SEPC Ltd

₹ 10.1 0.00%

24 Dec 9:52 a.m.

About

SEPC (Shriram EPC Ltd till February 2021) was incorporated in June 2000. The company became majority owned by Mark AB since September 2022 post infusion of Rs 350 crore. SEPC specialises in executing EPC contracts, providing integrated solutions encompassing design, engineering, procurement, construction and project management services in water, process and process and metallurgy, and infrastructure segments.^[1]

Key Points

Service Offerings
The company is an engineering, procurement, and construction, commissioning end-to-end solutions provider offering multi-disciplinary services and project management solutions across 2 business areas:

Website BSE NSE

Market Cap ₹ 1,902 Cr.
Current Price ₹ 10.1
High / Low ₹ 21.5 / 8.50
Stock P/E 36.5
Book Value ₹ 9.70
Dividend Yield 0.00 %
ROCE 6.08 %
ROE 2.55 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Stock is trading at 1.04 times its book value
Company has delivered good profit growth of 38.4% CAGR over last 5 years

Cons

Promoter holding is low: 27.4%
Company has a low return on equity of -1.52% over last 3 years.
Promoters have pledged or encumbered 34.0% of their holding.
Earnings include an other income of Rs.36.3 Cr.
Company has high debtors of 225 days.
Promoter holding has decreased over last 3 years: -20.3%

* 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

Part of BSE SmallCap BSE Allcap BSE Industrials

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	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
	54.93	122.45	142.23	143.28	129.18	140.70	147.82	175.82	170.99	133.04	117.80	202.28	237.42
	136.37	108.67	129.33	130.51	120.69	142.56	140.98	151.61	163.31	129.63	102.50	174.04	226.85
Operating Profit	-81.44	13.78	12.90	12.77	8.49	-1.86	6.84	24.21	7.68	3.41	15.30	28.24	10.57
OPM %	-148.26%	11.25%	9.07%	8.91%	6.57%	-1.32%	4.63%	13.77%	4.49%	2.56%	12.99%	13.96%	4.45%
	136.55	4.42	7.90	2.58	9.60	20.11	13.95	2.38	10.96	12.82	8.31	1.52	13.61
Interest	11.55	12.28	9.34	9.08	11.11	11.40	12.79	12.61	10.45	9.42	12.31	9.49	11.94
Depreciation	1.36	2.03	1.39	1.34	1.33	1.32	1.34	1.30	1.29	1.22	1.27	1.22	1.44
Profit before tax	42.20	3.89	10.07	4.93	5.65	5.53	6.66	12.68	6.90	5.59	10.03	19.05	10.80
Tax %	0.00%	0.00%	300.10%	0.00%	0.00%	0.00%	0.00%	36.28%	66.67%	20.39%	0.00%	13.12%	23.15%
	42.20	3.89	-20.15	4.93	5.65	5.53	6.67	8.08	2.29	4.44	10.02	16.55	8.30
EPS in Rs	0.22	0.02	-0.11	0.03	0.03	0.03	0.03	0.04	0.01	0.02	0.05	0.09	0.04
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014 9m	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	495	548	548	744	829	1,202	1,208	583	329	379	561	598	691
	753	615	519	736	813	1,139	1,149	641	366	435	527	533	633
Operating Profit	-258	-67	28	8	16	63	59	-58	-36	-56	34	64	58
OPM %	-52%	-12%	5%	1%	2%	5%	5%	-10%	-11%	-15%	6%	11%	8%
	67	121	46	83	105	70	-15	12	-53	155	46	34	36
Interest	231	301	272	298	104	95	115	126	125	67	52	58	43
Depreciation	4	6	7	6	6	6	6	6	6	6	5	5	5
Profit before tax	-426	-253	-204	-213	11	31	-77	-178	-221	25	23	35	45
Tax %	3%	0%	0%	-35%	118%	3%	0%	1%	19%	119%	0%	29%
	-506	-266	-204	-137	-2	31	-77	-179	-264	-5	23	25	39
EPS in Rs	-79.11	-21.32	-4.28	-1.02	-0.01	0.22	-0.55	-1.28	-1.88	-0.03	0.12	0.13	0.20
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	1%
5 Years:	-13%
3 Years:	22%
TTM:	9%

Compounded Profit Growth
10 Years:	8%
5 Years:	38%
3 Years:	29%
TTM:	131%

Stock Price CAGR
10 Years:	-11%
5 Years:	19%
3 Years:	6%
1 Year:	-52%

Return on Equity
10 Years:	-7%
5 Years:	-8%
3 Years:	-2%
Last Year:	3%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	44	86	331	937	972	972	972	972	972	1,322	1,410	1,564	1,940
Reserves	-268	-365	125	204	258	288	212	32	-234	-235	-200	-58	-59
	2,023	2,422	1,967	841	800	657	684	836	981	409	455	358	365
	587	484	528	883	1,121	1,055	735	577	505	506	544	523	689
Total Liabilities	2,387	2,627	2,951	2,865	3,151	2,971	2,603	2,416	2,223	2,002	2,209	2,387	2,935
	43	41	55	61	56	55	51	45	41	36	31	26	25
CWIP	27	29	10	0	0	0	0	0	0	0	0	0	0
Investments	17	5	5	1	1	1	1	1	1	0	1	0	2
	2,300	2,552	2,880	2,803	3,094	2,915	2,551	2,370	2,182	1,965	2,178	2,361	2,908
Total Assets	2,387	2,627	2,951	2,865	3,151	2,971	2,603	2,416	2,223	2,002	2,209	2,387	2,935

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	-376	-299	12	28	302	-7	-50	-72	21	-121	-133
	167	22	-6	21	-38	40	21	1	12	-24	4
	218	306	35	-81	-257	-52	25	68	-6	130	118
Net Cash Flow	8	29	42	-32	7	-19	-4	-3	27	-15	-11

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	181	168	194	237	160	147	145	252	413	281	195	225
Inventory Days	195	679	421
Days Payable	519	1,895	1,894
Cash Conversion Cycle	-142	-1,048	-1,280	237	160	147	145	252	413	281	195	225
Working Capital Days	-816	125	339	188	3	177	177	213	143	621	523	623
ROCE %		2%	6%	4%	6%	7%	5%	-2%	-2%	-3%	5%	6%

Shareholding Pattern

Numbers in percentages

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
	47.62%	31.08%	26.66%	27.75%	27.75%	26.97%	37.65%	33.94%	33.37%	33.37%	27.35%	27.35%
	0.16%	0.19%	0.21%	0.34%	0.42%	0.47%	0.65%	0.76%	0.64%	0.65%	0.68%	0.62%
	40.79%	40.79%	39.30%	37.53%	26.58%	25.16%	24.93%	19.00%	19.15%	19.14%	15.75%	14.52%
	11.42%	27.94%	33.82%	34.38%	45.24%	47.41%	36.78%	46.30%	46.84%	46.85%	56.22%	57.51%
No. of Shareholders	50,912	50,285	54,828	82,043	1,28,326	1,62,331	1,74,456	2,68,268	2,80,710	2,87,871	3,02,036	3,07,501

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
	29.82%	28.76%	28.76%	28.76%	28.76%	28.76%	31.08%	26.97%	33.37%	27.35%
	0.12%	0.13%	0.05%	0.00%	0.00%	0.20%	0.19%	0.47%	0.65%	0.62%
	67.45%	67.29%	66.96%	66.55%	64.30%	55.53%	40.79%	25.16%	19.14%	14.52%
	2.61%	3.83%	4.23%	4.69%	6.94%	15.51%	27.94%	47.41%	46.85%	57.51%
No. of Shareholders	17,037	20,111	20,452	20,290	25,118	57,903	50,285	1,62,331	2,87,871	3,07,501

* 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.

SEPC Ltd

SEPC Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings