Semac Construction Peer Comparison

NSE: SEMAC | BSE: 505368

₹288.00

₹2.70 (0.95%)

As on 28-Aug-2026 15:53IST

Market cap

₹91 Cr

Revenue (TTM)

₹222 Cr

P/E Ratio

13.7

P/B Ratio

1.1

Div. Yield

0 %

Edit

	Semac Construction	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Market cap (₹ Cr)	91	30,986	23,652	13,475	12,465
Revenue (₹ Cr)	222	7,937	2,191	1,611	3,059
Net Profit (₹ Cr)	6.60	534.60	321.72	193.81	-6.53
Net Margin (%)	2.91	6.69	14.39	11.64	-0.21
RoE (%)	8.47	16.32	16.79	15.65	0.87
Price to Earnings	13.72	56.73	73.52	60.25	589.96
Price-To-Book	1.11	8.37	11.49	7.82	3.78

Income Statement (₹ Cr)

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

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

	Semac Construction	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Non-Current Assets	25.83	5,062.29	847.95	507.30	675.20
Current Assets	165.33	5,428.11	2,657.87	1,668.76	3,400.92
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	1,065.97	2,679.65
Contingent Liabilities	62.89	120.27	322.37	--	10.09

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

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

	Semac Construction	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Price / Earnings	13.39	53.47	72.76	57.85	452.60
Price / Book Value	1.08	8.25	11.37	7.88	3.70
Dividend Yield (%)	0.00	0.33	0.00	0.29	0.12
EV/EBITDA	9.11	24.69	44.42	57.78	52.31
Market Cap (₹ Cr)	90.43	10,448.14	24,050.90	--	9,797.00

	Semac Construction	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Debt to Equity	0.51	0.86	0.20	0.01	0.04
Short term debt to equity ratio	0.31	0.16	0.23	--	0.09
Current Ratio	1.44	1.39	2.26	2.77	4.72
Quick Ratio	1.42	1.20	1.27	2.05	4.11
Interest Coverage	2.31	2.45	6.42	17.31	1.27

	Semac Construction	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Debtors to sales (%)	16.60	12.01	27.34	14.89	14.77
Asset Turnover	1.04	0.74	0.68	0.96	0.95
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.