Semac Consultants Ltd

Semac Consul Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Semac Consultants Ltd

₹ 382 0.05%
24 Dec - close price
semacconsultants.com BSE: 505368 NSE: SEMAC
About

Incorporated in 1969, Semac Consultants Ltd
is in the business of engineering & consultancy for commercial and industrial projects[1]

Key Points

Business Overview:[1]
SMCL is a design and engineering firm specializing in Engineering, Procurement, and Construction (EPC) projects. It provides a one-stop solution for ASMEPF services, covering Architectural, Structural, Mechanical, Electrical, Plumbing, and Fire Suppression.

Website BSE NSE - BE
  • Market Cap ₹ 119 Cr.
  • Current Price ₹ 382
  • High / Low ₹ 2,491 / 367
  • Stock P/E
  • Book Value ₹ 205
  • Dividend Yield 0.00 %
  • ROCE -33.3 %
  • ROE -38.5 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Company has low interest coverage ratio.
  • Promoter holding has decreased over last quarter: -1.03%
  • The company has delivered a poor sales growth of 6.96% over past five years.
  • Company has a low return on equity of -5.19% over last 3 years.
  • Contingent liabilities of Rs.44.9 Cr.
  • Debtor days have increased from 56.0 to 79.8 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Infrastructure Developers & Operators Industry: Engineering - Turnkey Services

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
36.97 20.93 35.67 31.33 101.08 97.43 71.89 46.30 16.78 22.60 19.92 16.56 28.23
29.78 19.11 26.01 29.54 90.95 90.98 66.94 46.90 20.07 42.84 31.83 18.41 29.18
Operating Profit 7.19 1.82 9.66 1.79 10.13 6.45 4.95 -0.60 -3.29 -20.24 -11.91 -1.85 -0.95
OPM % 19.45% 8.70% 27.08% 5.71% 10.02% 6.62% 6.89% -1.30% -19.61% -89.56% -59.79% -11.17% -3.37%
1.53 1.07 1.42 1.62 1.02 0.43 1.25 3.14 0.59 0.34 0.85 0.58 0.58
Interest 0.76 1.56 1.27 0.39 0.42 -0.53 0.92 0.40 0.29 0.59 0.54 1.00 1.30
Depreciation 0.23 0.23 0.22 0.34 0.36 0.40 0.77 0.35 0.43 0.48 0.46 0.42 0.41
Profit before tax 7.73 1.10 9.59 2.68 10.37 7.01 4.51 1.79 -3.42 -20.97 -12.06 -2.69 -2.08
Tax % 22.25% 28.18% 32.95% 62.31% -12.63% 96.29% 13.30% 35.20% 12.57% -30.90% 32.59% 0.74% 57.69%
6.01 0.80 6.42 1.00 11.68 0.26 3.91 1.17 -3.85 -14.50 -15.98 -2.71 -3.27
EPS in Rs 19.39 2.58 20.71 3.23 37.68 0.84 12.61 3.77 -12.42 -46.77 -51.55 -8.69 -10.49
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
109 76 77 140 118 45 75 75 85 57 302 106 87
102 79 66 114 95 48 64 58 66 58 279 142 122
Operating Profit 7 -3 10 27 23 -2 11 17 19 -1 23 -36 -35
OPM % 6% -4% 13% 19% 19% -5% 15% 22% 22% -2% 8% -34% -40%
5 -5 0 11 1 1 1 2 2 4 4 5 2
Interest 12 12 11 11 8 4 2 1 3 1 1 2 3
Depreciation 2 2 1 0 1 1 1 1 1 1 2 2 2
Profit before tax -3 -22 -1 26 15 -6 10 17 16 1 24 -35 -38
Tax % 5% -4% 17% 11% 4% 7% 5% 30% 29% -151% 32% -4%
-3 -21 -1 23 14 -6 9 12 12 2 17 -33 -36
EPS in Rs -10.06 -68.35 -4.42 75.29 46.52 -19.06 30.10 39.35 37.65 5.29 53.77 -106.97 -117.50
Dividend Payout % -0% -0% -0% -0% -0% -0% -0% -0% -0% -0% 9% -0%
Compounded Sales Growth
10 Years: 3%
5 Years: 7%
3 Years: 8%
TTM: -62%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -2547%
Stock Price CAGR
10 Years: 3%
5 Years: 9%
3 Years: -5%
1 Year: -76%
Return on Equity
10 Years: 3%
5 Years: 1%
3 Years: -5%
Last Year: -39%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 3 3 3 3 3 3 3 3 3 3 3 3 3
Reserves 137 116 115 138 152 146 156 168 180 85 101 67 61
80 75 68 84 31 26 0 17 33 1 6 19 42
32 27 31 24 24 16 18 27 54 44 85 90 64
Total Liabilities 253 221 216 249 211 192 177 215 270 133 195 179 170
21 19 18 18 20 20 21 21 22 19 23 22 22
CWIP -0 -0 -0 -0 -0 -0 -0 -0 -0 -0 0 1 -0
Investments 112 108 108 104 88 88 88 115 101 16 11 1 1
119 94 91 127 103 84 68 79 147 97 161 155 147
Total Assets 253 221 216 249 211 192 177 215 270 133 195 179 170

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
21 7 9 -23 63 9 19 9 1 18 -1 -21
1 8 8 18 -2 5 4 -26 -15 -3 -5 11
-23 -17 -17 7 -61 -8 -28 16 14 -7 -2 10
Net Cash Flow -1 -2 0 2 -0 6 -6 -1 -0 9 -9 0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 139 175 178 229 159 231 171 158 191 36 52 80
Inventory Days 263 282 315 100 83 550 125 228 427
Days Payable 127 129 136 64 83 216 121 152 299
Cash Conversion Cycle 275 328 357 265 160 565 176 234 319 36 52 80
Working Capital Days 265 281 234 233 144 341 157 170 353 103 44 60
ROCE % 4% -1% 6% 13% 11% -1% 7% 10% 10% 1% 24% -33%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
72.58% 72.58% 72.58% 72.58% 72.58% 72.61% 72.61% 72.61% 72.61% 72.61% 63.86% 62.83%
0.00% 0.00% 0.00% 0.03% 0.10% 0.12% 0.23% 0.04% 0.04% 0.04% 0.04% 0.04%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% 0.00%
27.42% 27.42% 27.42% 27.39% 27.31% 27.26% 27.16% 27.34% 27.34% 27.34% 36.07% 37.12%
No. of Shareholders 5,2785,1705,0195,4585,4345,1445,6785,1054,5594,5116,3346,338

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings