Semac Construction profit and loss

Latest FY26

Revenue: ₹243cr+40.4% on FY25
EBITDA: ₹8.0cr−₹4.3 cr in FY25
Net profit: ₹7.3cr−₹5.8 cr in FY25
EPS: ₹23.34−₹18.73 in FY25

₹ crore except per share

Tap a line for its trend	Last 12Mto Jun 2026	FY26Mar 2026	FY25Mar 2025	FY24Mar 2024	FY23Mar 2023	FY22 and earlierAlpha Plus

Expenses
	222	243	173	127	435	FY22 and earlierEvery year the company has filed comes with Alpha Plus.
	5.1	5.2	4.2	5.5	8.8
	227	248	177	133	444
	175	195	128	116	289
	0.0	0.0	0.0	0.0	9.1
	0.0	0.0	0.0	0.0	−7.4
	24.2	24.2	26.4	29.9	55.6
	4.8	5.1	5.5	1.8	4.9
	1.4	1.5	1.7	1.7	3.0
	15.1	15.3	23.0	16.0	41.6
	220	241	184	166	396
	7.5	8.0	−4.3	−34.7	46.4
	6.1	6.5	−6.0	−36.5	43.4
Profit
	6.3	6.7	−7.3	−32.7	47.3
	6.3	6.7	−7.3	−32.7	47.3
	0.3	0.3	0.2	0.6	11.5
	−0.6	−0.9	−1.8	−1.5	2.8
	−0.3	−0.6	−1.5	−0.8	14.3
	0.0	0.0	−0.0	0.0	−0.5
	6.6	7.3	−5.8	−31.9	32.5
	6.6	7.3	−5.8	−31.9	33.1
	1.3	1.3	0.6	−0.6	0.5
	7.9	8.6	−5.2	−32.4	33.1
	6.6	7.2	−5.9	−32.3	31.1
	−0.0	0.1	0.1	0.4	1.4
Per share
	₹21.17	₹23.34	−₹18.73	−₹102.29	₹106.04
	₹21.17	₹23.34	−₹18.73	−₹102.29	₹106.04
Revenue detail — as filed
	—	0.0	0.0	0.1	0.0
Other comprehensive income — detail
	1.3	1.3	0.6	—	—
	−0.4	−0.3	0.1	−0.6	−0.5
	−0.1	−0.1	0.0	—	—
	—	—	—	−0.0	−0.1
	1.6	1.5	0.6	0.0	—
	—	—	—	0.0	−0.9
	7.4	8.0	−5.2	−32.3	31.3
	0.4	0.6	0.0	0.4	1.7
Per share — as-filed variants
	₹21.17	₹23.34	−₹18.73	−₹102.29	₹106.04
	₹21.17	₹23.34	−₹18.73	−₹102.29	₹106.04
Derived — gross profit (revenue − materials − purchases − Δ inventories)
	46.9	47.5	45.1	11.1	144
	21.2%	19.6%	26.1%	8.7%	33.0%
Adjusted (ex-exceptional items) — derived
	6.3	6.7	−7.3	−32.7	47.3
	6.6	7.3	−5.8	−31.9	32.5
	₹21.17	₹23.34	−₹18.73	−₹102.29	₹106.04

Open the chart

From the company's filings with NSE and BSE (Ind-AS), consolidated. For information only, not investment advice.

alphave

SEMAC₹225.68

Semac Construction Limited

· Infrastructure

Annual Quarterly₹ CrorePeersBCPL USK BRNL TARMAT SADBHAV NIRAJ RPPINFRA GLOBECIVILMcap ₹70.4 Cr

View

In ₹ Crore except Per Share 12 Months Ending	FY23 31/03/2023	FY24 31/03/2024	FY25 31/03/2025	FY26 31/03/2026	Last 12M 30/06/2026
Revenue from Operations	434.7	127.5	172.8	242.7	221.5
Other Income	8.8	5.5	4.2	5.2	5.1
Total Income	443.5	133.0	177.0	247.9	226.6
Expenses
+ Cost of Materials Consumed	289.4	116.4	127.8	195.2	174.7
+ Purchases of Stock-in-Trade	9.1	0.0	0.0	0.0	0.0
+ Changes in Inventories	-7.4	0.0	0.0	0.0	0.0
+ Employee Benefit Expense	55.6	29.9	26.4	24.2	24.2
+ Finance Costs	4.9	1.8	5.5	5.1	4.8
+ Depreciation & Amortisation	3.0	1.7	1.7	1.5	1.4
+ Other Expenses	41.6	16.0	23.0	15.3	15.1
Total Expenses	396.2	165.8	184.4	241.2	220.3
EBITDA	46.4	-34.7	-4.3	8.0	7.5
EBIT	43.4	-36.5	-6.0	6.5	6.1
Profit
PBT before Exceptional Items	47.3	-32.7	-7.3	6.7	6.3
Pretax Income	47.3	-32.7	-7.3	6.7	6.3
+ Current Tax	11.5	0.6	0.2	0.3	0.3
+ Deferred Tax	2.8	-1.5	-1.8	-0.9	-0.6
Tax Expense	14.3	-0.8	-1.5	-0.6	-0.3
+ Share of Associates & JVs	-0.5	0.0	-0.0	0.0	0.0
Net Income	32.5	-31.9	-5.8	7.3	6.6
+ Net Income — Continuing Ops	33.1	-31.9	-5.8	7.3	6.6
+ Other Comprehensive Income	0.5	-0.6	0.6	1.3	1.3
Total Comprehensive Income	33.1	-32.4	-5.2	8.6	7.9
Net Income to Common	31.1	-32.3	-5.9	7.2	6.6
Minority Interest	1.4	0.4	0.1	0.1	-0.0
Per Share
Basic EPS	106.04	-102.29	-18.73	23.34	21.17
Diluted EPS	106.04	-102.29	-18.73	23.34	21.17
Revenue Detail — as filed
+ Share of P&L — Partnership Firms / LLPs	0.0	0.1	0.0	0.0	—
Other Comprehensive Income — detail
+ Other Comprehensive Income	—	—	0.6	1.3	1.3
+ Items NOT to be Reclassified to P&L	-0.5	-0.6	0.1	-0.3	-0.4
+ Tax on Items NOT to be Reclassified	—	—	0.0	-0.1	-0.1
+ Tax on Items NOT to be Reclassified — alt tag	-0.1	-0.0	—	—	—
+ Items to be Reclassified to P&L	—	0.0	0.6	1.5	1.6
+ Tax on Items to be Reclassified — alt tag	-0.9	0.0	—	—	—
Comprehensive Income — Owners of Parent	31.3	-32.3	-5.2	8.0	7.4
Comprehensive Income — Non-controlling Interests	1.7	0.4	0.0	0.6	0.4
Per Share — as-filed variants
Basic EPS — Continuing Operations	106.04	-102.29	-18.73	23.34	21.17
Diluted EPS — Continuing Operations	106.04	-102.29	-18.73	23.34	21.17
Derived — Gross Profit (Revenue − Materials − Purchases − Δ Inventories)
Gross Profit	143.6	11.1	45.1	47.5	46.9
Gross Margin %	33.04	8.73	26.07	19.59	21.15
Adjusted (ex-Exceptional Items) — derived
Pretax Income (Adjusted, as filed)	47.3	-32.7	-7.3	6.7	6.3
Net Income Adj (tax-effected)	32.5	-31.9	-5.8	7.3	6.6
EPS Adj	106.04	-102.29	-18.73	23.34	21.17
Other Filed Concepts — mapped but not yet placed in the schedule
Face Value	10.00	10.00	10.00	10.00	10.00
Paid Up Equity Capital	3.1	3.1	3.1	3.1	3.1

As filed, sign as filed — read the label, not the sign. A line appears only when the company tagged that concept in at least one period shown, so depth follows the filer: pre-Ind-AS, insurance and NBFC blocks stay hidden unless they were actually reported. Alternate tags for the same idea (e.g. two spellings of a deferred-tax element) are kept as separate lines rather than merged, because merging them would be a guess. Ratios, per-share figures and counts render as raw numbers, not ₹ Crore. No consensus estimates → no Est columns. Click any row to chart it.

« ‹ › »Latest: FY26 · ConsolidatedFA Financial Analysis · alphave

Data & compliance. Descriptive financial information from official NSE/BSE filings — for information and education only, not investment advice, a recommendation, or a valuation. Standalone = parent entity; consolidated includes subsidiaries. Historical multiples pair each fiscal year's filed figures with that FY-end market close; the Current column uses the last close with the latest filed annuals. Figures are cross-verified via accounting identities and NSE×BSE agreement — XBRL cross-verified ✓ 95%.