Home > Income Statement > SEMAC CONSTRUCTION

SEMAC CONSTRUCTION
Income Statement

SEMAC CONSTRUCTION is part of below Screeners ↓
Top Undervalued 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 ₹83.7 Cr -4.2% -18.4% -30.6% Stock Analytics
LARSEN & TOUBRO ₹538,652.0 Cr -1.9% -3.8% 12.4% Stock Analytics
RAIL VIKAS NIGAM ₹42,742.9 Cr -2.6% -10.1% -38.2% Stock Analytics
KALPATARU PROJECTS INTERNATIONAL ₹24,506.7 Cr 0.8% 5% 13.5% Stock Analytics
IRB INFRASTRUCTURE DEVELOPERS ₹23,721.2 Cr 2% 2.2% -5.7% Stock Analytics
CEMINDIA PROJECTS ₹21,372.1 Cr -5.4% 0.6% 69.9% Stock Analytics


SEMAC CONSTRUCTION Share Price vs Sensex

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

-4.2%

-18.4%

-30.6%

SENSEX

-2.3%

-4.1%

-7.4%


You may also like the below Video Courses