Shipping Corporation of India Land and Assets Limited (SCILAL.NS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-76.8%

₹8.23

vs ₹35.46 price

Levered DCF

-₹24.77

After debt service

Piotroski score

6 / 9

Average

Altman Z-score

2.13

Grey zone

Rating

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022
P/E	56.32×	-11.7×	41.03×	58.42×	90.61×
P/B	0.54×	0.74×	0.6×	0.65×	0.66×
P/S	69.67×	121.03×	113.15×	165.45×	317.2×
EV / EBITDA	38.84×	32.79×	34.86×	112.16×	-830.61×
Gross margin	-7.6%	6.2%	-46.6%	-65.5%	-32.5%
Operating margin	-189.4%	-108.7%	-134.6%	140.7%	-33.7%
Net margin	123.7%	-1034.9%	275.8%	284.4%	348.9%
Current ratio	3.77×	4.2×	3.98×	4.23×	492.21×
Debt / equity	0×	0×	0×	0×	0×
Interest coverage	-4,412×	-1,990×	-2,317×	1,759×	-220×
Dividend yield	1.6%	1.4%	0.0%	0.0%	0.0%
Payout ratio	88.7%	-16.2%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022
Return on equity	1.0%	-6.3%	1.5%	1.1%	0.7%
Return on invested capital	-1.0%	1.8%	-0.6%	0.6%	0.5%
Return on assets	0.8%	-5.4%	1.4%	1.0%	0.7%
Free cash flow yield	1.5%	-2.5%	-19.9%	-1.2%	-0.3%
Earnings yield	1.8%	-8.6%	2.4%	1.7%	1.1%
Enterprise value	₹16.2B	₹22.1B	₹19.5B	₹20.6B	₹20.7B
Net debt / EBITDA	-0.04×	-0.04×	-0.06×	-0.54×	-0.03×
Cash conversion cycle (days)	-200	23	-41	854	118