Price
Financials
Consolidated, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 22.87 | 27.51 | 24.99 | 20.98 | 32.52 | 46.05 | 73.30 | 51.58 | 57.30 | 58.96 | 74.87 | 30.42 |
| Expenses | 25.57 | 47.76 | 36.86 | 22.53 | 33.19 | 47.21 | 74.25 | 50.37 | 56.16 | 57.44 | 70.70 | 29.73 |
| Operating Profit | -2.70 | -20.25 | -11.87 | -1.55 | -0.67 | -1.16 | -0.95 | 1.21 | 1.14 | 1.52 | 4.17 | 0.69 |
| OPM % | -11.81% | -73.61% | -47.50% | -7.39% | -2.06% | -2.52% | -1.30% | 2.35% | 1.99% | 2.58% | 5.57% | 2.27% |
| Other Income | 0.73 | 0.36 | 0.98 | 0.68 | 0.74 | 0.77 | 2.00 | 1.71 | 1.01 | 1.80 | 0.70 | 1.55 |
| Interest | 0.29 | 0.59 | 0.54 | 1.00 | 1.33 | 1.52 | 1.67 | 1.17 | 1.48 | 1.45 | 0.96 | 0.95 |
| Depreciation | 0.43 | 0.49 | 0.47 | 0.43 | 0.41 | 0.42 | 0.43 | 0.38 | 0.38 | 0.39 | 0.38 | 0.27 |
| Profit before tax | -2.69 | -20.97 | -11.90 | -2.30 | -1.67 | -2.33 | -1.05 | 1.37 | 0.29 | 1.48 | 3.53 | 1.02 |
| Tax % | 22.68% | -30.90% | 34.87% | 3.04% | 77.84% | -46.78% | -169.52% | 21.90% | 72.41% | -6.08% | -28.61% | 59.80% |
| Net Profit | -3.31 | -14.49 | -16.04 | -2.36 | -2.97 | -1.24 | 0.74 | 1.08 | 0.09 | 1.57 | 4.53 | 0.40 |
| EPS in Rs | -11.29 | -46.74 | -51.68 | -7.96 | -9.85 | -4.30 | 3.08 | 3.37 | -0.03 | 4.49 | 15.17 | 1.64 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 245 | 208 | 162 | 211 | 159 | 132 | 80 | 325 | 127 | 172 | 243 | 222 |
| Expenses | 210 | 193 | 169 | 195 | 140 | 125 | 80 | 299 | 162 | 176 | 234 | 214 |
| Operating Profit | 36 | 15 | -7 | 15 | 19 | 7 | -0 | 26 | -35 | -4 | 8 | 8 |
| OPM % | 15% | 7% | -4.4% | 7% | 12% | 5% | -0.2% | 8% | -27% | -2.4% | 3.5% | 3.4% |
| Other Income | 13 | 5 | 4 | 4 | 6 | 6 | 4 | 5 | 5 | 4 | 5 | 5 |
| Interest | 10 | 8 | 4 | 3 | 2 | 4 | 1 | 1 | 2 | 6 | 5 | 5 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 |
| Profit before tax | 36 | 10 | -9 | 15 | 21 | 7 | 2 | 27 | -33 | -7 | 7 | 6 |
| Tax % | 18% | -1% | -2% | 13% | 25% | 63% | -44% | 29% | -3% | -21% | -9% | |
| Net Profit | 30 | 10 | -9 | 13 | 16 | 3 | 3 | 19 | -32 | -6 | 7 | 7 |
| EPS in Rs | 87.90 | 32.74 | -28.45 | 37.19 | 48.42 | 16.84 | 7.16 | 59.19 | -104.29 | -19.05 | 23.00 | 21.27 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 8% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 0% | 13% | -9% | 9% | ||
| Compounded Profit Growth | -10% | 7% | -26% | 376% | ||
| Stock Price CAGR | -6% | -9% | -45% | -51% | ||
| Return on Equity | 1% | -2% | -13% | 9% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 119 | 147 | 156 | 148 | 158 | 172 | 180 | 92 | 110 | 76 | 71 | 79 |
| Borrowings | 65 | 80 | 27 | 26 | 0 | 19 | 35 | 1 | 6 | 19 | 41 | 28 |
| Other Liabilities | 79 | 67 | 69 | 62 | 78 | 70 | 93 | 52 | 94 | 99 | 105 | 95 |
| Total Liabilities | 266 | 298 | 256 | 239 | 240 | 263 | 310 | 147 | 213 | 197 | 221 | 205 |
| Fixed Assets | 80 | 65 | 68 | 67 | 68 | 70 | 70 | 19 | 23 | 22 | 21 | 20 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Investments | 2 | 19 | 3 | 0 | 0 | 29 | 10 | 16 | 11 | 1 | 0 | 0 |
| Other Assets | 184 | 214 | 185 | 173 | 172 | 164 | 230 | 112 | 179 | 173 | 200 | 185 |
| Total Assets | 266 | 298 | 256 | 239 | 240 | 263 | 310 | 147 | 213 | 197 | 221 | 205 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 1 | -14 | 68 | -0 | 20 | 13 | -6 | 19 | -0 | -19 | -3 | 24 |
| Cash from Investing Activity | 19 | 13 | -2 | 10 | 3 | -29 | -9 | -7 | -4 | 8 | -13 | -3 |
| Cash from Financing Activity | -17 | 11 | -62 | -4 | -30 | 11 | 11 | -7 | -2 | 10 | 17 | -18 |
| Net Cash Flow | 3 | 10 | 4 | 5 | -7 | -5 | -4 | 6 | -6 | 0 | 1 | 3 |
| Free Cash Flow | -1 | -15 | 66 | -1 | 21 | 11 | -4 | 18 | -0 | -20 | -3 | 24 |
| CFO/OP | 17% | -13% | 491% | -11% | 181% | 50% | -133% | -15,454% | 22% | 48% | -7% | 334% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 157 | 193 | 148 | 133 | 144 | 151 | 200 | 75 | 62 | 98 | 102 | 55 |
| Inventory Days | 521 | 100 | 63 | 136 | 46 | 138 | 348 | |||||
| Days Payable | 156 | 103 | 112 | 105 | 84 | 122 | 308 | |||||
| Cash Conversion Cycle | 522 | 190 | 99 | 164 | 107 | 167 | 240 | 75 | 62 | 98 | 102 | 55 |
| Working Capital Days | 85 | 66 | 87 | 114 | 132 | 135 | 221 | 104 | 49 | 26 | -34 | -13 |
| ROCE % | 11% | 16% | 8% | -3% | 9% | 11% | 5% | 1% | 25% | -28% | -2% | 10% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 72.61% | 72.61% | 72.61% | 63.86% | 62.83% | 62.84% | 62.85% | 62.85% | 62.85% | 62.85% | 62.85% | 62.85% |
| FIIs | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% | 0.04% |
| Government | 0.00% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Public | 27.34% | 27.34% | 27.34% | 36.07% | 37.12% | 37.12% | 37.10% | 37.09% | 37.09% | 37.10% | 37.10% | 37.10% |
| No. of Shareholders | 5,105 | 4,559 | 4,511 | 6,334 | 6,338 | 6,253 | 6,149 | 5,929 | 5,551 | 5,497 | 5,503 | 5,454 |
Fundamentals
Market Cap₹ 74.4 Cr.
Current Price₹ 238
Stock P/E11.2
Book Value₹ 262
ROCE10.3 %
ROE9.19 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)9%
Compounded Profit Growth (TTM)376%
Consolidated figures.
Valuation
Market capRs 75 Cr
Enterprise valueRs 45 Cr
P/E (TTM)11.38x
Price to book0.92x
Price to sales0.34x
EV / EBITDA3.55x
EV / EBIT4.00x
EV / sales0.20x
Price to cash flow3.16x
Earnings yield8.79%
P/E, 3-year average9.66x
P/B, 3-year average3.33x
P/E, 5-year average29.15x
P/B, 5-year average2.77x
Profitability
Operating margin (excl. other income)3.47%
Operating margin (incl. other income)5.63%
EBITDA margin5.68%
Pre-tax margin2.85%
Net profit margin2.99%
Net margin, latest quarter1.68%
ROE9.22%
ROCE10.78%
ROA3.37%
ROE, 3-year average-10.69%
ROCE, 3-year average-6.37%
ROA, 3-year average-5.08%
ROE, 5-year average-2.57%
ROCE, 5-year average1.85%
ROA, 5-year average-0.82%
ROIC (approx.)23.87%
Tax rate-8.98%
Other income / net worth6.40%
Growth
Sales growth (latest year)41.10%
Sales CAGR, 3 years-9.28%
Sales CAGR, 5 years12.91%
Profit CAGR, 3 years-26.89%
Profit CAGR, 5 years6.55%
Sales growth QoQ-59.37%
Profit growth QoQ-89.22%
Sales growth YoY (latest quarter)-41.02%
Profit growth YoY (latest quarter)-51.43%
Per share
EPS (TTM)Rs 21.27
EPS (latest year)Rs 23.00
EPS (latest quarter)Rs 1.64
EPS, 3-year averageRs -33.82
EPS, 5-year averageRs -6.88
Book value per shareRs 262.12
Sales per shareRs 710.71
Cash flow per shareRs 76.60
Free cash flow per shareRs 76.99
Dividend per share, 5-year averageRs 5.02
Dividends
Dividend payout, 5-year average8.39%
Efficiency
Asset turnover1.18x
Fixed asset turnover12.27x
Inventory turnover98.90x
Inventory days4 days
Debtor days55 days
Debtors turnover6.60x
Creditor days308 days
Cash conversion cycle55 days
Working capital days-13 days
Leverage
Total debtRs 28 Cr
Cash and bankRs 59 Cr
Net debtRs -31 Cr
Debt to equity0.34x
Net debt / EBITDA-2.45x
Interest coverage2.31x
Owners' fund to total sources39.87%
Debt to assets13.69%
Cash flow
Cash from Operating Activity (latest year)Rs 24 Cr
Cash from Investing Activity (latest year)Rs -3 Cr
Cash from Financing Activity (latest year)Rs -18 Cr
Net Cash Flow (latest year)Rs 3 Cr
Free cash flow (latest year)Rs 24 Cr
FCFE (approx.: FCF + change in debt)Rs 11 Cr
Sales to cash flow10.16x
Statement figures
Net sales (TTM)Rs 222 Cr
Net sales (latest year)Rs 243 Cr
Sales (latest quarter)Rs 30 Cr
Operating profit excl. other income (latest year)Rs 8 Cr
Operating profit (latest quarter)Rs 1 Cr
Other income (TTM)Rs 5 Cr
EBITDA (TTM)Rs 13 Cr
PBDT (TTM)Rs 8 Cr
Profit before tax (TTM)Rs 6 Cr
Tax (latest year)Rs -1 Cr
Net profit (TTM)Rs 7 Cr
Net profit (latest year)Rs 7 Cr
Net profit (latest quarter)Rs 1 Cr
Depreciation (TTM)Rs 1 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 5 Cr
Cost of goods sold (latest year)Rs 196 Cr
Total expenditure (latest year)Rs 234 Cr
Total income (latest year)Rs 248 Cr
Share capitalRs 3 Cr
ReservesRs 79 Cr
Shareholders' fundsRs 82 Cr
Total assetsRs 205 Cr
Net blockRs 20 Cr
ReceivablesRs 37 Cr
InventoryRs 2 Cr
Other liabilitiesRs 95 Cr
Shares outstanding (crore)0.31
Ownership
Promoter holding62.85% (+0.00 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/E 11.4 is at the 23th percentile of its own 7.0-year range
(median 22.2, low 7.7, high 239.6).
P/B 0.92 is at the 26th percentile (median 1.19).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | SEMAC | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -9.8% | -2.8% | -7.1 pts |
| 1 month | -14.2% | -6.8% | -7.4 pts |
| 3 months | -29.0% | -7.6% | -21.3 pts |
| 6 months | -1.7% | +0.4% | -2.2 pts |
| 1 year | -52.6% | -9.9% | -42.6 pts |
| 2 years | -44.4% | -13.6% | -30.8 pts |
| 3 years | -88.9% | +14.2% | -103.1 pts |
| 5 years | -59.4% | +27.9% | -87.3 pts |
Red flags
F-score 8 of 8| look | Profit leans on other income Other income was 78% of pre-tax profit in 2026 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹30 Cr -41.0% vs Jun 2025.
Net profit ₹0 Cr -63.0%.
Against our estimate for Jun 2026: sales -48.8%, profit -71.7% in line. Our estimate for Sep 2026: sales Rs 46 Cr, profit Rs 1 Cr (how).
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Larsen & Toubro Ltd | 515,837 | 29.3 | 14.6 % |
| Rail Vikas Nigam Ltd | 41,263 | 45.9 | 10.8 % |
| Kalpataru Projects International Ltd | 23,312 | 21.0 | 18.3 % |
| NBCC (India) Ltd | 21,063 | 30.8 | 29.3 % |
| Cemindia Projects Ltd | 21,015 | 34.9 | 32.8 % |
| IRB Infrastructure Developers Ltd | 20,508 | 20.8 | 7.47 % |
| Engineers India Ltd | 17,435 | 22.2 | 30.4 % |
| Central Mine Planning & Design Institute Ltd | 15,217 | 23.3 | 38.1 % |
| Techno Electric & Engineering Company Ltd | 11,748 | 22.8 | 15.2 % |
| Welspun Enterprises Ltd | 10,302 | 29.1 | 16.7 % |
| KEC International Ltd | 10,072 | 16.8 | 16.5 % |
| Ircon International Ltd | 9,637 | 18.4 | 9.27 % |
| Rites Ltd | 9,242 | 22.1 | 23.0 % |
| Afcons Infrastructure Ltd | 9,014 | 44.0 | 13.9 % |
| NCC Ltd | 8,053 | 11.2 | 16.8 % |
No bulk or block deals on record.
| Ex-date | Action | Factor |
|---|---|---|
| 2024-09-20 | Annual General Meeting | |
| 2024-05-03 | Demerger | |
| 2023-10-19 | Dividend - Rs 5 Per Share | |
| 2023-09-27 | Dividend - Rs 5 Per Share | |
| 2023-09-20 | Annual General Meeting | |
| 2022-09-19 | Annual General Meeting | |
| 2021-09-16 | Annual General Meeting | |
| 2020-09-17 | Annual General Meeting | |
| 2019-08-30 | Annual General Meeting | |
| 2018-09-17 | Annual General Meeting | |
| 2017-09-15 | Annual General Meeting | |
| 2016-09-12 | Annual General Meeting | |
| 2014-09-18 | Annual General Meeting | |
| 2013-08-08 | Annual General Meeting | |
| 2012-09-13 | Annual General Meeting | |
| 2011-08-23 | Annual General Meeting | |
| 2010-09-20 | Annual General Meeting | |
| 2009-11-11 | Annual General Meeting | |
| 2008-09-11 | Agm/Dividend - 100% | |
| 2006-07-11 | Agm/Div-Rs.10/- Per Sh |
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
High low price variation greater than 150perc in previous 12 monthsLess than 100 unique PAN traded in previous 30 days
Quick answers
What is the market cap of Semac Construction Ltd?
Semac Construction Ltd (SEMAC) has a market capitalisation of Rs 74.4 Cr. at the 2026-10-01 close.
What is the P/E ratio of Semac Construction Ltd?
Semac Construction Ltd trades at a P/E of 11.2 on trailing twelve-month profit, at the 2026-10-01 close.
What were Semac Construction Ltd's latest quarterly results?
In the Jun 2026 quarter, Semac Construction Ltd sales was Rs 30 Cr (-41.0% vs Jun 2025) and net profit was Rs 0 Cr.
What is the 52-week high and low of Semac Construction Ltd?
The 52-week high is Rs 519.25 and the 52-week low is Rs 205.00.