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]

Mar2026Mar2025Mar2024Mar2023Mar2022
INCOME :
Gross Sales ₹243 Cr₹173 Cr₹127 Cr₹325 Cr₹80 Cr
     Sales -----
     Job Work/ Contract Receipts ₹224 Cr₹152 Cr₹103 Cr₹289 Cr₹41 Cr
     Processing Charges / Service Income ₹18 Cr₹21 Cr₹25 Cr₹36 Cr₹39 Cr
     Revenue from property development -----
     Other Operational Income -----
Less: Excise Duty -----
Net Sales ₹243 Cr₹173 Cr₹127 Cr₹325 Cr₹80 Cr
EXPENDITURE :
Increase/Decrease in Stock -----
Raw Material Consumed -----
     Opening Raw Materials -----
     Purchases Raw Materials -----
     Closing Raw Materials -----
     Other Direct Purchases / Brought in cost -----
     Other raw material cost -----
Power & Fuel Cost ₹0.20 Cr₹0.16 Cr₹0.28 Cr₹0.26 Cr₹0.20 Cr
     Electricity & Power ₹0.20 Cr₹0.16 Cr₹0.28 Cr₹0.26 Cr₹0.20 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹24 Cr₹23 Cr₹30 Cr₹39 Cr₹33 Cr
     Salaries, Wages & Bonus ₹22 Cr₹21 Cr₹28 Cr₹37 Cr₹31 Cr
     Contributions to EPF & Pension Funds ₹1.19 Cr₹0.95 Cr₹1.35 Cr₹1.53 Cr₹1.14 Cr
     Workmen and Staff Welfare Expenses ₹1.47 Cr₹1.36 Cr₹0.77 Cr₹1.24 Cr₹0.91 Cr
     Other Employees Cost -----
Other Manufacturing Expenses ₹196 Cr₹134 Cr₹118 Cr₹246 Cr₹31 Cr
     Sub-contracted / Out sourced services ₹195 Cr₹134 Cr₹116 Cr₹241 Cr₹30 Cr
     Processing Charges -----
     Repairs and Maintenance ₹0.24 Cr₹0.24 Cr₹0.22 Cr₹1.07 Cr₹0.73 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹0.45 Cr₹0.24 Cr₹1.10 Cr₹4.05 Cr₹0.55 Cr
General and Administration Expenses ₹7.98 Cr₹7.86 Cr₹12 Cr₹10 Cr₹8.93 Cr
     Rent , Rates & Taxes ₹1.42 Cr₹1.07 Cr₹1.05 Cr₹0.96 Cr₹1.86 Cr
     Insurance ₹0.83 Cr₹1.57 Cr₹1.33 Cr₹1.16 Cr₹1.33 Cr
     Printing and stationery ₹0.09 Cr₹0.17 Cr₹0.20 Cr₹0.10 Cr₹0.12 Cr
     Professional and legal fees ₹3.59 Cr₹3.06 Cr₹5.12 Cr₹4.83 Cr₹3.19 Cr
     Traveling and conveyance ₹0.74 Cr₹0.78 Cr₹2.23 Cr₹2.45 Cr₹1.64 Cr
     Other Administration ₹1.32 Cr₹1.20 Cr₹1.95 Cr₹0.93 Cr₹0.79 Cr
Selling and Distribution Expenses -----
     Advertisement & Sales Promotion -----
     Sales Commissions & Incentives -----
     Freight and Forwarding -----
     Handling and Clearing Charges -----
     Other Selling Expenses -----
Miscellaneous Expenses ₹6.05 Cr₹12 Cr₹2.47 Cr₹2.86 Cr₹7.62 Cr
     Bad debts /advances written off ----₹0.30 Cr
     Provision for doubtful debts ₹4.72 Cr₹9.81 Cr₹1.95 Cr₹1.34 Cr₹5.57 Cr
     Losson disposal of fixed assets(net) -₹0.00 Cr₹0.07 Cr--
     Losson foreign exchange fluctuations ----₹0.50 Cr
     Losson sale of non-trade current investments --₹0.13 Cr₹0.53 Cr₹0.08 Cr
     Other Miscellaneous Expenses ₹1.32 Cr₹1.83 Cr₹0.32 Cr₹0.99 Cr₹1.18 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹234 Cr₹177 Cr₹162 Cr₹299 Cr₹80 Cr
Operating Profit (Excl OI) ₹8.43 Cr₹-4.13 Cr₹-35 Cr₹26 Cr₹-0.72 Cr
Other Income ₹5.23 Cr₹4.19 Cr₹5.55 Cr₹4.64 Cr₹4.96 Cr
     Interest Received ₹3.42 Cr₹2.62 Cr₹2.61 Cr₹1.63 Cr₹2.50 Cr
     Dividend Received --₹0.01 Cr₹0.01 Cr-
     Profit on sale of Fixed Assets ₹0.02 Cr₹0.08 Cr₹0.02 Cr₹0.07 Cr₹0.03 Cr
     Profits on sale of Investments ----₹0.68 Cr
     Provision Written Back ₹0.49 Cr₹0.94 Cr₹1.51 Cr₹0.94 Cr₹0.44 Cr
     Foreign Exchange Gains ₹0.02 Cr₹0.01 Cr-₹0.02 Cr₹0.26 Cr
     Others ₹1.28 Cr₹0.55 Cr₹1.39 Cr₹1.98 Cr₹1.04 Cr
Operating Profit ₹14 Cr₹0.06 Cr₹-29 Cr₹31 Cr₹4.24 Cr
Interest ₹5.45 Cr₹5.72 Cr₹1.87 Cr₹1.26 Cr₹0.95 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan --₹1.05 Cr₹0.71 Cr-
     Intereston Fixed deposits -----
     Bank Charges etc ₹1.35 Cr₹1.58 Cr₹0.52 Cr₹0.20 Cr₹0.50 Cr
     Other Interest ₹4.10 Cr₹4.14 Cr₹0.30 Cr₹0.35 Cr₹0.45 Cr
PBDT ₹8.21 Cr₹-5.66 Cr₹-31 Cr₹29 Cr₹3.29 Cr
Depreciation ₹1.53 Cr₹1.69 Cr₹1.74 Cr₹2.03 Cr₹1.51 Cr
Profit Before Taxation & Exceptional Items ₹6.68 Cr₹-7.35 Cr₹-33 Cr₹27 Cr₹1.78 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹6.68 Cr₹-7.35 Cr₹-33 Cr₹27 Cr₹1.78 Cr
Provision for Tax ₹-0.60 Cr₹-1.51 Cr₹-0.85 Cr₹8.01 Cr₹-0.78 Cr
     Current Income Tax ₹0.09 Cr₹0.24 Cr₹0.61 Cr₹5.54 Cr₹0.20 Cr
     Deferred Tax ₹-0.94 Cr₹-1.76 Cr₹-0.98 Cr₹2.47 Cr₹-0.98 Cr
     Other taxes ₹0.25 Cr-₹-0.48 Cr--
Profit After Tax ₹7.28 Cr₹-5.84 Cr₹-32 Cr₹19 Cr₹2.56 Cr
Extra items -----
Minority Interest ₹-0.11 Cr₹-0.11 Cr₹-0.45 Cr₹-0.91 Cr₹-0.35 Cr
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹7.17 Cr₹-5.95 Cr₹-32 Cr₹18 Cr₹2.22 Cr
Adjustments to PAT -----
Profit Balance B/F ₹11 Cr₹17 Cr₹51 Cr₹33 Cr₹31 Cr
Appropriations ₹18 Cr₹11 Cr₹18 Cr₹51 Cr₹33 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹-0.01 Cr₹-0.02 Cr₹1.33 Cr₹0.68 Cr₹0.05 Cr
Equity Dividend % ---₹50.00-
Earnings Per Share ₹23.00₹-19.07₹-105.42₹59.83₹7.22
Adjusted EPS ₹23.00₹-19.07₹-105.42₹59.83₹7.22

Compare Income Statement of peers of SEMAC CONSTRUCTION

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SEMAC CONSTRUCTION ₹75.6 Cr 8.3% -2% -57.6% Stock Analytics
LARSEN & TOUBRO ₹556,159.0 Cr 4.8% 7.1% -1.3% Stock Analytics
RAIL VIKAS NIGAM ₹40,345.1 Cr 7.6% -2.7% -42.3% Stock Analytics
CEMINDIA PROJECTS ₹23,866.2 Cr 2.5% 11.6% 54.7% Stock Analytics
KALPATARU PROJECTS INTERNATIONAL ₹23,441.1 Cr 2.8% -5.5% 8.2% Stock Analytics
IRB INFRASTRUCTURE DEVELOPERS ₹20,774.2 Cr 9.3% -3.8% -24.6% Stock Analytics


SEMAC CONSTRUCTION Share Price vs Sensex

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

8.3%

-2%

-57.6%

SENSEX

7%

9.6%

-6.7%


You may also like the below Video Courses