Semac Construction Limited (BOM:505368)
India · Delayed Price · Currency is INR 270.00
+7.10 (2.70%)
At close: Feb 12, 2026
Semac Construction Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Operating Revenue | 2,411 | 1,728 | 1,275 | 3,251 | 795.95 | 1,322 |
Other Revenue | - | - | - | - | - | 0.11 |
| 2,411 | 1,728 | 1,275 | 3,251 | 795.95 | 1,322 | |
Revenue Growth (YoY) | 93.62% | 35.58% | -60.78% | 308.39% | -39.81% | -16.79% |
Cost of Revenue | 1,837 | 1,286 | 1,173 | 2,431 | 308.86 | 506.6 |
Gross Profit | 574.02 | 442.69 | 101.89 | 819.12 | 487.09 | 815.87 |
Selling, General & Admin | 285.14 | 271.75 | 305.52 | 399.6 | 339.03 | 432.08 |
Other Operating Expenses | 237.1 | 191.57 | 118.33 | 140.66 | 140.89 | 303.82 |
Operating Expenses | 537.98 | 480.16 | 441.26 | 560.59 | 497.99 | 759.34 |
Operating Income | 36.05 | -37.47 | -339.37 | 258.53 | -10.9 | 56.53 |
Interest Expense | -43.75 | -41.35 | -7.75 | -4.81 | -4.5 | -25.21 |
Interest & Investment Income | 26.21 | 26.21 | 31.14 | 29.14 | 28.18 | 34.87 |
Earnings From Equity Investments | 0.03 | -0.05 | -1.27 | -5.34 | 6.83 | 7.48 |
Currency Exchange Gain (Loss) | 0.06 | 0.06 | - | 0.16 | 2.58 | -4.18 |
Other Non Operating Income (Expenses) | 10.43 | -12.94 | -9.57 | -5.75 | -3.81 | 0.2 |
EBT Excluding Unusual Items | 29.02 | -65.54 | -326.83 | 271.94 | 18.39 | 69.69 |
Gain (Loss) on Sale of Investments | - | - | - | - | -0.82 | 2.06 |
Gain (Loss) on Sale of Assets | 0.74 | 0.74 | -0.51 | 0.7 | 0.26 | -0.51 |
Asset Writedown | -8.73 | -8.73 | - | - | - | - |
Pretax Income | 21.03 | -73.53 | -327.34 | 272.64 | 17.83 | 71.24 |
Income Tax Expense | -13.68 | -15.13 | -8.47 | 80.07 | -7.8 | 45.16 |
Earnings From Continuing Operations | 34.71 | -58.4 | -318.87 | 192.56 | 25.63 | 26.08 |
Net Income to Company | 34.71 | -58.4 | -318.87 | 192.56 | 25.63 | 26.08 |
Minority Interest in Earnings | -0.79 | -1.05 | -4.45 | -9.06 | -3.47 | 26.09 |
Net Income | 33.92 | -59.45 | -323.32 | 183.51 | 22.15 | 52.17 |
Net Income to Common | 33.92 | -59.45 | -323.32 | 183.51 | 22.15 | 52.17 |
Net Income Growth | - | - | - | 728.32% | -57.53% | -65.23% |
Shares Outstanding (Basic) | 3 | 3 | 3 | 3 | 3 | 3 |
Shares Outstanding (Diluted) | 3 | 3 | 3 | 3 | 3 | 3 |
Shares Change (YoY) | -13.37% | - | - | - | 1.64% | - |
EPS (Basic) | 12.37 | -19.07 | -103.72 | 58.87 | 7.11 | 17.01 |
EPS (Diluted) | 12.37 | -19.07 | -103.72 | 58.87 | 7.11 | 17.01 |
EPS Growth | - | - | - | 728.32% | -58.22% | -65.23% |
Free Cash Flow | - | -30.42 | -203.66 | -4.68 | 180.75 | -79.81 |
Free Cash Flow Per Share | - | -9.76 | -65.33 | -1.50 | 57.98 | -26.02 |
Dividend Per Share | - | - | - | 5.000 | - | - |
Gross Margin | 23.81% | 25.61% | 7.99% | 25.20% | 61.20% | 61.69% |
Operating Margin | 1.49% | -2.17% | -26.62% | 7.95% | -1.37% | 4.27% |
Profit Margin | 1.41% | -3.44% | -25.36% | 5.64% | 2.78% | 3.94% |
Free Cash Flow Margin | - | -1.76% | -15.97% | -0.14% | 22.71% | -6.04% |
EBITDA | 41.41 | -31.65 | -332.93 | 265.73 | -5.07 | 69.62 |
EBITDA Margin | 1.72% | -1.83% | -26.11% | 8.18% | -0.64% | 5.27% |
D&A For EBITDA | 5.36 | 5.82 | 6.44 | 7.2 | 5.83 | 13.1 |
EBIT | 36.05 | -37.47 | -339.37 | 258.53 | -10.9 | 56.53 |
EBIT Margin | 1.49% | -2.17% | -26.62% | 7.95% | -1.37% | 4.27% |
Effective Tax Rate | - | - | - | 29.37% | - | 63.39% |
Revenue as Reported | 2,477 | 1,770 | 1,330 | 3,297 | 845.53 | 1,380 |
Advertising Expenses | - | - | - | - | - | 1.36 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.