Semac Construction Peer Comparison

NSE: SEMAC | BSE: 505368

₹273.70

₹3.70 (1.37%)

As on 18-Sep-2026IST

Market cap

₹84 Cr

Revenue (TTM)

₹222 Cr

P/E Ratio

12.7

P/B Ratio

Div. Yield

0 %

Edit

	Semac Construction	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Market cap (₹ Cr)	84	31,432	23,886	14,613	12,788
Revenue (₹ Cr)	222	7,937	2,191	3,059	1,611
Net Profit (₹ Cr)	6.60	534.60	321.72	-6.53	193.81
Net Margin (%)	2.91	6.69	14.39	-0.21	11.64
RoE (%)	8.47	16.32	16.79	0.87	15.65
Price to Earnings	12.69	57.55	74.25	691.60	57.17
Price-To-Book	1.03	8.49	11.60	4.43	7.42

Income Statement (₹ Cr)

	Semac Construction	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Operating Revenue	221.54	7,936.74	2,191.43	3,059.29	1,611.28
Total Income	226.61	7,987.41	2,235.39	3,142.79	1,665.40
Total Expenditure	214.04	6,547.67	1,656.06	2,828.17	1,382.41
EBITDA	7.50	1,389.07	535.37	231.12	228.87
Depreciation	1.42	182.89	53.01	145.65	25.98
EBIT	6.08	1,206.18	482.36	85.46	202.89
Interest	4.83	499.37	82.00	133.13	14.85
Other Income	5.07	50.67	43.96	83.50	54.12
Exceptional Items	0.00	-32.45	0.00	0.00	0.00
Profit before Tax	6.32	725.03	444.32	35.83	242.16
Provision for Tax	-0.28	190.43	122.60	42.36	48.35
Profit after Tax	6.60	534.60	321.72	-6.53	193.81

	Semac Construction	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Shareholder's Funds	81.71	3,620.19	2,001.33	3,407.18	1,670.85
Minority Interest	0.04	11.55	0.00	22.06	-12.10
Non-Current Liabilities	3.01	3,377.71	435.62	186.06	82.98
Current Liabilities	115.01	3,899.60	1,178.38	721.27	602.79
Total Liabilities	221.33	10,478.29	2,791.97	2,089.00	--

	Semac Construction	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Non-Current Assets	25.83	5,062.29	847.95	675.20	507.30
Current Assets	165.33	5,428.11	2,657.87	3,400.92	1,668.76
Total Assets	221.33	10,478.29	2,791.97	2,089.00	--
Total Debt*	37.78	5,760.83	496.84	261.93	--
Net Current Assets	50.32	1,528.51	1,479.49	2,679.65	1,065.97
Contingent Liabilities	62.89	120.27	322.60	10.09	--

	Semac Construction	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Cash From Operating Activities	-2.69	-739.49	-105.43	195.03	--
Cash Flow from Investing Activities	-13.34	-522.80	-328.96	-131.52	--
Cash from Financing Activities	16.60	1,510.00	145.43	-38.02	--
Net Cash Inflow / Outflow	0.56	247.71	-288.96	25.50	--

	Semac Construction	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
ROCE (%)	-1.59	14.51	23.88	18.56	--
ROE (%)	8.47	16.32	16.79	0.87	15.65
ROA (%)	3.10	5.01	10.04	-0.20	11.54
EBIT Margin (%)	2.74	15.20	22.01	2.79	12.59
Net Margin (%)	2.91	6.69	14.39	-0.21	11.64
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Semac Construction	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Revenue Growth (%)	8.90	22.88	17.44	84.88	55.31
EBIT Growth (%)	290.27	15.98	5.61	-62.75	35.30
Net Profit Growth (%)	375.73	18.37	-4.40	-103.36	49.92
EPS Growth (%)	375.05	28.45	-4.40	-88.00	22.17
Book Value Growth (%)	-6.86	15.23	23.56	17.19	--

	Semac Construction	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Price / Earnings	12.69	55.01	74.25	542.57	54.45
Price / Book Value	1.03	8.49	11.60	4.43	7.42
Dividend Yield (%)	0.00	0.32	0.00	0.10	0.30
EV/EBITDA	8.49	25.32	45.95	54.56	54.29
Market Cap (₹ Cr)	90.43	10,448.14	24,050.90	9,797.00	--

	Semac Construction	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Debt to Equity	0.51	0.86	0.20	0.04	0.01
Short term debt to equity ratio	0.31	0.16	0.23	0.10	--
Current Ratio	1.44	1.39	2.26	4.72	2.77
Quick Ratio	1.42	1.20	1.27	4.11	2.05
Interest Coverage	2.31	2.45	6.42	1.27	17.31

	Semac Construction	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Debtors to sales (%)	16.60	12.01	27.34	14.77	14.89
Asset Turnover	1.04	0.74	0.68	0.95	0.96
Receivable days	86.98	37.57	73.86	105.62	--
Inventory Days	3.74	35.61	177.36	87.39	--
Payable days	--	73.89	164.19	103.84	--
Cash Conversion Cycle	--	-0.72	87.02	89.17	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.