Semac Consultants Ltd

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

Semac Consultants Ltd

₹ 387 0.35%
22 Nov - 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 ₹ 121 Cr.
  • Current Price ₹ 387
  • High / Low ₹ 2,491 / 367
  • Stock P/E
  • Book Value ₹ 237
  • Dividend Yield 0.00 %
  • ROCE -27.7 %
  • ROE -33.5 %
  • 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 -9.56% over past five years.
  • Company has a low return on equity of -3.83% over last 3 years.
  • Contingent liabilities of Rs.44.9 Cr.
  • Debtor days have increased from 78.3 to 98.1 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

Consolidated Figures in Rs. Crores / View Standalone

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
53.11 37.79 57.83 36.97 126.18 103.04 77.66 52.11 22.87 27.51 24.99 20.98 32.52
45.21 36.16 51.47 35.04 113.10 95.94 71.97 52.00 25.57 47.76 36.86 22.53 33.19
Operating Profit 7.90 1.63 6.36 1.93 13.08 7.10 5.69 0.11 -2.70 -20.25 -11.87 -1.55 -0.67
OPM % 14.87% 4.31% 11.00% 5.22% 10.37% 6.89% 7.33% 0.21% -11.81% -73.61% -47.50% -7.39% -2.06%
2.44 1.92 3.04 1.70 1.51 0.50 1.35 3.47 0.73 0.36 0.98 0.68 0.74
Interest 0.79 1.64 1.74 0.39 1.22 -0.53 0.92 0.40 0.29 0.59 0.54 1.00 1.33
Depreciation 0.56 0.59 0.67 0.41 0.68 0.42 0.77 0.35 0.43 0.49 0.47 0.43 0.41
Profit before tax 8.99 1.32 6.99 2.83 12.69 7.71 5.35 2.83 -2.69 -20.97 -11.90 -2.30 -1.67
Tax % 43.72% 53.79% -0.29% 60.07% -7.33% 88.33% 11.21% 30.74% 22.68% -30.90% 34.87% 3.04% 77.84%
5.06 0.61 7.00 1.13 13.62 0.90 4.75 1.96 -3.31 -14.49 -16.04 -2.36 -2.97
EPS in Rs 16.58 2.61 21.84 3.48 41.26 2.39 14.39 5.42 -11.29 -46.74 -51.68 -7.96 -9.85
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
228 176 163 245 208 162 211 159 132 80 325 127 106
202 161 142 210 193 169 195 140 125 80 299 162 140
Operating Profit 26 14 21 36 15 -7 15 19 7 -0 26 -35 -34
OPM % 11% 8% 13% 15% 7% -4% 7% 12% 5% -0% 8% -27% -32%
3 -4 3 13 5 4 4 6 6 4 5 5 3
Interest 13 12 11 10 8 4 3 2 4 1 1 2 3
Depreciation 4 4 3 2 2 2 2 2 2 2 2 2 2
Profit before tax 12 -5 10 36 10 -9 15 21 7 2 27 -33 -37
Tax % 44% 79% 34% 18% -1% -2% 13% 25% 63% -44% 29% -3%
7 -9 7 30 10 -9 13 16 3 3 19 -32 -36
EPS in Rs 11.29 -40.65 12.65 87.90 32.74 -28.45 37.19 48.42 16.84 7.16 59.19 -104.29 -116.23
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 8% 0%
Compounded Sales Growth
10 Years: -3%
5 Years: -10%
3 Years: -1%
TTM: -59%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -1104%
Stock Price CAGR
10 Years: 5%
5 Years: 10%
3 Years: -8%
1 Year: -74%
Return on Equity
10 Years: 3%
5 Years: 0%
3 Years: -4%
Last Year: -34%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 128 113 119 147 156 148 158 172 180 92 110 76 71
81 86 65 80 27 26 0 19 35 1 6 19 42
66 78 79 67 69 62 78 70 93 52 94 99 73
Total Liabilities 278 281 266 298 256 239 240 263 310 147 213 197 189
74 83 80 65 68 67 68 70 70 19 23 22 23
CWIP 0 0 0 0 0 0 0 0 0 0 0 1 0
Investments 4 11 2 19 3 0 0 29 10 16 11 1 1
200 186 184 214 185 173 172 164 230 112 179 173 166
Total Assets 278 281 266 298 256 239 240 263 310 147 213 197 189

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
26 34 1 -14 68 -0 20 13 -6 19 -0 -19
-1 -29 19 13 -2 10 3 -29 -9 -7 -4 8
-25 -8 -17 11 -62 -4 -30 11 11 -7 -2 10
Net Cash Flow 0 -3 3 10 4 5 -7 -5 -4 6 -6 0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 118 146 157 193 148 133 144 151 200 75 62 98
Inventory Days 262 472 521 100 63 136 46 138 348
Days Payable 142 138 156 103 112 105 84 122 308
Cash Conversion Cycle 239 480 522 190 99 164 107 167 240 75 62 98
Working Capital Days 185 205 207 185 134 174 132 174 316 108 51 71
ROCE % 11% 7% 11% 16% 8% -3% 9% 11% 5% 1% 25% -28%

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