| Sicagen India Ltd | Industry : (Trading) | |
|---|---|---|
|
BSE Code : 533014 |
NSE Symbol : SICAGEN |
P/E(TTM) : 16.96 |
|
ISIN Demat : INE176J01011 |
Div & Yield% : 1.70 |
EPS(TTM) : 3.46 |
|
Book Value(₹) : 114.88 |
Market Cap(₹Cr) : 232.20 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 539.16 | 476.96 | 438.74 | 442.61 | 347.78 |
| Other Income | 9.01 | 6.08 | 15.51 | 6.22 | 4.91 |
| Stock Adjustments | -6.59 | 0.95 | 21.97 | 0.40 | -9.32 |
| Total Income | 541.58 | 483.99 | 476.22 | 449.23 | 343.37 |
| EXPENDITURE : | |||||
| Raw Materials | 472.48 | 426.86 | 410.71 | 394.05 | 298.21 |
| Power and Fuel Cost | 1.46 | 1.44 | 1.46 | 1.29 | 1.28 |
| Other Manufacturing Expenses | 4.59 | 4.16 | 4.61 | 3.90 | 3.60 |
| Selling and Administration Expenses | 10.57 | 10.91 | 11.65 | 9.44 | 6.80 |
| Miscellaneous Expenses | 2.99 | 1.98 | 1.53 | 10.65 | 1.27 |
| Employee Benefit Expenses | 18.29 | 16.02 | 15.79 | 14.91 | 15.57 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 31.20 | 22.62 | 30.47 | 14.99 | 16.64 |
| Interest | 5.81 | 5.46 | 4.45 | 3.86 | 3.66 |
| Gross Profit | 25.39 | 17.16 | 26.02 | 11.13 | 12.98 |
| Depreciation | 5.37 | 5.01 | 6.19 | 6.23 | 4.65 |
| Profit Before Tax | 20.02 | 12.15 | 19.83 | 4.90 | 8.33 |
| Current Tax | 5.06 | 3.41 | 2.90 | 3.53 | 2.52 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.43 | -0.11 | -0.19 | 0.36 | -0.05 |
| Reported Net Profit | 14.53 | 8.85 | 17.12 | 1.01 | 5.86 |
| Extraordinary Items | 1.55 | -0.37 | 8.36 | -1.60 | -0.08 |
| Adjusted Net Profit | 12.98 | 9.22 | 8.76 | 2.61 | 5.94 |
| Adjustment below Net Profit | -0.20 | -0.12 | -0.44 | -0.60 | 0.20 |
| Profit/Loss Balance carried down | -7.33 | -13.68 | -21.62 | -19.66 | -23.74 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 2.37 | 2.37 | 0.99 | 2.37 | 1.98 |
| P & L Balance carried down | 4.63 | -7.32 | -5.93 | -21.62 | -19.66 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 10.00 | 6.00 | 6.00 | 2.50 | 6.00 |
| Dividend Per Share(Rs) | 1.00 | 0.60 | 0.60 | 0.25 | 0.60 |
| Earnings Per Share-Unit Curr | 3.67 | 2.24 | 4.33 | 0.26 | 1.48 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 111.06 | 106.96 | 104.76 | 102.75 | 98.42 |
| Book Value(Adj)-Unit Curr | 111.06 | 106.96 | 104.76 | 102.75 | 98.42 |