	2012 Mar 31	2013 Mar 31	2014 Mar 31	R 2015 Mar 31	C 2016 Mar 31	R 2017 Mar 31	2018 Mar 31	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31	TTM Jun 30
	2012 Mar 31	2013 Mar 31	2014 Mar 31	R 2015 Mar 31	C 2016 Mar 31	R 2017 Mar 31	2018 Mar 31	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31	TTM Jun 30
Period length: Source:	12M AR	12M AR	12M AR	12M AR	12M IR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M IR
Total Revenue	198.88	219.92	175.77	163.12	266.73	208.39	161.85	210.70	158.91	132.24	181.06	325.06	127.49	172.84	242.70	221.54
Cost of Operating Revenue	89.18	77.72	55.80	55.51	116.15	89.94	72.93	106.01	63.57	51.79	84.68	243.42	118.37	129.63	196.89	176.10
Gross Profit	109.70	142.20	119.96	107.61	150.57	118.45	88.92	104.70	95.34	80.45	96.38	81.63	9.12	43.21	45.81	45.44
Gross Margin	55.2	64.7	68.3	66.0	56.5	56.8	54.9	49.7	60.0	60.8	53.2	25.1	7.2	25.0	18.9	20.5
Total Operating Expenses	191.83	196.62	165.64	145.85	233.94	196.04	164.27	197.36	142.63	128.25	165.80	299.77	162.23	177.92	235.94	215.46
Operating Profit	7.05	23.30	10.13	17.27	32.78	12.35	-2.42	13.35	16.28	3.98	15.26	25.29	-34.74	-5.07	6.76	6.08
Operating Margin	3.5	10.6	5.8	10.6	12.3	5.9	-1.5	6.3	10.2	3.0	8.4	7.8	-27.3	-2.9	2.8	2.7
Financing Income/(Expense) - Net	-8.88	-10.36	-9.05	-10.12	-9.29	-6.59	-3.41	0.17	1.83	0.48	-1.16	1.74	1.29	-2.90	-1.62	-4.83
Profit before Taxes	-2.70	12.29	-5.16	10.34	36.45	10.42	-1.93	15.23	21.46	7.12	17.80	27.26	-32.73	-7.35	6.68	6.32
Income Taxes	0.32	5.38	4.06	3.52	6.42	-0.06	-0.15	2.04	5.34	4.52	4.68	8.01	-0.85	-1.51	-0.59	-0.28
Profit after Tax	-3.84	3.50	-12.60	3.92	27.25	10.15	-8.82	11.53	15.01	5.22	12.70	18.35	-32.33	-5.94	7.17	6.64
PAT Margin	-1.9	1.6	-7.2	2.4	10.2	4.9	-5.5	5.5	9.4	3.9	7.0	5.6	-25.4	-3.4	3.0	3.0
EPS - Basic - ex Extraordinary Items	-12.51	11.42	-41.08	12.77	88.85	33.95	-4.39	37.61	48.93	17.01	41.42	58.87	-103.72	-19.07	23.00	20.93
EPS - Diluted - ex Extraordinary Items	-12.51	11.42	-41.08	12.77	88.85	33.95	-4.39	37.61	48.93	17.01	41.42	58.87	-103.72	-19.07	23.00	20.93
EBIT	7.05	23.30	10.13	17.27	32.78	12.35	-2.42	13.35	16.28	3.98	15.26	25.29	-34.74	-5.07	6.76	6.08
EBITDA	12.90	27.14	13.81	20.11	35.05	14.02	-0.60	14.96	18.69	6.33	17.66	27.32	-33.00	-3.39	8.29	7.50
EBITDA Margin	6.5	12.3	7.9	12.3	13.1	6.7	-0.4	7.1	11.8	4.8	9.8	8.4	-25.9	-2.0	3.4	3.4

Balance Sheet

Abridged

Understanding Balance Sheet

Semac Construction Ltd. balance sheet covering assets, liabilities, equity and borrowings across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	2012 Mar 31	2013 Mar 31	C 2014 Mar 31	2015 Mar 31	R 2016 Mar 31	R 2017 Mar 31	2018 Mar 31	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	R 2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31
	2012 Mar 31	2013 Mar 31	C 2014 Mar 31	2015 Mar 31	R 2016 Mar 31	R 2017 Mar 31	2018 Mar 31	2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	R 2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31
Source:	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR	AR
Total Current Assets	182.02	174.74	178.16	165.58	200.70	156.31	150.79	155.75	147.51	196.12	215.10	181.27	158.87	179.80	165.33
Long-Term Investments	0.07	0.07	0.07	0.07	20.72	20.44	16.92	16.70	41.86	42.57	35.17	16.63	16.63	16.63	17.09
Property Plant & Equipment - Net	27.47	26.27	37.55	34.50	4.54	5.54	4.92	5.89	8.59	7.78	7.14	6.24	5.81	4.34	3.14
Total Non-Current Assets	108.55	103.41	102.60	100.23	96.17	99.34	88.66	83.84	115.68	114.24	103.18	31.55	38.41	40.85	39.62
Total Assets	290.56	278.15	280.77	265.81	296.88	255.66	239.45	239.58	263.19	310.35	318.29	212.82	197.27	220.65	204.95
Total Current Liabilities	145.06	127.65	135.98	113.53	123.28	72.42	65.38	47.96	56.19	111.37	103.71	88.94	107.77	137.72	115.01
Long Term Debt	0.53	0.38	8.83	10.45	0.09	0.07	0.04	0.00	1.85	0.43	3.40	3.93	3.60	2.48	1.07
Total Non-Current Liabilities	5.39	4.34	13.08	14.54	4.96	5.83	5.62	10.69	10.56	6.88	9.31	6.48	5.87	4.49	3.01
Total Liabilities	150.45	131.98	149.06	128.07	128.24	78.24	71.00	58.65	66.75	118.24	113.03	95.42	113.64	142.21	118.03
Total Shareholders' Equity	127.17	130.74	116.44	120.75	148.89	159.36	150.76	161.02	175.11	182.90	195.75	113.41	79.37	73.87	81.71
Minority Interest	12.94	15.43	15.27	16.99	19.75	18.06	17.69	19.92	21.33	9.21	9.51	3.99	4.26	4.57	5.21
Total Equity	140.11	146.17	131.71	137.74	168.63	177.41	168.45	180.93	196.44	192.11	205.26	117.40	83.63	78.44	86.92
Total Liabilities & Equity	290.56	278.15	280.77	265.81	296.88	255.66	239.45	239.58	263.19	310.35	318.29	212.82	197.27	220.65	204.95

Cash Flow

Abridged

Understanding Cash Flow Statement

Semac Construction Ltd. cash flow statement covering operating, investing and financing activities across annual and quarterly periods.

Consolidated

Standalone

Annual

Interim

	C 2012 Mar 31	R 2013 Mar 31	2014 Mar 31	2015 Mar 31	C 2016 Mar 31	R 2017 Mar 31	2018 Mar 31	R 2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31
	C 2012 Mar 31	R 2013 Mar 31	2014 Mar 31	2015 Mar 31	C 2016 Mar 31	R 2017 Mar 31	2018 Mar 31	R 2019 Mar 31	2020 Mar 31	2021 Mar 31	2022 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31
Period length: Source:	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR	12M AR
Operating CF bef Changes in Working Cap	1.21	-9.26	8.25	11.33	19.38	8.84	-1.28	15.70	30.50	20.71	19.85	24.25	-33.15	2.82	10.64
Working Capital - Increase/(Decrease)	-24.71	-116.86	15.00	-17.55	-39.25	54.88	-0.11	4.02	-15.64	-26.51	23.48	-22.44	15.26	-8.07	11.85
Net CF from Operating Activities	-23.51	-126.12	23.25	-6.22	-19.86	63.72	-1.39	19.72	14.86	-5.80	43.33	1.81	-17.89	-5.25	22.49
Capital Expenditures - Net	3.77	1.75	15.00	1.51	1.45	2.47	1.05	-0.46	-4.38	1.75	1.97	0.32	1.70	0.14	0.35
Net CF from Investing Activities	-3.07	-0.87	-29.08	14.87	9.36	-4.40	7.48	1.56	-32.02	-12.00	-31.37	-7.17	5.69	-15.92	-6.35
Dividends Paid - Cash - Total	-	-	-	-	-	2.01	-	1.81	-	2.57	-	-	1.33	-	-
Stock - Issuance/(Retirement) - Net	-	-	-	-1.57	-	-	-	-	-	-	-	-	-	-	-
Debt - LT & ST - Issuance/(Retirement) - Total	28.07	81.19	5.19	-5.70	20.02	-53.25	-0.61	-26.22	14.93	15.93	-6.24	-1.04	13.63	23.08	-13.59
Net Cash Flow from Financing Activities	28.07	81.19	3.77	-7.63	19.88	-55.26	-0.61	-28.03	12.30	13.36	-6.24	-1.04	12.30	23.08	-13.59
Free Cash Flow to Equity	0.79	-46.69	13.44	-13.44	-1.30	8.01	-3.05	-6.05	34.17	8.38	35.11	0.45	-5.97	17.69	8.56
Free Operating CF net dividend	-27.46	-127.88	8.25	-7.92	-21.41	59.04	-2.61	15.04	12.29	-10.15	41.20	1.49	-20.95	-5.60	22.12
Free Operating CF	-27.46	-127.88	8.25	-7.92	-21.41	61.05	-2.61	16.85	12.29	-7.57	41.20	1.49	-19.62	-5.60	22.12

Business Segment Analysis

FY End:

Mar 26

Semac Construction Ltd. business segment breakdown covering revenue, operating income and assets across key divisions for the selected financial year.

Capex

Engineering, construction and design service (100.0%)₹ 0.37 Cr

Revenue / Sales

Engineering, construction and design service (100.0%)₹ 242.70 Cr

Assets

Engineering, construction and design service (100.0%)₹ 204.95 Cr

Operating Income

Engineering, construction and design service (100.0%)₹ 6.76 Cr

Regional Segment Analysis

FY End:

Mar 26

Semac Construction Ltd. geographic revenue split showing domestic and international market performance across revenue and income for the selected financial year.

Revenue / Sales

Within India (92.9%)₹ 225.40 CrOutside India (7.1%)₹ 17.30 Cr

Historical Segment Analysis

Track how Semac Construction Ltd. segment contributions have evolved over multiple financial years to see which divisions are growing, shrinking or gaining strategic importance.

Capex

Sales

Assets

Operating Income

Business

Regional

Business

	2010 Mar 31	2011 Mar 31	2012 Mar 31	2013 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31
	2010 Mar 31	2011 Mar 31	2012 Mar 31	2013 Mar 31	2023 Mar 31	2024 Mar 31	2025 Mar 31	2026 Mar 31
Engineering, construction and design service	-	-	-	-	0	2	0	0
Engineering & Design Services	2	1	2	1	-	-	-	-
Manufacturing of Equipments	2	12	1	1	-	-	-	-
Specialty & Chemicals	0	-	-	-	-	-	-	-
Unallocated	4	3	1	1	-	-	-	-

Frequently Asked Questions

What is the revenue of Semac Construction Ltd.?

The latest trailing twelve month revenue of Semac Construction Ltd. is ₹ 221.54 Cr, reflecting a 1-year growth of 8.90% and a 3-year CAGR of -12.12%. Annual and quarterly revenue trends are available in the Income Statement section.

What is the net profit of Semac Construction Ltd.?

The latest trailing twelve month net profit (PAT) of Semac Construction Ltd. is ₹ 6.64 Cr, with a 3-year earnings CAGR of -48.52%. Detailed profit history across annual and quarterly periods is in the Income Statement section.

What is the EBITDA of Semac Construction Ltd.?

The trailing twelve month EBITDA of Semac Construction Ltd. is approximately ₹ 6.08 Cr (based on an operating margin of 2.74%). EBITDA reflects core operating profitability before interest, taxes, depreciation and amortisation.

What is the EPS of Semac Construction Ltd.?

The trailing twelve month Earnings Per Share (EPS) of Semac Construction Ltd. is 20.30. EPS trends across annual and quarterly periods are visible in the Income Statement section.

What is the debt level of Semac Construction Ltd.?

The debt-to-equity ratio of Semac Construction Ltd. stands at 0.34. The interest coverage ratio is 1.26x, reflecting the company's ability to service debt from operating earnings. The full breakdown of total borrowings is in the Balance Sheet section.

What is the book value per share of Semac Construction Ltd.?

The estimated book value per share of Semac Construction Ltd. is 248.48 (derived from a P/B ratio of 0.85 and market price of ₹ 211.18), reflecting the net asset value attributable to each share. See the Balance Sheet section for a full breakdown.

What is the cash flow from operations of Semac Construction Ltd.?

The trailing twelve month operating cash flow of Semac Construction Ltd. is ₹ 22.49 Cr. Annual and quarterly cash flow data is available in the Cash Flow section of the Statements tab.

Does Semac Construction Ltd. report consolidated or standalone financials?

Semac Construction Ltd. reports consolidated financials. You can toggle between consolidated and standalone views using the switch at the top of each statement section.