Home > Income Statement > SEMAC CONSTRUCTION

SEMAC CONSTRUCTION
Income Statement

SEMAC CONSTRUCTION is part of below Screeners ↓
Top Undervalued Small Cap Stocks
Best Quarterly Growth Small Cap Stocks
Best 1M Momentum Small Cap Stocks
COMMUNITY POLL
for SEMAC CONSTRUCTION
Please provide your vote to see the results

SEMAC CONSTRUCTION Last 5 Year Income Statement History

[Consolidated]

Mar2025Mar2024Mar2023Mar2022Mar2021
INCOME :
Gross Sales ₹173 Cr₹127 Cr₹325 Cr₹80 Cr₹132 Cr
     Sales ----₹77 Cr
     Job Work/ Contract Receipts ₹152 Cr₹103 Cr₹289 Cr₹41 Cr₹20 Cr
     Processing Charges / Service Income ₹21 Cr₹25 Cr₹36 Cr₹39 Cr₹35 Cr
     Revenue from property development -----
     Other Operational Income ----₹0.11 Cr
Less: Excise Duty -----
Net Sales ₹173 Cr₹127 Cr₹325 Cr₹80 Cr₹132 Cr
EXPENDITURE :
Increase/Decrease in Stock ----₹-20 Cr
Raw Material Consumed ----₹68 Cr
     Opening Raw Materials ----₹6.87 Cr
     Purchases Raw Materials ----₹66 Cr
     Closing Raw Materials ----₹14 Cr
     Other Direct Purchases / Brought in cost ----₹8.77 Cr
     Other raw material cost -----
Power & Fuel Cost ₹0.16 Cr₹0.28 Cr₹0.26 Cr₹0.20 Cr₹0.61 Cr
     Electricity & Power ₹0.16 Cr₹0.28 Cr₹0.26 Cr₹0.20 Cr₹0.61 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹26 Cr₹30 Cr₹39 Cr₹33 Cr₹42 Cr
     Salaries, Wages & Bonus ₹24 Cr₹28 Cr₹37 Cr₹31 Cr₹38 Cr
     Contributions to EPF & Pension Funds ₹0.95 Cr₹1.35 Cr₹1.53 Cr₹1.14 Cr₹2.17 Cr
     Workmen and Staff Welfare Expenses ₹1.36 Cr₹0.77 Cr₹1.24 Cr₹0.91 Cr₹1.49 Cr
     Other Employees Cost -----
Other Manufacturing Expenses ₹130 Cr₹118 Cr₹246 Cr₹31 Cr₹3.40 Cr
     Sub-contracted / Out sourced services ₹128 Cr₹116 Cr₹241 Cr₹30 Cr-
     Processing Charges -----
     Repairs and Maintenance ₹0.24 Cr₹0.22 Cr₹1.07 Cr₹0.73 Cr₹1.83 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹1.82 Cr₹1.10 Cr₹4.05 Cr₹0.55 Cr₹1.58 Cr
General and Administration Expenses ₹8.90 Cr₹12 Cr₹10 Cr₹8.93 Cr₹17 Cr
     Rent , Rates & Taxes ₹1.27 Cr₹1.05 Cr₹0.96 Cr₹1.86 Cr₹1.48 Cr
     Insurance ₹1.57 Cr₹1.33 Cr₹1.16 Cr₹1.33 Cr₹1.59 Cr
     Printing and stationery ₹0.17 Cr₹0.20 Cr₹0.10 Cr₹0.12 Cr₹0.30 Cr
     Professional and legal fees ₹3.06 Cr₹5.12 Cr₹4.83 Cr₹3.19 Cr₹5.73 Cr
     Traveling and conveyance ₹1.62 Cr₹2.23 Cr₹2.45 Cr₹1.64 Cr₹4.22 Cr
     Other Administration ₹1.20 Cr₹1.95 Cr₹0.93 Cr₹0.79 Cr₹3.35 Cr
Selling and Distribution Expenses ----₹3.03 Cr
     Advertisement & Sales Promotion ----₹0.14 Cr
     Sales Commissions & Incentives ----₹1.91 Cr
     Freight and Forwarding ----₹0.99 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses -----
Miscellaneous Expenses ₹12 Cr₹2.47 Cr₹2.86 Cr₹7.62 Cr₹12 Cr
     Bad debts /advances written off ---₹0.30 Cr-
     Provision for doubtful debts ₹9.81 Cr₹1.95 Cr₹1.34 Cr₹5.57 Cr₹4.06 Cr
     Losson disposal of fixed assets(net) ₹0.00 Cr₹0.07 Cr--₹0.07 Cr
     Losson foreign exchange fluctuations ---₹0.50 Cr₹0.42 Cr
     Losson sale of non-trade current investments -₹0.13 Cr₹0.53 Cr₹0.08 Cr-
     Other Miscellaneous Expenses ₹1.83 Cr₹0.32 Cr₹0.99 Cr₹1.18 Cr₹7.12 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹177 Cr₹162 Cr₹299 Cr₹80 Cr₹126 Cr
Operating Profit (Excl OI) ₹-4.13 Cr₹-35 Cr₹26 Cr₹-0.72 Cr₹6.74 Cr
Other Income ₹4.19 Cr₹5.55 Cr₹4.64 Cr₹4.96 Cr₹5.75 Cr
     Interest Received ₹2.62 Cr₹2.61 Cr₹1.63 Cr₹2.50 Cr₹3.38 Cr
     Dividend Received -₹0.01 Cr₹0.01 Cr--
     Profit on sale of Fixed Assets ₹0.08 Cr₹0.02 Cr₹0.07 Cr₹0.03 Cr₹0.02 Cr
     Profits on sale of Investments ---₹0.68 Cr₹0.19 Cr
     Provision Written Back ₹0.94 Cr₹1.51 Cr₹0.94 Cr₹0.44 Cr₹0.86 Cr
     Foreign Exchange Gains ₹0.01 Cr-₹0.02 Cr₹0.26 Cr-
     Others ₹0.55 Cr₹1.39 Cr₹1.98 Cr₹1.04 Cr₹1.31 Cr
Operating Profit ₹0.06 Cr₹-29 Cr₹31 Cr₹4.24 Cr₹12 Cr
Interest ₹5.72 Cr₹1.87 Cr₹1.26 Cr₹0.95 Cr₹3.77 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹1.39 Cr₹1.05 Cr₹0.71 Cr-₹1.89 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.59 Cr₹0.52 Cr₹0.20 Cr₹0.50 Cr₹1.25 Cr
     Other Interest ₹3.74 Cr₹0.30 Cr₹0.35 Cr₹0.45 Cr₹0.63 Cr
PBDT ₹-5.66 Cr₹-31 Cr₹29 Cr₹3.29 Cr₹8.72 Cr
Depreciation ₹1.69 Cr₹1.74 Cr₹2.03 Cr₹1.51 Cr₹2.34 Cr
Profit Before Taxation & Exceptional Items ₹-7.35 Cr₹-33 Cr₹27 Cr₹1.78 Cr₹6.38 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹-7.35 Cr₹-33 Cr₹27 Cr₹1.78 Cr₹7.12 Cr
Provision for Tax ₹-1.51 Cr₹-0.85 Cr₹8.01 Cr₹-0.78 Cr₹4.52 Cr
     Current Income Tax ₹0.24 Cr₹0.61 Cr₹5.54 Cr₹0.20 Cr₹5.97 Cr
     Deferred Tax ₹-1.76 Cr₹-0.98 Cr₹2.47 Cr₹-0.98 Cr₹-1.47 Cr
     Other taxes -₹-0.48 Cr--₹0.02 Cr
Profit After Tax ₹-5.84 Cr₹-32 Cr₹19 Cr₹2.56 Cr₹2.61 Cr
Extra items -----
Minority Interest ₹-0.11 Cr₹-0.45 Cr₹-0.91 Cr₹-0.35 Cr₹2.61 Cr
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹-5.95 Cr₹-32 Cr₹18 Cr₹2.22 Cr₹5.22 Cr
Adjustments to PAT ----₹0.07 Cr
Profit Balance B/F ₹17 Cr₹51 Cr₹33 Cr₹31 Cr₹113 Cr
Appropriations ₹11 Cr₹18 Cr₹51 Cr₹33 Cr₹119 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹-0.02 Cr₹1.33 Cr₹0.68 Cr₹0.05 Cr-
Equity Dividend % --₹50.00--
Earnings Per Share ₹-19.07₹-105.42₹59.83₹7.22₹17.01
Adjusted EPS ₹-19.07₹-105.42₹59.83₹7.22₹17.01

Compare Income Statement of peers of SEMAC CONSTRUCTION

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SEMAC CONSTRUCTION ₹105.4 Cr 5.3% 5.7% -4% Stock Analytics
LARSEN & TOUBRO ₹549,136.0 Cr -2.5% 1% 10.1% Stock Analytics
RAIL VIKAS NIGAM ₹48,528.8 Cr -2.1% -1.2% -41.2% Stock Analytics
CEMINDIA PROJECTS ₹25,696.8 Cr 9.8% 34.2% 62.8% Stock Analytics
IRB INFRASTRUCTURE DEVELOPERS ₹24,759.9 Cr -3.9% -3.3% -16.5% Stock Analytics
KALPATARU PROJECTS INTERNATIONAL ₹23,085.9 Cr -0.4% 4.8% 12.4% Stock Analytics


SEMAC CONSTRUCTION Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SEMAC CONSTRUCTION

5.3%

5.7%

-4%

SENSEX

2.2%

5.1%

-7%


You may also like the below Video Courses