shipping corporation of India Ltd
NSE:SCI

Watchlist Manager
shipping corporation of India Ltd Logo
shipping corporation of India Ltd
NSE:SCI
Watchlist
Price: 235.08 INR 2.45%
Market Cap: 109.5B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-6%
5Y
+19%
10Y
+23%
Operating Income
+
3Y
-16%
5Y
-23%
10Y
+34%
Net Income
+
3Y
+14%
5Y
-9%
10Y
+78%

Earnings Waterfall
shipping corporation of India Ltd

Revenue
53B INR
Cost of Revenue
-28.4B INR
Gross Profit
24.5B INR
Operating Expenses
-18.4B INR
Operating Income
6.1B INR
Other Expenses
1.9B INR
Net Income
8B INR

Income Statement
shipping corporation of India Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
791
0
0
215
801
579
741
681
616
575
531
569
647
664
696
624
525
0
0
0
639
0
0
0
897
0
0
0
1 589
0
0
0
1 900
0
0
0
2 025
0
0
0
1 704
0
0
0
0
0
0
0
3 532
0
0
0
958
0
0
0
639
0
0
0
1 192
0
0
0
1 537
0
0
0
0
0
0
Revenue
29 475
N/A
31 638
+7%
32 666
+3%
34 806
+7%
34 112
-2%
32 752
-4%
32 225
-2%
32 275
+0%
35 310
+9%
36 346
+3%
39 506
+9%
40 936
+4%
37 034
-10%
38 581
+4%
36 808
-5%
35 337
-4%
37 269
+5%
39 239
+5%
42 287
+8%
44 217
+5%
41 666
-6%
40 912
-2%
37 510
-8%
34 945
-7%
34 631
-1%
35 831
+3%
36 270
+1%
36 750
+1%
35 930
-2%
36 255
+1%
37 484
+3%
39 836
+6%
38 594
-3%
40 137
+4%
41 308
+3%
40 150
-3%
41 957
+5%
40 171
-4%
39 074
-3%
39 388
+1%
42 318
+7%
43 574
+3%
44 256
+2%
43 513
-2%
43 112
-1%
43 032
0%
42 952
0%
42 934
0%
40 499
-6%
8 922
-78%
18 320
+105%
29 069
+59%
38 729
+33%
38 997
+1%
39 343
+1%
40 776
+4%
44 254
+9%
45 726
+3%
44 414
-3%
40 644
-8%
37 033
-9%
35 876
-3%
39 657
+11%
45 628
+15%
49 881
+9%
54 321
+9%
56 312
+4%
56 930
+1%
57 940
+2%
55 291
-5%
52 019
-6%
50 425
-3%
50 465
+0%
53 607
+6%
57 183
+7%
56 932
0%
56 058
-2%
54 076
-4%
52 957
-2%
Gross Profit
Cost of Revenue
(18 524)
(2 621)
(5 089)
(8 051)
(20 337)
(7 836)
(8 038)
(8 546)
(21 194)
(14 112)
(15 262)
(16 774)
(25 552)
(13 756)
(12 877)
(11 743)
(23 106)
(10 835)
(13 125)
(14 126)
(28 157)
(14 289)
(13 351)
(12 672)
(27 710)
(16 628)
(16 013)
(16 147)
(22 594)
(14 956)
(17 777)
(20 710)
(33 328)
(28 694)
(28 703)
(27 151)
(30 983)
(28 709)
(28 354)
(29 138)
(29 222)
(28 999)
(28 869)
(27 579)
(26 330)
(24 636)
(23 304)
(22 328)
(19 669)
(5 909)
(12 446)
(19 127)
(24 000)
(25 475)
(25 344)
(24 700)
(24 657)
(24 263)
(23 022)
(22 042)
(18 690)
(20 604)
(22 471)
(25 740)
(29 029)
(32 941)
(34 757)
(35 120)
(33 430)
(32 305)
(30 392)
(29 403)
(27 952)
(31 183)
(32 029)
(31 920)
(29 433)
(29 400)
(28 450)
Gross Profit
10 951
N/A
5 250
-52%
10 782
+105%
17 089
+58%
13 775
-19%
17 592
+28%
16 863
-4%
16 405
-3%
14 117
-14%
22 234
+57%
24 244
+9%
24 162
0%
11 482
-52%
16 808
+46%
15 914
-5%
15 577
-2%
14 163
-9%
17 962
+27%
18 720
+4%
19 649
+5%
13 510
-31%
17 963
+33%
15 499
-14%
13 613
-12%
6 921
-49%
19 203
+177%
20 257
+5%
20 603
+2%
13 337
-35%
21 300
+60%
19 708
-7%
19 126
-3%
5 267
-72%
11 442
+117%
12 605
+10%
13 000
+3%
10 974
-16%
11 463
+4%
10 720
-6%
10 250
-4%
13 097
+28%
14 575
+11%
15 386
+6%
15 933
+4%
16 783
+5%
18 395
+10%
19 649
+7%
20 608
+5%
20 830
+1%
3 014
-86%
5 875
+95%
9 943
+69%
14 729
+48%
13 522
-8%
14 000
+4%
16 078
+15%
19 598
+22%
21 466
+10%
21 395
0%
18 604
-13%
18 343
-1%
15 273
-17%
17 187
+13%
19 888
+16%
20 851
+5%
21 380
+3%
21 555
+1%
21 810
+1%
24 510
+12%
22 986
-6%
21 627
-6%
21 023
-3%
22 513
+7%
22 424
0%
25 154
+12%
25 011
-1%
26 625
+6%
24 676
-7%
24 507
-1%
Operating Income
Operating Expenses
(4 464)
(22 005)
(19 533)
(18 105)
(4 536)
(16 667)
(16 554)
(15 625)
(4 188)
(13 280)
(14 433)
(14 883)
(2 698)
(16 073)
(15 814)
(16 182)
(7 278)
(19 846)
(20 522)
(21 450)
(5 766)
(20 812)
(19 971)
(18 807)
(5 370)
(16 730)
(16 623)
(16 354)
(9 432)
(19 988)
(20 030)
(20 419)
(10 868)
(16 782)
(18 582)
(19 112)
(14 243)
(16 638)
(15 852)
(15 782)
(16 049)
(17 173)
(16 647)
(16 648)
(15 534)
(15 252)
(15 069)
(14 853)
(12 865)
(3 003)
(7 271)
(8 672)
(13 550)
(11 854)
(10 619)
(12 194)
(13 269)
(13 654)
(13 439)
(13 126)
(12 993)
(11 634)
(11 622)
(11 883)
(11 894)
(13 025)
(14 260)
(14 921)
(14 772)
(14 545)
(14 149)
(14 611)
(17 114)
(15 848)
(15 943)
(16 437)
(18 202)
(17 052)
(18 365)
Selling, General & Administrative
(1 230)
(10 305)
(7 561)
(6 037)
(1 488)
(7 433)
(7 397)
(6 532)
(1 344)
(6 461)
(6 398)
(6 698)
(1 379)
(5 194)
(5 210)
(5 285)
(4 659)
(6 698)
(7 011)
(7 733)
(2 056)
(6 762)
(6 803)
(6 369)
(2 006)
(8 231)
(7 902)
(7 278)
(5 063)
(5 585)
(5 559)
(5 593)
(5 112)
(4 553)
(4 710)
(4 937)
(6 904)
(6 206)
(5 851)
(5 536)
(6 764)
(6 688)
(6 868)
(7 005)
(6 803)
(6 163)
(6 452)
(6 959)
(7 168)
(1 107)
(2 127)
(3 283)
(6 965)
(4 511)
(4 616)
(4 568)
(6 556)
(4 717)
(4 713)
(4 646)
(6 714)
(4 717)
(4 705)
(4 729)
(5 541)
(4 727)
(4 748)
(4 792)
(7 240)
(4 863)
(4 898)
(5 135)
(8 220)
(5 155)
(5 218)
(5 502)
(8 689)
(5 762)
(5 857)
Depreciation & Amortization
(2 799)
(2 897)
(2 932)
(2 896)
(2 972)
(2 935)
(2 950)
(3 031)
(3 035)
(3 086)
(3 009)
(2 970)
(3 031)
(2 919)
(3 007)
(3 217)
(3 032)
(3 139)
(3 103)
(2 983)
(3 239)
(3 311)
(3 553)
(3 724)
(3 801)
(3 949)
(4 025)
(4 312)
(4 651)
(5 064)
(5 482)
(5 786)
(6 087)
(6 346)
(6 860)
(7 213)
(7 605)
(7 970)
(8 176)
(8 463)
(8 564)
(8 405)
(8 211)
(7 930)
(8 015)
(7 527)
(7 001)
(6 542)
(5 423)
(1 552)
(3 184)
(4 884)
(6 585)
(6 728)
(6 775)
(6 774)
(6 713)
(6 607)
(6 518)
(6 383)
(6 279)
(6 243)
(6 267)
(6 292)
(6 353)
(6 526)
(6 816)
(7 175)
(7 532)
(7 783)
(7 882)
(8 444)
(8 894)
(9 117)
(9 452)
(9 493)
(9 513)
(9 813)
(10 032)
Other Operating Expenses
(435)
(8 803)
(9 040)
(9 172)
(76)
(6 299)
(6 207)
(6 062)
191
(3 733)
(5 026)
(5 215)
1 712
(7 960)
(7 597)
(7 680)
413
(10 009)
(10 408)
(10 733)
(472)
(10 739)
(9 615)
(8 714)
437
(4 550)
(4 696)
(4 764)
282
(9 339)
(8 991)
(9 040)
330
(5 883)
(7 012)
(6 963)
266
(2 463)
(1 825)
(1 783)
(722)
(2 080)
(1 568)
(1 712)
(717)
(1 560)
(1 614)
(1 351)
(274)
(345)
(1 961)
(506)
0
(616)
771
(854)
0
(2 332)
(2 210)
(2 098)
0
(674)
(650)
(862)
0
(1 772)
(2 696)
(2 954)
0
(1 899)
(1 369)
(1 033)
0
(1 575)
(1 272)
(1 442)
0
(1 478)
(2 476)
Operating Income
6 487
N/A
7 012
+8%
8 044
+15%
8 650
+8%
9 239
+7%
8 249
-11%
7 633
-7%
8 104
+6%
9 929
+23%
8 954
-10%
9 811
+10%
9 279
-5%
8 784
-5%
8 752
0%
8 117
-7%
7 412
-9%
6 885
-7%
8 558
+24%
8 640
+1%
8 642
+0%
7 743
-10%
5 811
-25%
4 188
-28%
3 465
-17%
1 551
-55%
2 472
+59%
3 632
+47%
4 246
+17%
3 905
-8%
1 310
-66%
(324)
N/A
(1 293)
-299%
(5 602)
-333%
(5 341)
+5%
(5 977)
-12%
(6 113)
-2%
(3 269)
+47%
(5 175)
-58%
(5 132)
+1%
(5 532)
-8%
(2 953)
+47%
(2 598)
+12%
(1 260)
+52%
(714)
+43%
1 248
N/A
3 145
+152%
4 581
+46%
5 755
+26%
7 965
+38%
11
-100%
(1 396)
N/A
1 270
N/A
1 179
-7%
1 666
+41%
3 378
+103%
3 881
+15%
6 329
+63%
7 809
+23%
7 953
+2%
5 476
-31%
5 350
-2%
3 638
-32%
5 565
+53%
8 005
+44%
8 958
+12%
8 355
-7%
7 295
-13%
6 889
-6%
9 738
+41%
8 441
-13%
7 479
-11%
6 412
-14%
5 399
-16%
6 576
+22%
9 211
+40%
8 575
-7%
8 423
-2%
7 623
-9%
6 142
-19%
Pre-Tax Income
Interest Income Expense
50
53
117
285
160
262
490
553
931
1 136
1 645
1 854
1 271
1 924
1 647
1 702
1 941
1 213
1 794
2 034
2 666
2 560
1 980
1 753
1 679
1 859
1 595
1 362
635
1 241
(59)
(897)
(627)
(2 359)
(1 423)
(1 073)
(674)
(749)
(1 001)
(1 111)
(108)
(1 077)
(915)
(393)
(695)
(737)
(747)
(1 004)
(94)
(1 963)
(2 724)
(3 533)
(2 681)
(2 576)
(3 181)
(2 977)
(3 977)
(3 389)
(1 232)
(239)
1 904
781
79
(263)
(870)
(751)
(1 170)
(1 387)
(2 133)
(904)
(877)
(1 079)
235
(1 283)
(1 389)
(1 547)
(317)
(1 393)
(1 324)
Non-Reccuring Items
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(391)
0
0
(670)
0
0
0
0
0
0
0
0
0
(761)
2 968
2 968
2 051
3 759
0
0
(272)
0
0
0
0
0
0
0
0
0
0
0
(19)
0
0
0
(24)
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
410
(470)
0
0
1 738
1 738
0
1 738
121
223
623
623
828
726
0
0
35
0
0
0
351
309
309
976
1 245
1 149
2 429
2 337
2 026
1 978
899
2 075
2 836
3 058
3 464
1 713
1 236
951
408
1 138
1 024
1 046
978
883
1 240
1 081
1 085
0
125
0
0
0
1 185
0
0
0
949
0
0
0
(38)
0
0
0
(14)
0
0
0
(12)
0
0
0
464
0
0
0
0
0
0
Total Other Income
189
0
(470)
(1 132)
336
(662)
1 076
0
170
0
0
0
216
0
326
326
178
0
279
279
177
279
0
0
284
(1)
2
33
0
41
71
50
(7)
1 425
1 417
1 421
(28)
89
346
340
95
1 913
1 876
1 892
909
338
359
831
182
209
1 332
1 590
181
2 380
2 068
2 383
540
3 026
2 416
2 120
(89)
822
636
539
970
1 123
1 486
1 708
437
1 045
1 354
1 175
356
2 327
2 045
2 167
412
2 967
3 535
Pre-Tax Income
7 135
N/A
6 595
-8%
7 691
+17%
7 803
+1%
11 473
+47%
9 587
-16%
9 199
-4%
10 395
+13%
11 150
+7%
10 313
-8%
12 079
+17%
11 756
-3%
11 099
-6%
11 402
+3%
10 090
-12%
9 440
-6%
9 039
-4%
9 771
+8%
10 713
+10%
10 955
+2%
10 546
-4%
8 959
-15%
6 477
-28%
5 523
-15%
4 760
-14%
5 478
+15%
7 657
+40%
7 979
+4%
6 566
-18%
4 569
-30%
587
-87%
(66)
N/A
(3 400)
-5 052%
(3 978)
-17%
448
N/A
(1 085)
N/A
(685)
+37%
(1 125)
-64%
(5 380)
-378%
(5 167)
+4%
(2 214)
+57%
(717)
+68%
679
N/A
1 670
+146%
2 703
+62%
3 828
+42%
5 279
+38%
5 582
+6%
8 178
+47%
(1 744)
N/A
(2 789)
-60%
(673)
+76%
(155)
+77%
1 470
N/A
2 266
+54%
3 286
+45%
3 816
+16%
7 445
+95%
9 135
+23%
7 356
-19%
7 128
-3%
5 241
-26%
6 280
+20%
8 281
+32%
9 045
+9%
8 726
-4%
7 611
-13%
7 210
-5%
8 030
+11%
8 583
+7%
7 955
-7%
6 507
-18%
6 453
-1%
7 621
+18%
9 868
+29%
9 195
-7%
8 518
-7%
9 198
+8%
8 354
-9%
Net Income
Tax Provision
(865)
(858)
(653)
(622)
2 727
2 840
2 627
2 637
(728)
(811)
(865)
(957)
(955)
(1 016)
(1 094)
(943)
(900)
(898)
(915)
(1 069)
(1 139)
(1 150)
(1 078)
(1 105)
(991)
(911)
(921)
(886)
(893)
(953)
(883)
(720)
(882)
(795)
(842)
(802)
(459)
(455)
(408)
(526)
(533)
(548)
(523)
(543)
(752)
(737)
(762)
(782)
(361)
(160)
(360)
(560)
(471)
(481)
(441)
(425)
(452)
(423)
(286)
(143)
(167)
(64)
(91)
(293)
(439)
(517)
(588)
(508)
671
693
734
731
337
368
378
462
(82)
(135)
(314)
Income from Continuing Operations
6 270
5 737
7 038
7 181
14 200
12 427
11 826
13 032
10 421
9 502
11 214
10 799
10 144
10 386
8 996
8 497
8 138
8 873
9 798
9 886
9 407
7 809
5 399
4 418
3 769
4 568
6 737
7 094
5 674
3 616
(296)
(786)
(4 282)
(4 773)
(394)
(1 888)
(1 143)
(1 581)
(5 789)
(5 693)
(2 747)
(1 265)
156
1 127
1 950
3 091
4 517
4 800
7 817
(1 904)
(3 149)
(1 233)
(627)
989
1 825
2 861
3 365
7 022
8 850
7 214
6 961
5 178
6 189
7 988
8 605
8 209
7 023
6 703
8 702
9 276
8 690
7 238
6 790
7 988
10 246
9 657
8 436
9 063
8 040
Net Income (Common)
6 270
N/A
5 737
-9%
7 038
+23%
7 181
+2%
14 200
+98%
12 427
-12%
11 826
-5%
13 032
+10%
10 421
-20%
9 502
-9%
11 214
+18%
10 799
-4%
10 144
-6%
10 386
+2%
8 996
-13%
8 497
-6%
8 138
-4%
8 873
+9%
9 798
+10%
9 886
+1%
9 407
-5%
7 809
-17%
5 399
-31%
4 418
-18%
3 769
-15%
4 568
+21%
6 737
+47%
7 094
+5%
5 674
-20%
3 616
-36%
(296)
N/A
(786)
-166%
(4 282)
-445%
(4 773)
-11%
(394)
+92%
(1 888)
-379%
(1 143)
+39%
(1 581)
-38%
(5 789)
-266%
(5 693)
+2%
(2 747)
+52%
(1 265)
+54%
156
N/A
1 127
+622%
1 950
+73%
3 091
+59%
4 517
+46%
4 800
+6%
7 817
+63%
(1 904)
N/A
(3 149)
-65%
(1 233)
+61%
(627)
+49%
989
N/A
1 825
+85%
2 861
+57%
3 365
+18%
7 022
+109%
8 850
+26%
7 214
-18%
6 961
-4%
5 178
-26%
6 189
+20%
7 988
+29%
8 605
+8%
8 209
-5%
7 023
-14%
6 703
-5%
8 702
+30%
9 276
+7%
8 690
-6%
7 238
-17%
6 790
-6%
7 988
+18%
10 246
+28%
9 657
-6%
8 436
-13%
9 063
+7%
8 040
-11%
EPS (Diluted)
14.81
N/A
13.56
-8%
16.63
+23%
16.73
+1%
33.56
+101%
29.36
-13%
27.94
-5%
30.79
+10%
24.63
-20%
22.46
-9%
26.2
+17%
25.52
-3%
23.98
-6%
24.49
+2%
21.06
-14%
20.04
-5%
19.22
-4%
20.92
+9%
22.89
+9%
23.31
+2%
22.23
-5%
18.37
-17%
12.82
-30%
10.43
-19%
8.9
-15%
10.79
+21%
15.98
+48%
16.42
+3%
13.01
-21%
8.01
-38%
-0.6
N/A
-1.68
-180%
-9.19
-447%
-10.26
-12%
-0.84
+92%
-4.06
-383%
-2.45
+40%
-3.39
-38%
-12.29
-263%
-12.21
+1%
-5.9
+52%
-2.72
+54%
0.33
N/A
2.41
+630%
4.19
+74%
6.63
+58%
9.69
+46%
10.3
+6%
16.78
+63%
-4.09
N/A
-6.76
-65%
-2.65
+61%
-1.35
+49%
2.12
N/A
3.91
+84%
6.14
+57%
7.22
+18%
15.07
+109%
19.03
+26%
15.44
-19%
14.94
-3%
11.11
-26%
13.28
+20%
17.15
+29%
18.47
+8%
17.63
-5%
15.08
-14%
14.39
-5%
18.68
+30%
19.89
+6%
18.65
-6%
15.53
-17%
14.58
-6%
17.15
+18%
22
+28%
20.74
-6%
18.11
-13%
19.45
+7%
17.25
-11%

See Also

Summary
SCI intrinsic value, competitors valuation, and company profile.
DCF Valuation
SCI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SCI stock valuation using valuation multiples.
Wall Street Estimates
SCI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SCI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.