Semac Construction Ltd

₹ 231 2.34%

13 Nov - close price

semacconsultants.com BSE: 505368 NSE: SEMAC

About

Incorporated in 1969, Semac Consultants Ltd
is in the business of engineering & consultancy for commercial and industrial projects^[1]

Key Points

** Business Model and Operating Structure:**^[1]
SMCL is a design and engineering company
providing integrated EPC solutions through
a single-window model covering Architectural,
Structural, Mechanical, Electrical, Plumbing,
and Firefighting (ASMEPF) disciplines.
It operates under one reportable segment—
Design and Build Services for industrial clients.
The company is increasingly executing projects
directly rather than relying on subcontractors.
This shift changes the business economics by
increasing execution control and value capture,
but also raises operational complexity and execution responsibilities.^[2]

Website BSE NSE

Market Cap ₹ 72.0 Cr.
Current Price ₹ 231
High / Low ₹ 424 / 202
Stock P/E 8.31
Book Value ₹ 271
Dividend Yield 0.00 %
ROCE 10.3 %
ROE 9.19 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Stock is trading at 0.85 times its book value
Debtor days have improved from 85.2 to 55.3 days.

Cons

Company has a low return on equity of -12.6% over last 3 years.
Contingent liabilities of Rs.32.6 Cr.
Earnings include an other income of Rs.5.15 Cr.
Company's cost of borrowing seems high
Promoter holding has decreased over last 3 years: -9.76%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Industrials Construction Construction Civil Construction

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Sep 2026
	22.87	27.51	24.99	20.98	32.52	46.05	73.30	51.58	57.30	58.96	74.87	30.42	48.20
YoY Sales growth	-81.88%	-73.30%	-67.82%	-59.74%	+42.20%	+67.39%	+193.32%	+145.85%	+76.20%	+28.03%	+2.14%	-41.02%	-15.88%
	25.57	47.76	36.86	22.53	33.19	47.21	74.25	50.37	56.16	57.44	70.70	29.73	47.16
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	1.04
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%	2.16%
	0.73	0.36	0.98	0.68	0.74	0.77	2.00	1.71	1.01	1.80	0.70	1.55	1.10
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	0.70
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	0.17
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	1.27
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%	-40.16%
	-3.31	-14.49	-16.04	-2.36	-2.97	-1.24	0.74	1.08	0.09	1.57	4.53	0.40	1.79
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	6.48
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	163	245	208	162	211	159	132	80	325	127	172	243	212
Sales growth	-7%	+50%	-15%	-22%	+30%	-25%	-17%	-40%	+308%	-61%	+35%	+41%	-7%
	142	210	193	169	195	140	125	80	299	162	176	234	205
Operating Profit	21	36	15	-7	15	19	7	-0	26	-35	-4	8	7
OPM %	13%	15%	7%	-4.4%	7%	12%	5%	-0.2%	8%	-27%	-2.4%	3.5%	3.5%
	3	13	5	4	4	6	6	4	5	5	4	5	5
Interest	11	10	8	4	3	2	4	1	1	2	6	5	4
Depreciation	3	2	2	2	2	2	2	2	2	2	2	2	1
Profit before tax	10	36	10	-9	15	21	7	2	27	-33	-7	7	7
Tax %	34%	18%	-1%	-2%	13%	25%	63%	-44%	29%	-3%	-21%	-9%
	7	30	10	-9	13	16	3	3	19	-32	-6	7	8
EPS in Rs	12.65	87.90	32.74	-28.45	37.19	48.42	16.84	7.16	59.19	-104.29	-19.05	23.00	27.78
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	8%	0%	0%	0%

Compounded Sales Growth
10 Years:	0%
5 Years:	13%
3 Years:	-9%
TTM:	-7%

Compounded Profit Growth
10 Years:	-10%
5 Years:	7%
3 Years:	-26%
TTM:	1212%

Stock Price CAGR
10 Years:	-5%
5 Years:	-14%
3 Years:	-45%
1 Year:	-32%

Return on Equity
10 Years:	1%
5 Years:	-2%
3 Years:	-13%
Last Year:	9%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Sep 2026
Equity Capital	3	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	81
	65	80	27	26	0	19	35	1	6	19	41	28	20
	79	67	69	62	78	70	93	52	94	99	105	95	90
Total Liabilities	266	298	256	239	240	263	310	147	213	197	221	205	194
	80	65	68	67	68	70	70	19	23	22	21	20	18
CWIP	0	0	0	0	0	0	0	0	0	1	0	0	0
Investments	2	19	3	0	0	29	10	16	11	1	0	0	0
	184	214	185	173	172	164	230	112	179	173	200	185	176
Total Assets	266	298	256	239	240	263	310	147	213	197	221	205	194

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	1	-14	68	-0	20	13	-6	19	-0	-19	-3	24
	19	13	-2	10	3	-29	-9	-7	-4	8	-13	-3
	-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/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit	17%	-13%	491%	-11%	181%	50%	-133%	-15,454%	22%	48%	-7%	334%

Ratios

Consolidated / View Standalone

	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%

Insights

In beta

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Contracting Revenue (Work Contract Services)
INR Crore ・Standalone data

xxx.xx	xxx.xx	xxx.xx	xxx.xx
xx	xx	xx	xx
xx.xx	x.xx	x.xx	x.xx
xxx	xxx	xxx	xx
xxx	xxx	xxx	xxx
xxx	xxx	xxx

Please log in to see hidden values.

Customer Concentration (Top 4 Customers as % of Revenue)
% ・Standalone data

Design Revenue (Engineering Consultancy)
INR Crore ・Standalone data

Order Book (Closing/Unexecuted)
INR Crore

Permanent Employees
Count ・Standalone data

Order Inflow (New Orders Booked)
INR Crore ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026	Sep 2026
	72.61%	72.61%	63.86%	62.83%	62.84%	62.85%	62.85%	62.85%	62.85%	62.85%	62.85%	62.85%
	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%
	0.00%	0.00%	0.02%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	27.34%	27.34%	36.07%	37.12%	37.12%	37.10%	37.09%	37.09%	37.10%	37.10%	37.10%	37.10%
No. of Shareholders	4,559	4,511	6,334	6,338	6,253	6,149	5,929	5,551	5,497	5,503	5,454	5,429

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Sep 2026
	72.58%	72.58%	72.58%	72.58%	72.58%	72.58%	72.61%	72.61%	62.85%	62.85%	62.85%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.12%	0.04%	0.04%	0.04%	0.04%
	27.42%	27.42%	27.42%	27.42%	27.42%	27.42%	27.26%	27.34%	37.10%	37.10%	37.10%
No. of Shareholders	4,574	4,994	4,901	4,884	5,025	5,170	5,144	4,511	6,149	5,503	5,429

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Semac Construction Ltd

Semac Construction Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings