SEPC Peer Comparison

NSE: SEPC | BSE: 532945

₹5.03

₹-0.02 (-0.40%)

As on 07-Oct-2026IST

Market cap

₹979 Cr

Revenue (TTM)

₹1,126 Cr

P/E Ratio

37.7

P/B Ratio

0.5

Div. Yield

0 %

Edit

	SEPC	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Market cap (₹ Cr)	979	24,875	20,736	21,064	19,537
Revenue (₹ Cr)	1,126	27,380	12,752	7,686	10,185
Net Profit (₹ Cr)	25.94	1,128.57	765.12	954.14	601.20
Net Margin (%)	2.23	4.10	5.86	12.14	5.81
RoE (%)	1.42	14.91	24.04	4.76	27.06
Price to Earnings	37.73	21.89	27.92	22.08	32.48
Price-To-Book	0.51	3.08	6.53	0.96	7.69

Income Statement (₹ Cr)

	SEPC	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Operating Revenue	1,126.02	27,379.86	12,751.92	7,686.46	10,185.34
Total Income	1,164.52	27,545.58	13,051.30	7,862.07	10,349.71
Total Expenditure	1,059.43	25,103.14	12,095.48	3,504.07	9,127.83
EBITDA	66.59	2,276.72	656.44	4,182.39	1,057.51
Depreciation	4.94	517.59	13.59	1,206.21	167.25
EBIT	61.65	1,759.13	642.85	2,976.18	890.26
Interest	42.76	460.53	0.03	1,731.17	213.88
Other Income	38.50	165.72	299.38	175.61	164.37
Exceptional Items	-1.09	36.58	80.16	-42.65	0.00
Profit before Tax	56.29	1,500.90	1,022.36	1,377.98	840.75
Provision for Tax	30.36	372.33	257.23	423.83	239.55
Profit after Tax	25.94	1,128.57	765.12	954.14	601.20

	SEPC	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Shareholder's Funds	1,918.96	7,776.55	3,017.26	20,948.78	2,399.59
Minority Interest	0.00	7.92	-22.69	0.00	-0.03
Non-Current Liabilities	271.99	1,389.99	119.36	29,325.23	179.66
Current Liabilities	899.88	18,590.26	12,938.93	3,779.61	4,507.20
Total Liabilities	3,148.07	27,701.73	16,273.78	54,068.33	7,430.53

	SEPC	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Non-Current Assets	412.68	3,232.31	893.10	43,085.10	1,193.08
Current Assets	2,288.01	23,254.09	15,226.44	4,681.71	5,630.54
Total Assets	3,148.07	27,701.73	16,273.78	54,068.33	7,430.53
Total Debt*	351.37	3,306.96	0.00	18,024.88	963.12
Net Current Assets	1,388.13	4,663.83	2,287.51	902.10	1,123.34
Contingent Liabilities	431.94	255.42	3,557.02	183.82	875.25

	SEPC	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Cash From Operating Activities	-263.32	1,534.38	439.46	2,098.03	499.78
Cash Flow from Investing Activities	-7.05	-0.32	250.06	-909.58	-148.99
Cash from Financing Activities	289.20	-1,636.40	-200.81	-2,701.67	-242.51
Net Cash Inflow / Outflow	18.83	-102.34	488.71	-1,513.23	108.28

	SEPC	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
ROCE (%)	5.57	18.95	41.74	7.72	33.53
ROE (%)	1.42	14.91	24.04	4.76	27.06
ROA (%)	0.95	4.24	5.12	1.77	8.85
EBIT Margin (%)	5.47	6.42	5.04	38.72	8.74
Net Margin (%)	2.23	4.10	5.86	12.14	5.81
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	SEPC	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Revenue Growth (%)	80.42	14.56	3.75	-2.20	8.70
EBIT Growth (%)	24.28	19.41	0.84	12.35	27.32
Net Profit Growth (%)	-22.12	61.94	30.72	-85.60	46.72
EPS Growth (%)	-46.84	54.09	7.48	-0.36	46.84
Book Value Growth (%)	33.52	19.39	21.71	5.66	30.88

	SEPC	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Price / Earnings	36.32	22.64	30.32	12.67	32.48
Price / Book Value	0.51	3.08	6.53	0.96	7.69
Dividend Yield (%)	0.00	0.76	1.30	1.49	0.26
EV/EBITDA	18.83	11.57	21.66	8.85	18.49
Market Cap (₹ Cr)	944.41	18,060.99	20,927.24	13,352.14	8,771.82

	SEPC	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Debt to Equity	0.12	0.08	0.00	0.85	0.04
Short term debt to equity ratio	0.05	0.23	--	0.03	0.34
Current Ratio	2.54	1.25	1.18	1.24	1.25
Quick Ratio	2.54	1.16	1.08	1.14	1.08
Interest Coverage	2.32	4.26	32,980.19	1.80	4.93

	SEPC	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Debtors to sales (%)	52.32	30.70	39.93	2.02	12.71
Asset Turnover	0.41	1.03	0.85	0.14	1.50
Receivable days	165.66	109.07	115.45	11.60	41.44
Inventory Days	0.00	21.55	30.70	16.84	25.30
Payable days	--	266.90	8,294.50	211.24	230.34
Cash Conversion Cycle	--	-136.28	-8,148.35	-182.80	-163.60

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