SEPC Peer Comparison

NSE: SEPC | BSE: 532945

₹4.83

₹-0.05 (-1.02%)

As on 28-Oct-2026IST

Market cap

₹942 Cr

Revenue (TTM)

₹1,126 Cr

P/E Ratio

36.3

P/B Ratio

0.5

Div. Yield

0 %

Edit

	SEPC	Kalpataru Project	Cemindia Projects	IRB Infra Dev	NBCC (India)
Market cap (₹ Cr)	942	22,710	22,684	19,373	18,770
Revenue (₹ Cr)	1,126	27,380	10,185	7,686	12,752
Net Profit (₹ Cr)	25.94	1,128.57	601.20	954.14	765.12
Net Margin (%)	2.23	4.10	5.81	12.14	5.86
RoE (%)	1.42	14.91	27.06	4.76	24.04
Price to Earnings	36.30	19.98	37.71	20.30	25.27
Price-To-Book	0.49	2.81	5.76	0.89	5.91

Income Statement (₹ Cr)

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

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

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

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

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

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

	SEPC	Kalpataru Project	Cemindia Projects	IRB Infra Dev	NBCC (India)
Price / Earnings	34.95	20.67	35.13	11.65	27.45
Price / Book Value	0.49	2.81	5.76	0.89	5.91
Dividend Yield (%)	0.00	0.83	0.24	1.62	1.44
EV/EBITDA	18.28	10.62	21.46	8.44	18.67
Market Cap (₹ Cr)	944.41	18,060.99	8,771.82	13,352.14	20,927.24

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

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

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