Nifty
:
24102.90
Sensex
:
77094.07
89.80 (0.37%)
291.17 (0.38%)
Nifty
Sensex
:
:
24102.90
77094.07
89.80 (0.37%)
291.17 (0.38%)

SEPC Ltd.

Engineering - Construction

Rating :
47/99

BSE: 532945 | NSE: SEPC

NSE BSE
7.29
22-Jun-2026
  • Open
  • High
  • Low
  • Previous Close
  •  7.5
  •  7.64
  •  7.25
  •  7.47
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  63066506
  •  465981619.06
  •  14.4
  •  4.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,418.63
  • 26.50
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,695.33
  • N/A
  • 0.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 18.67%
  • 4.34%
  • 56.92%
  • FII
  • DII
  • Others
  • 0.96%
  • 0.00%
  • 19.11%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.88
  • 0.50
  • 16.41

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.56
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 66.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.14
  • 1.48
  • 1.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.14
  • -1.78
  • 20.04

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
273.83
117.80
132.45%
340.97
133.04
156.29%
237.42
170.99
38.85%
202.28
175.82
15.05%
Expenses
263.63
102.51
157.17%
312.41
129.64
140.98%
226.84
163.31
38.90%
174.04
151.62
14.79%
EBITDA
10.20
15.29
-33.29%
28.56
3.40
740.00%
10.57
7.68
37.63%
28.24
24.20
16.69%
EBIDTM
3.73%
12.98%
8.38%
2.56%
4.45%
4.49%
13.96%
13.77%
Other Income
15.12
8.31
81.95%
1.10
26.71
-95.88%
13.61
10.96
24.18%
1.52
2.38
-36.13%
Interest
9.13
12.30
-25.77%
10.22
9.42
8.49%
11.94
10.45
14.26%
9.49
12.61
-24.74%
Depreciation
0.93
1.27
-26.77%
1.29
1.22
5.74%
1.44
1.29
11.63%
1.22
1.30
-6.15%
PBT
14.87
10.03
48.26%
17.46
5.58
212.90%
10.80
6.89
56.75%
19.05
12.68
50.24%
Tax
1.14
0.00
0
2.50
1.14
119.30%
2.50
4.60
-45.65%
2.50
4.60
-45.65%
PAT
13.73
10.03
36.89%
14.96
4.44
236.94%
8.30
2.29
262.45%
16.55
8.08
104.83%
PATM
5.02%
8.51%
4.39%
3.34%
3.50%
1.34%
8.18%
4.60%
EPS
0.07
0.06
16.67%
0.08
0.03
166.67%
0.04
0.01
300.00%
0.09
0.05
80.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,054.50
597.65
560.98
378.85
329.46
582.79
1,207.95
1,201.96
828.87
744.22
547.60
Net Sales Growth
76.44%
6.54%
48.07%
14.99%
-43.47%
-51.75%
0.50%
45.01%
11.37%
35.91%
 
Cost Of Goods Sold
890.91
0.00
0.00
0.00
2.48
0.77
35.24
-0.84
0.48
5.10
39.42
Gross Profit
163.59
597.65
560.98
378.85
326.97
582.02
1,172.71
1,202.80
828.38
739.12
508.18
GP Margin
15.51%
100%
100%
100%
99.24%
99.87%
97.08%
100.07%
99.94%
99.31%
92.80%
Total Expenditure
976.92
533.44
629.52
438.17
366.73
640.85
1,189.27
1,109.49
803.25
724.18
519.37
Power & Fuel Cost
-
2.60
1.50
5.21
1.19
2.39
1.74
3.37
6.55
1.58
2.09
% Of Sales
-
0.44%
0.27%
1.38%
0.36%
0.41%
0.14%
0.28%
0.79%
0.21%
0.38%
Employee Cost
-
32.71
32.25
33.40
36.99
38.08
57.26
57.52
48.38
41.27
45.44
% Of Sales
-
5.47%
5.75%
8.82%
11.23%
6.53%
4.74%
4.79%
5.84%
5.55%
8.30%
Manufacturing Exp.
-
473.68
467.27
319.70
290.94
557.54
1,000.53
1,003.22
656.57
585.02
337.33
% Of Sales
-
79.26%
83.30%
84.39%
88.31%
95.67%
82.83%
83.47%
79.21%
78.61%
61.60%
General & Admin Exp.
-
20.27
19.20
14.43
12.90
14.76
41.56
39.54
74.13
48.97
41.32
% Of Sales
-
3.39%
3.42%
3.81%
3.92%
2.53%
3.44%
3.29%
8.94%
6.58%
7.55%
Selling & Distn. Exp.
-
0.27
0.10
0.46
0.22
0.33
0.77
0.36
0.27
0.19
0.17
% Of Sales
-
0.05%
0.02%
0.12%
0.07%
0.06%
0.06%
0.03%
0.03%
0.03%
0.03%
Miscellaneous Exp.
-
3.91
109.19
64.96
22.00
26.99
52.16
6.31
16.86
42.05
0.17
% Of Sales
-
0.65%
19.46%
17.15%
6.68%
4.63%
4.32%
0.52%
2.03%
5.65%
9.79%
EBITDA
77.57
64.21
-68.54
-59.32
-37.27
-58.06
18.68
92.47
25.62
20.04
28.23
EBITDA Margin
7.36%
10.74%
-12.22%
-15.66%
-11.31%
-9.96%
1.55%
7.69%
3.09%
2.69%
5.16%
Other Income
31.35
48.36
148.38
20.03
11.13
23.35
90.99
74.34
105.36
87.83
113.03
Interest
40.78
58.41
51.74
67.40
125.34
126.48
115.19
125.10
113.70
310.64
271.73
Depreciation
4.88
5.09
5.32
6.15
5.83
5.56
5.67
5.67
5.86
6.08
6.51
PBT
62.18
49.07
22.78
-112.84
-157.31
-166.76
-11.19
36.05
11.41
-208.85
-136.97
Tax
8.64
10.34
0.00
30.22
42.78
1.22
0.00
0.86
13.51
-75.48
0.00
Tax Rate
13.90%
29.39%
0.00%
119.40%
-19.36%
-0.68%
0.00%
2.73%
118.40%
35.45%
0.00%
PAT
53.54
24.84
22.78
-4.90
-263.70
-179.47
-77.26
30.59
-2.10
-137.45
-204.04
PAT before Minority Interest
53.54
24.84
22.78
-4.90
-263.70
-179.47
-77.26
30.59
-2.10
-137.45
-204.04
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
5.08%
4.16%
4.06%
-1.29%
-80.04%
-30.79%
-6.40%
2.55%
-0.25%
-18.47%
-37.26%
PAT Growth
115.54%
9.04%
-
-
-
-
-
-
-
-
 
EPS
0.28
0.13
0.12
-0.03
-1.36
-0.92
-0.40
0.16
-0.01
-0.71
-1.05

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,506.03
1,210.26
1,086.50
738.00
1,003.68
1,183.91
1,259.12
1,228.38
1,140.70
455.91
Share Capital
1,563.66
1,409.81
1,321.53
971.53
971.53
971.53
971.53
971.53
936.97
330.63
Total Reserves
-128.46
-199.55
-235.03
-233.53
32.15
212.37
287.58
256.85
203.73
60.35
Non-Current Liabilities
-17.82
43.71
-12.21
-150.30
-122.05
-26.69
73.17
92.13
119.87
1,824.86
Secured Loans
241.62
280.69
263.17
153.64
200.73
206.23
206.45
266.82
344.15
1,506.60
Unsecured Loans
20.97
17.71
2.99
0.00
0.00
0.00
0.00
14.83
0.00
2.62
Long Term Provisions
61.09
62.75
61.31
60.81
61.00
61.54
79.21
77.93
77.09
142.51
Current Liabilities
559.66
605.88
578.12
1,256.00
1,112.40
1,023.14
1,233.94
1,425.63
1,187.64
742.84
Trade Payables
411.36
304.21
379.57
339.68
340.03
438.08
538.76
444.45
256.37
204.59
Other Current Liabilities
57.40
150.79
57.58
217.25
178.63
127.38
262.83
465.38
434.74
79.29
Short Term Borrowings
89.54
150.34
138.11
692.74
588.39
452.09
426.15
511.64
492.04
454.72
Short Term Provisions
1.36
0.54
2.86
6.33
5.35
5.59
6.20
4.16
4.49
4.25
Total Liabilities
2,049.53
1,861.47
1,654.01
1,845.17
1,995.46
2,181.83
2,567.59
2,747.41
2,448.21
3,023.61
Net Block
26.00
30.96
36.23
41.07
45.12
50.51
54.73
56.24
60.89
55.21
Gross Block
64.89
65.58
65.61
68.70
70.06
71.96
71.17
67.99
66.96
100.08
Accumulated Depreciation
38.89
34.61
29.37
27.62
24.94
21.45
16.45
11.74
6.07
44.87
Non Current Assets
420.84
390.58
380.51
430.60
505.31
513.27
638.61
1,254.55
776.71
1,721.42
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.15
0.15
0.15
10.14
Non Current Investment
0.45
0.78
0.41
0.53
0.80
0.77
0.88
1.06
1.09
5.18
Long Term Loans & Adv.
391.01
358.84
343.87
388.59
459.39
457.44
578.09
1,162.19
669.53
1,466.68
Other Non Current Assets
3.38
0.00
0.00
0.41
0.00
4.54
4.76
34.90
45.05
184.20
Current Assets
1,628.70
1,470.89
1,273.48
1,408.61
1,484.19
1,661.52
1,928.97
1,492.86
1,671.50
1,302.20
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
2.48
3.25
38.49
37.66
38.14
45.44
Sundry Debtors
368.07
300.02
292.06
372.50
402.08
479.97
484.83
363.53
482.35
291.20
Cash & Bank
49.25
60.93
50.37
29.70
37.08
60.91
111.77
60.71
100.86
50.86
Other Current Assets
1,211.39
4.20
0.59
8.41
1,042.55
1,117.40
1,293.88
1,030.96
1,050.14
914.70
Short Term Loans & Adv.
1,208.28
1,105.75
930.46
997.99
1,034.95
1,031.10
1,252.29
818.25
942.55
774.86
Net Current Assets
1,069.04
865.02
695.37
152.61
371.79
638.38
695.03
67.24
483.86
559.36
Total Assets
2,049.54
1,861.47
1,653.99
1,839.21
1,989.50
2,174.79
2,567.58
2,747.41
2,448.21
3,023.62

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-132.51
-120.83
20.90
-71.99
-49.89
-7.01
302.11
27.58
12.48
-151.00
PBT
35.18
22.78
25.32
-220.92
-178.25
-77.26
31.45
11.41
-212.92
-136.97
Adjustment
17.27
41.65
14.00
206.74
141.34
176.90
107.09
23.40
261.31
215.30
Changes in Working Capital
-180.43
-183.65
-17.04
-38.66
-8.88
-101.43
157.34
-1.17
-52.14
-225.79
Cash after chg. in Working capital
-127.98
-119.22
22.27
-52.84
-45.79
-1.79
295.88
33.64
-3.75
-147.46
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.53
-1.61
-1.37
-19.15
-4.10
-5.22
6.24
-6.06
16.24
-3.53
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
3.72
-23.91
12.48
1.03
21.09
40.23
-38.14
21.35
-5.63
46.95
Net Fixed Assets
0.69
-0.05
3.09
0.20
1.84
-0.35
-2.63
-0.59
43.13
0.20
Net Investments
0.32
-0.37
0.12
0.27
-0.02
0.10
0.19
0.02
4.09
40.07
Others
2.71
-23.49
9.27
0.56
19.27
40.48
-35.70
21.92
-52.85
6.68
Cash from Financing Activity
117.78
130.02
-6.14
68.39
25.16
-51.76
-257.10
-80.63
35.09
82.25
Net Cash Inflow / Outflow
-11.00
-14.72
27.24
-2.58
-3.65
-18.55
6.87
-31.70
41.94
-21.80
Opening Cash & Equivalents
18.35
33.07
5.83
8.41
12.06
30.60
23.73
55.43
13.50
35.48
Closing Cash & Equivalent
7.35
18.35
33.07
5.83
8.41
12.06
30.60
23.73
55.43
13.68

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
8.65
7.80
7.85
7.49
10.33
12.19
12.96
12.64
12.17
11.83
ROA
1.27%
1.30%
-0.28%
-13.73%
-8.59%
-3.25%
1.15%
-0.08%
-5.02%
-7.13%
ROE
1.88%
1.98%
-0.54%
-30.28%
-16.41%
-6.33%
2.46%
-0.18%
-17.95%
-364.17%
ROCE
5.31%
4.72%
5.78%
-5.38%
-2.79%
2.00%
7.94%
6.24%
4.44%
2.96%
Fixed Asset Turnover
9.16
8.55
5.64
4.75
8.21
16.88
17.27
12.28
8.91
6.05
Receivable days
204.01
192.62
320.14
429.07
276.21
145.76
128.81
186.25
189.69
180.87
Inventory Days
0.00
0.00
0.00
0.00
1.79
6.31
11.56
16.69
20.50
43.43
Payable days
0.00
0.00
0.00
0.00
0.00
134.13
138.34
125.38
83.15
124.31
Cash Conversion Cycle
204.01
192.62
320.14
429.07
278.01
17.94
2.04
77.55
127.03
99.99
Total Debt/Equity
0.25
0.37
0.37
1.33
0.83
0.58
0.52
0.65
0.74
5.03
Interest Cover
1.60
1.44
1.38
-0.76
-0.41
0.33
1.25
1.10
0.31
0.25

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • SEPC bags order worth Rs 673.32 crore from SAIL
    15th Jun 2026, 10:51 AM

    The projects are scheduled for execution over a period of 30 to 33 months

    Read More
  • SEPC to acquire 90% stake in Avenir International Engineers and Consultants LLC
    24th Mar 2026, 11:43 AM

    The acquisition is expected to enable SEPC’s entry into the global Oil & Gas EPC and consulting ecosystem

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.