EN DE

Sicagen India Limited (533014) Fair Value & Analysis

Industrial Goods · IN · Market cap ₹434M

SI Sicagen India Limited 533014 · BSE
Price₹54.98
Fair Value₹92.58
Upside+68.4%
Quality62/100
Watch Sicagen India Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Loss-making · -0.4% net margin
Low debt · generates free cash flow
4.31% dividend yield
Narrow moat 11/100
Evidence: High Range ₹61.97 – ₹119.87 Share as image

Fair value as of: Aug 17, 2026

From 26 valuation models · updated 2 days ago

A solid business, screening 68% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (₹61.97). The market is more pessimistic than our downside scenario.
  • Solid quality (62/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (₹61.97 to ₹119.87) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹111.28 ₹13.50 Fair Value ₹92.58 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 17, 2026.

How to read this chart

60‑month range ₹13.50 – ₹111.28 · fair‑value band ₹61.97 – ₹119.87 · the ₹54.98 price screens below the ₹92.58 fair value. Dashed = 300-day average. As of Aug 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Sicagen India Limited (533014) currently trades at ₹54.98, while our model-based Fair Value estimate is ₹92.58, implying the stock looks roughly 68.4% undervalued today. The Quality Score stands at 62/100 (solid quality), in the Industrial Goods sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Sicagen India Limited generated revenue of ₹5.9B at a net margin of -0.4%. Revenue declined 66.6% year over year. Net debt stands at ₹1.2B. The stock trades on a trailing P/E of 12.8 (as of Jul 4, 2026). Fundamentals as of Aug 17, 2026

Our scenario range runs from ₹61.97 (bear case) to ₹119.87 (bull case); at ₹54.98, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 30% below its 52-week high and 31% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrial Goods peers we cover trades at -16% fair-value upside, at 68%, 533014 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹95.72 ₹128.77 ₹169.64 80
Residual Income ₹86.51 ₹82.67 ₹66.82 76
Rev-Margin DCF ₹79.02 ₹115.31 ₹156.76 74
All 26 models by family
DCF Models
FCF DCF ₹94.97 ₹132.71 ₹182.28 38
Owner Earnings ₹59.07 ₹81.53 ₹111.02 31
5Y Revenue Exit ₹79.02 ₹114.36 ₹158.29 39
5Y EBITDA Exit ₹93.02 ₹140.26 ₹194.26 41
5Y P/E Exit ₹79.91 ₹116.02 ₹152.94 38
10Y Revenue Exit ₹83.05 ₹114.80 ₹155.37 36
10Y EBITDA Exit ₹92.82 ₹131.13 ₹180.20 37
10Y P/E Exit ₹85.21 ₹115.84 ₹151.69 35
Earnings-Based
Graham-Dodd ₹31.05 ₹91.89 ₹121.58 54
Lynch FV ₹19.31 ₹27.58 ₹35.86 50
PEG = 1.0 ₹19.31 ₹27.58 ₹35.86 46
EPV ₹57.76 ₹64.77 ₹70.62 59
Dividend Discount
Gordon GGM ₹7.77 ₹14.01 ₹19.29 70
DDM Multi-Stage ₹7.77 ₹11.84 ₹14.97 61
Multiples
P/E Multiple ₹71.92 ₹95.89 ₹119.87 63
P/S Multiple ₹58.22 ₹77.63 ₹97.04 58
P/B Multiple ₹58.22 ₹77.63 ₹97.04 55
EV/EBIT ₹98.13 ₹128.74 ₹159.35 53
EV/EBITDA ₹103.14 ₹135.41 ₹167.69 54
EV/Revenue ₹71.85 ₹99.94 ₹128.02 43
Asset-Based
NCAV (Graham) ₹62.55 ₹83.81 ₹125.09 50
Growth DCF
Growth DCF ₹95.72 ₹128.77 ₹169.64 80
Rev-Margin DCF ₹79.02 ₹115.31 ₹156.76 74
Economic Profit
Residual Income ₹86.51 ₹82.67 ₹66.82 76
ROIC Compounder ₹57.76 ₹64.77 ₹70.62 72
Growth Earnings
Growth-Adj P/E ₹58.46 ₹83.51 ₹108.56 68

Widest divergence: DCF Models (₹115.84) versus Dividend Discount (₹11.84). Highest evidence: Growth DCF (80).

Notify me when 533014 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹5.9B
Revenue growth (YoY) -66.6%
Net margin -0.4%
Free cash flow ₹378M FY2026
P/E ratio 12.8 as of Jul 4, 2026
Operating margin -0.6%
More key figures
EPS (TTM) ₹1.09
Dividend yield 4.3%
Net debt ₹1.2B FY2026

Figures from reported company fundamentals · as of Aug 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 64 · Market factors (momentum, volatility) 33

Profitability 40
Margins and returns on capital today
Quality Growth 61
Are margins and returns improving?
Cashflow 60
Earnings quality: real cash, not paper profit
Fin. Strength 71
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 44
Calm price path (market factor)
Momentum 32
Price trend over the last 3–12 months (market factor)
52W Momentum 22
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Sicagen India Limited trades in and distributes building materials in India and internationally. It operates through Trading and Manufacturing segments.

Full company description

Sicagen India Limited trades in and distributes building materials in India and internationally. It operates through Trading and Manufacturing segments. The company offers building materials, such as MS/GI pipes, precision tubes, structural tubes, seamless tubes, ERW tubes, rectangular/square hollow sections, steel fittings, PVC pipes, UPVC pipes, roofing sheets, electrical cables, switchgears, cement, etc., as well as construction steel, including TMT steel rebars. It also provides mechanical governor services, servicing for actuators, field services, and conversion of mechanical and electronic governing systems; and manufactures drums and barrels that are used for the transport of lubricant oil, hazardous and non-hazardous chemicals, bitumen, and fruit pulp. In addition, the company offers water treatment and process enhancement solutions for petrochemical, fertilizer, refinery, power, pharmaceutical, agro, and pesticide industries; builds boats, tugs, and barges; manufactures cables for industrial and other critical applications; and engages in the precision fabrication of steel, carbon steel, mild steel, and aluminum. It serves dealers, contractors, builders, and corporate buyers. The company was incorporated in 2004 and is based in Chennai, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Sicagen India Limited reported revenue of ₹9.7B in FY2026 versus ₹8.4B in FY2022, a compound +3.9%/yr. Reported net income was ₹181M in FY2026.

Growth Quality 82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹9.7B
Latest YoY
+9.1%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+2.8%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.4%
Avg. growth/yr (12Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.8%
Revenue +3.9%/yr
FY22 ₹8.4B
FY23 ₹9.0B
FY24 ₹8.0B
FY25 ₹8.9B
FY26 ₹9.7B
Net income
FY22 −₹6.1M
FY23 ₹178M
FY24 ₹105M
FY25 ₹171M
FY26 ₹181M

Watch 533014: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Sicagen India Limited Fair Value". https://www.fairvalue-calculator.com/stock/533014

Peer Group

Industrials · 5383 stocks

How this stock ranks against its sector: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median. (Industry “General Building Materials” was too small, so the broader sector is used.)

Quality Score 62 · Top 25%
Fair Value upside +52% · Top 25%
Return on assets 0% · Bottom 25%
Net margin (TTM) -0% · Bottom 25%
Operating margin (TTM) -1% · Bottom 25%
Revenue growth -67% · Bottom 25%
Dividend yield (TTM) 4.3% · Top 25%

Valuation Multiples vs Industrials median · lower = cheaper

P/E (TTM) 12.8× · Cheaper than median
P/FCF 0.0× · Cheaper than 75% of peers

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more General Building Materials stocks, each showing price versus our Fair Value estimate (as of Aug 17, 2026).

Stock Price Fair Value vs Fair Value
Shree Cement Limited 500387 ₹25,410 ₹4,548 -82%
Carborundum Universal Limited 513375 ₹1,152 ₹194.24 -83%
JK Lakshmi Cement Limited 500380 ₹549.95 ₹305.50 -44%
Ramco Industries Limited 532369 ₹358.50 ₹302.39 -16%
Deccan Cements Limited 502137 ₹548.45 ₹91.42 -83%
Patels Airtemp (India) Limited 517417 ₹281.05 ₹425.54 +51%
Pacific Industries Limited 523483 ₹137.35 ₹121.22 -12%
Keerthi Industries Limited 518011 ₹43.52 ₹21.42 -51%
Solid Stone Company 513699 ₹24.93 ₹22.00 -12%
Barak Valley Cements Limited 532916 ₹40.75 ₹39.64 -3%

Compare Sicagen India Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Sicagen India Limited (533014) overvalued or undervalued?
As of Aug 17, 2026, our model estimates a fair value of ₹92.58 versus a price of ₹54.98, about +68% (undervalued).
What is the fair value of 533014?
Our model-based fair value for Sicagen India Limited is ₹92.58 (as of Aug 17, 2026), built from audited fundamentals. The current price is ₹54.98.
What is the quality score of 533014?
Sicagen India Limited has a Quality Score of 62/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Sicagen India Limited (533014)?
Sicagen India Limited reported trailing-twelve-month revenue of about ₹5.9B (latest available figure, as of Aug 17, 2026).
What is the net profit margin of 533014?
The net profit margin of Sicagen India Limited is about -0.4%, meaning it is currently running at a net loss. Based on the latest reported figures.
Does Sicagen India Limited pay a dividend?
Sicagen India Limited currently shows a dividend yield of about 4.31% relative to its recent price (as of Aug 17, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Sicagen India Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.