000.
- Other factors decreased equity by 441,800,000.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | Rs-258.40 Million | -541.72% |
| Other Comprehensive Income | Rs365.30 Million | +765.83% |
| Other Changes | Rs-441.80 Million | -926.21% |
| Total Change | Rs- | -116.61% |
Book Value vs Market Value Analysis
This analysis compares Sical Logistics Limited's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2004-12-31 | Rs1216.44 | Rs65.14 | x |
| 2005-12-31 | Rs1581.37 | Rs65.14 | x |
| 2006-12-31 | Rs1463.65 | Rs65.14 | x |
| 2007-12-31 | Rs1073.85 | Rs65.14 | x |
| 2008-12-31 | Rs893.15 | Rs65.14 | x |
| 2009-12-31 | Rs1110.22 | Rs65.14 | x |
| 2010-12-31 | Rs1432.37 | Rs65.14 | x |
| 2011-12-31 | Rs1127.04 | Rs65.14 | x |
| 2012-12-31 | Rs1170.87 | Rs65.14 | x |
| 2013-12-31 | Rs1182.52 | Rs65.14 | x |
| 2014-12-31 | Rs1193.47 | Rs65.14 | x |
| 2015-12-31 | Rs1231.00 | Rs65.14 | x |
| 2016-12-31 | Rs1332.86 | Rs65.14 | x |
| 2017-12-31 | Rs1416.11 | Rs65.14 | x |
| 2018-12-31 | Rs1594.39 | Rs65.14 | x |
| 2019-12-31 | Rs1260.08 | Rs65.14 | x |
| 2020-12-31 | Rs-1711.92 | Rs65.14 | x |
| 2021-12-31 | Rs-2386.07 | Rs65.14 | x |
| 2022-12-31 | Rs8.92 | Rs65.14 | x |
| 2023-12-31 | Rs4.40 | Rs65.14 | x |
| 2024-12-31 | Rs-0.73 | Rs65.14 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Sical Logistics Limited utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 0.00%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -11.65%
- • Asset Turnover: 0.26x
- • Equity Multiplier: 0.00x
- Recent ROE (0.00%) is above the historical average (-75.20%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2004 | 19.55% | 3.52% | 1.30x | 4.27x | Rs213.18 Million |
| 2005 | 20.50% | 6.94% | 0.95x | 3.12x | Rs352.16 Million |
| 2006 | 7.28% | 2.43% | 0.70x | 4.30x | Rs-95.94 Million |
| 2007 | 13.84% | 6.11% | 0.46x | 4.94x | Rs120.73 Million |
| 2008 | 14.88% | 5.97% | 0.41x | 6.08x | Rs132.03 Million |
| 2009 | -6.21% | -2.84% | 0.44x | 4.97x | Rs-534.56 Million |
| 2010 | -2.73% | -1.44% | 0.50x | 3.78x | Rs-515.85 Million |
| 2011 | 3.74% | 2.14% | 0.52x | 3.38x | Rs-261.71 Million |
| 2012 | 1.61% | 0.99% | 0.45x | 3.59x | Rs-364.10 Million |
| 2013 | 2.16% | 1.13% | 0.52x | 3.67x | Rs-343.56 Million |
| 2014 | 3.69% | 1.97% | 0.47x | 3.94x | Rs-279.22 Million |
| 2015 | 4.03% | 2.37% | 0.39x | 4.34x | Rs-272.50 Million |
| 2016 | 7.76% | 4.16% | 0.39x | 4.82x | Rs-110.56 Million |
| 2017 | 5.73% | 2.52% | 0.47x | 4.84x | Rs-224.02 Million |
| 2018 | 3.43% | 1.35% | 0.54x | 4.71x | Rs-395.98 Million |
| 2019 | -21.77% | -10.64% | 0.36x | 5.74x | Rs-1.56 Billion |
| 2020 | 0.00% | -230.24% | 0.28x | 0.00x | Rs-10.93 Billion |
| 2021 | 0.00% | -74.65% | 0.22x | 0.00x | Rs-1.67 Billion |
| 2022 | -1558.18% | -212.68% | 0.47x | 15.72x | Rs-8.39 Billion |
| 2023 | -98.50% | -12.80% | 0.29x | 26.66x | Rs-311.62 Million |
| 2024 | 0.00% | -11.65% | 0.26x | 0.00x | Rs-253.63 Million |
Industry Comparison
This section compares Sical Logistics Limited's net assets metrics with peer companies in the Integrated Freight & Logistics industry.
Industry Context
- Industry: Integrated Freight & Logistics
- Average net assets among peers: $6,745,109,700
- Average return on equity (ROE) among peers: 10.90%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Sical Logistics Limited (SICALLOG) | Rs1.40 Billion | 19.55% | 5.34x | $45.97 Million |
| Accuracy Shipping Limited (ACCURACY) | $1.16 Billion | 7.11% | 1.47x | $8.29 Million |
| Allcargo Terminals Ltd (ATL) | $2.50 Billion | 17.75% | 2.16x | $68.78 Million |
| Blue Dart Express Limited (BLUEDART) | $6.84 Billion | 22.59% | 0.54x | $1.40 Billion |
| Delhivery Limited (DELHIVERY) | $29.15 Billion | 0.00% | 0.64x | $3.78 Billion |
| Future Supply Chain Solutions Limited (FSC) | $4.80 Billion | 6.34% | 0.61x | $279.56 |
| Gateway Distriparks Limited (GATEWAY) | $13.32 Billion | 27.42% | 0.75x | $310.00 Million |
| Jet Freight Logistics Limited (JETFREIGHT) | $59.46 Million | 12.24% | 4.96x | $10.26 Million |
| Maheshwari Logistics Limited (MAHESHWARI) | $244.26 Million | 5.63% | 2.86x | $16.41 Million |
| Mahindra Logistics Limited (MAHLOG) | $5.04 Billion | -10.86% | 3.91x | $432.98 Million |
| Navkar Corporation Limited (NAVKARCORP) | $4.34 Billion | 20.76% | 1.12x | $163.35 Million |
About Sical Logistics Limited
Sical Logistics Limited provides integrated logistics solutions in India. The company offers port and terminal handling, road and rail transport, shipping and custom house agency, stevedoring, customs handling, trucking, overburden removal and coal transportation, container freight station operation, warehousing and distribution, and dredging services. It also provides retail, mining, bulk and co… Read more