♥
ISIN : INE617A01013
NSE : SEMAC
BSE : 505368
Face Value : 10
Industry : Engineering - Industrial Equipments
EPS : -102.29
EPS (TTM) : -115.06
Price to Earning (P/E) : -2.82
Book Value : 258.62
Price to Bookvalue (P/B) : 1.11
Dividend Yield : 2 %
Return on Equity (ROE) : -33.10 %
Return on Capital Employed (ROCE) : -29.71 %
SEMAC CONSULTANTS LIMITED
ISIN : INE617A01013
NSE : SEMAC
BSE : 505368
Face Value : 10
Industry : Engineering - Industrial Equipments
EPS : -102.29
EPS (TTM) : -115.06
Price to Earning (P/E) : -2.82
Book Value : 258.62
Price to Bookvalue (P/B) : 1.11
Dividend Yield : 2 %
Return on Equity (ROE) : -33.10 %
Return on Capital Employed (ROCE) : -29.71 %
SEMAC CONSULTANTS share price(20-Mar-2026) | |
|---|---|
| Open / Close | 0 - 0 NAN % |
| Low / High | 0 - 0 NAN % |
| Trade Volume | 0 |
| 52 Week Low / High | 0 - 0 NAN % |
| Open / Close | 281.5 - 274.1 -2.6 % |
| Low / High | 272.5 - 285 4.6 % |
| Trade Volume | 771 |
| 52 Week Low / High | 202.1 - 567 180.6 % |
-
YOU MAY ALSO LIKE
- Share Market basics for beginners
Share Market jargons in simple terms - CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator - Stock market course tutorial
Stock Market Investment Course explained in simple words. - High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE - Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE - How much money do you need to retire
Know how much money do you need to retire, before how much to invest ?
CONSOLIDATED QUARTERLY RESULT FOR SEMAC CONSULTANTS LIMITED
| Date End | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 488.4 | 1261.8 | 1253.8 | 1343.13 | 521.1 | 228.74 | 275.14 | 249.9 | 209.83 | 325.17 |
| Total Income | 514.12 | 1276.92 | 1278.71 | 1365.3 | 555.84 | 235.99 | 278.78 | 259.72 | 216.67 | 332.53 |
| Total Expenditure | 468.08 | 1130.05 | 1156.98 | 1127.6 | 519.37 | 255.61 | 477.58 | 368.19 | 225.31 | 331.85 |
| Other Income | 25.73 | 15.12 | 24.91 | 22.17 | 34.74 | 7.26 | 3.65 | 9.82 | 6.84 | 7.36 |
| Operating Profit | 46.04 | 146.87 | 121.73 | 237.7 | 36.47 | -19.62 | -198.8 | -108.47 | -8.64 | 0.68 |
| Interest | 11.06 | 12.25 | 4.59 | 20.82 | 3.98 | 2.92 | 5.92 | 5.42 | 10.05 | 13.33 |
| PBDT | 34.98 | 134.62 | 117.14 | 216.88 | 32.49 | -22.54 | -204.72 | -113.89 | -18.69 | -12.65 |
| Depreciation | 6.56 | 6.83 | 6.76 | 10.32 | 3.52 | 4.33 | 4.88 | 4.69 | 4.28 | 4.11 |
| Profit Before Tax | 28.42 | 127.79 | 110.38 | 206.56 | 28.97 | -26.87 | -209.6 | -118.58 | -22.97 | -16.76 |
| Tax | 20.03 | -9.32 | 81.89 | 50.01 | 8.69 | 6.16 | -64.78 | 41.45 | 0.65 | 12.95 |
| Profit After Tax | 8.39 | 137.11 | 28.49 | 156.55 | 20.28 | -33.03 | -144.82 | -160.03 | -23.62 | -29.71 |
| Net Profit | 8.39 | 137.11 | 28.49 | 156.55 | 20.28 | -33.03 | -144.82 | -160.03 | -23.62 | -29.71 |
| Equity Capital | 30.67 | 30.67 | 30.67 | 30.67 | 31.17 | 31.17 | 31.17 | 31.17 | 31.17 | 31.17 |
| Face Value (IN RS) | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Calculated EPS | 2.3 | 41.69 | 8.46 | 48.95 | 5.39 | -11.23 | -46.5 | -51.4 | -7.97 | -9.86 |
| Diluted Eps After Extraordinary Items | 2.6 | 44.4 | 8.72 | 50.32 | 6.28 | -10.62 | -46.49 | -51.46 | -7.58 | -9.53 |
| Diluted Eps Before Extraordinary Items | 2.6 | 44.4 | 8.72 | 50.32 | 6.28 | -10.62 | -46.49 | -51.46 | -7.58 | -9.53 |
STANDALONE QUARTERLY RESULT FOR SEMAC CONSULTANTS LIMITED
| Date End | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 118.7 | 187.96 | 223.37 | 566.54 | 463.01 | 167.75 | 226 | 199.2 | 165.59 | 282.29 |
| Total Income | 128.01 | 193.16 | 243.24 | 575.21 | 494.39 | 173.62 | 229.43 | 207.68 | 171.38 | 288.11 |
| Total Expenditure | 118.51 | 171.56 | 197.87 | 412.34 | 468.97 | 203.5 | 428.44 | 318.22 | 184.02 | 291.76 |
| Other Income | 9.32 | 5.2 | 19.87 | 8.67 | 31.38 | 5.87 | 3.43 | 8.49 | 5.79 | 5.82 |
| Operating Profit | 9.5 | 21.6 | 45.37 | 162.87 | 25.42 | -29.88 | -199.01 | -110.54 | -12.64 | -3.65 |
| Interest | 7.77 | 8.88 | 9.87 | 11.66 | 3.98 | 5.92 | 5.42 | 10.05 | 13.04 | |
| PBDT | 1.73 | 12.72 | 35.5 | 151.21 | 21.44 | -29.88 | -204.93 | -115.96 | -22.69 | -16.69 |
| Depreciation | 2.45 | 2.5 | 2.56 | 2.61 | 3.46 | 4.26 | 4.81 | 4.61 | 4.22 | 4.1 |
| Profit Before Tax | -0.72 | 10.22 | 32.94 | 148.6 | 17.98 | -34.14 | -209.74 | -120.57 | -26.91 | -20.79 |
| Tax | 3 | 1.74 | 13.81 | 43.96 | 6.32 | 4.34 | -64.79 | 39.2 | 0.18 | 11.96 |
| Profit After Tax | -3.72 | 8.48 | 19.13 | 104.64 | 11.66 | -38.48 | -144.95 | -159.77 | -27.09 | -32.75 |
| Net Profit | -3.72 | 8.48 | 19.13 | 104.64 | 11.66 | -38.48 | -144.95 | -159.77 | -27.09 | -32.75 |
| Equity Capital | 30.67 | 30.67 | 30.67 | 30.67 | 31.17 | 31.17 | 31.17 | 31.17 | 31.17 | 31.17 |
| Face Value (IN RS) | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Calculated EPS | -1.21 | 2.76 | 6.24 | 34.12 | 3.74 | -12.35 | -46.5 | -51.26 | -8.69 | -10.51 |
| Diluted Eps After Extraordinary Items | -1.21 | 2.77 | 6.24 | 34.11 | 3.74 | -12.35 | -46.5 | -51.26 | -8.69 | -10.5 |
| Diluted Eps Before Extraordinary Items | -1.21 | 2.77 | 6.24 | 34.11 | 3.74 | -12.35 | -46.5 | -51.26 | -8.69 | -10.5 |
CONSOLIDATED ANNUAL RESULT FOR SEMAC CONSULTANTS LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 1810.62 | 4347.13 | 1274.87 |
| Total Income | 1896.2 | 4435.05 | 1330.33 |
| Total Expenditure | 1640.83 | 3882.7 | 1620.75 |
| Other Income | 85.58 | 87.93 | 55.46 |
| Operating Profit | 255.37 | 552.35 | -290.42 |
| Interest | 52.76 | 48.72 | 18.24 |
| PBDT | 202.61 | 503.63 | -308.66 |
| Depreciation | 23.99 | 30.46 | 17.41 |
| Profit Before Tax | 178.62 | 473.17 | -326.07 |
| Tax | 46.8 | 142.6 | -8.47 |
| Profit After Tax | 131.82 | 330.57 | -317.6 |
| Net Profit | 131.82 | 330.57 | -317.6 |
| Equity Capital | 30.67 | 30.67 | 31.17 |
| Face Value (IN RS) | 10 | 10 | 10 |
| Reserves | 1926.8 | 2245.1 | 762.49 |
| Calculated EPS | 41.42 | 101.4 | -103.73 |
| Diluted Eps After Extraordinary Items | 42.77 | 106.04 | -102.29 |
| Diluted Eps Before Extraordinary Items | 42.77 | 106.04 | -102.29 |
STANDALONE ANNUAL RESULT FOR SEMAC CONSULTANTS LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 1014.67 | 1096.57 | 1055.96 |
| Total Income | 1059.79 | 1139.63 | 1105.12 |
| Total Expenditure | 837.51 | 900.27 | 1416.23 |
| Other Income | 45.12 | 43.06 | 49.16 |
| Operating Profit | 222.28 | 239.36 | -311.11 |
| Interest | 46.34 | 38.17 | 18.24 |
| PBDT | 175.94 | 201.19 | -329.35 |
| Depreciation | 8.88 | 10.13 | 17.15 |
| Profit Before Tax | 167.06 | 191.06 | -346.5 |
| Tax | 54.59 | 62.52 | -14.92 |
| Profit After Tax | 112.47 | 128.54 | -331.58 |
| Net Profit | 112.47 | 128.54 | -331.58 |
| Equity Capital | 30.67 | 30.67 | 31.17 |
| Face Value (IN RS) | 10 | 10 | 10 |
| Reserves | 1910.37 | 2035.18 | 668.31 |
| Calculated EPS | 36.67 | 41.91 | -106.38 |
| Diluted Eps After Extraordinary Items | 36.67 | 41.9 | -106.37 |
| Diluted Eps Before Extraordinary Items | 36.67 | 41.9 | -106.37 |
CONSOLIDATED PROFIT / LOSS FOR SEMAC CONSULTANTS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 132.24 Cr | 181.06 Cr | 325.06 Cr | 127.49 Cr |
| Sales | 77.1 Cr | 93.86 Cr | 0 | 0 |
| Job Work/ Contract Receipts | 19.59 Cr | 47.61 Cr | 289.16 Cr | 102.51 Cr |
| Processing Charges / Service Income | 35.44 Cr | 39.08 Cr | 35.9 Cr | 24.98 Cr |
| Net Sales | 132.24 Cr | 181.06 Cr | 325.06 Cr | 127.49 Cr |
| Increase/Decrease in Stock | -19.53 Cr | 1.24 Cr | 0 | 0 |
| Raw Material Consumed | 67.78 Cr | 80.06 Cr | 0 | 0 |
| Opening Raw Materials | 6.87 Cr | 13.89 Cr | 0 | 0 |
| Purchases Raw Materials | 66.03 Cr | 75.32 Cr | 0 | 0 |
| Closing Raw Materials | 13.89 Cr | 16.85 Cr | 0 | 0 |
| Other Direct Purchases / Brought in cost | 8.77 Cr | 7.7 Cr | 0 | 0 |
| Power & Fuel Cost | 60.56 Lk | 53.83 Lk | 26.02 Lk | 27.62 Lk |
| Electricity & Power | 60.56 Lk | 53.83 Lk | 26.02 Lk | 27.62 Lk |
| Employee Cost | 41.89 Cr | 44.96 Cr | 39.33 Cr | 29.86 Cr |
| Salaries, Wages & Bonus | 38.22 Cr | 40.85 Cr | 36.56 Cr | 27.75 Cr |
| Contributions to EPF & Pension Funds | 2.17 Cr | 2.11 Cr | 1.53 Cr | 1.35 Cr |
| Workmen and Staff Welfare Expenses | 1.49 Cr | 2 Cr | 1.24 Cr | 76.48 Lk |
| Other Manufacturing Expenses | 3.4 Cr | 2.9 Cr | 245.93 Cr | 117.67 Cr |
| Sub-contracted / Out sourced services | 0 | 0 | 241.13 Cr | 116.35 Cr |
| Repairs and Maintenance | 1.82 Cr | 1.39 Cr | 74.64 Lk | 21.46 Lk |
| General and Administration Expenses | 16.66 Cr | 18.23 Cr | 10.77 Cr | 11.88 Cr |
| Rent , Rates & Taxes | 1.48 Cr | 2.34 Cr | 96.32 Lk | 1.05 Cr |
| Insurance | 1.59 Cr | 1.61 Cr | 1.16 Cr | 1.32 Cr |
| Printing and stationery | 29.73 Lk | 23.69 Lk | 10.01 Lk | 19.58 Lk |
| Professional and legal fees | 5.72 Cr | 5.31 Cr | 4.84 Cr | 5.12 Cr |
| Traveling and conveyance | 4.22 Cr | 5.95 Cr | 2.45 Cr | 2.23 Cr |
| Selling and Distribution Expenses | 3.03 Cr | 5.16 Cr | 0 | 0 |
| Advertisement & Sales Promotion | 13.6 Lk | 28.01 Lk | 0 | 0 |
| Sales Commissions & Incentives | 1.91 Cr | 3.39 Cr | 0 | 0 |
| Freight and Forwarding | 98.8 Lk | 1.49 Cr | 0 | 0 |
| Miscellaneous Expenses | 11.67 Cr | 10.42 Cr | 2.85 Cr | 2.47 Cr |
| Bad debts /advances written off | 4.06 Cr | 0 | 0 | 0 |
| Provision for doubtful debts | 0 | 6.66 Cr | 1.34 Cr | 1.95 Cr |
| Loss on disposal of fixed assets(net) | 7 Lk | 0 | 0 | 7.21 Lk |
| Loss on foreign exchange fluctuations | 41.83 Lk | 1.18 Cr | 0 | 0 |
| Loss on sale of non-trade current investments | 0 | 0 | 53.37 Lk | 12.72 Lk |
| Total Expenditure | 125.5 Cr | 163.52 Cr | 299.14 Cr | 162.16 Cr |
| Other Income | 5.75 Cr | 8.56 Cr | 4.64 Cr | 5.55 Cr |
| Interest Received | 3.38 Cr | 3.78 Cr | 1.63 Cr | 2.61 Cr |
| Dividend Received | 0 | 72,000 | 94,000 | 82,000 |
| Profit on sale of Fixed Assets | 1.87 Lk | 12.91 Lk | 7.02 Lk | 2.14 Lk |
| Profits on sale of Investments | 19.15 Lk | 0 | 0 | 0 |
| Provision Written Back | 85.73 Lk | 1.81 Cr | 94.15 Lk | 1.51 Cr |
| Foreign Exchange Gains | 0 | 25.83 Lk | 1.63 Lk | 0 |
| Operating Profit | 12.49 Cr | 26.1 Cr | 30.55 Cr | -29.12 Cr |
| Interest | 3.77 Cr | 5.84 Cr | 1.26 Cr | 1.87 Cr |
| Interest on Term Loan | 1.89 Cr | 3.95 Cr | 0 | 1.05 Cr |
| Bank Charges etc | 1.25 Cr | 1.41 Cr | 77.62 Lk | 51.93 Lk |
| PBDT | 8.72 Cr | 20.26 Cr | 29.3 Cr | -30.99 Cr |
| Depreciation | 2.34 Cr | 2.4 Cr | 2.03 Cr | 1.74 Cr |
| Profit Before Taxation & Exceptional Items | 6.38 Cr | 17.86 Cr | 27.26 Cr | -32.73 Cr |
| Profit Before Tax | 6.38 Cr | 17.8 Cr | 27.26 Cr | -32.73 Cr |
| Provision for Tax | 4.52 Cr | 4.68 Cr | 8.01 Cr | -84.65 Lk |
| Current Income Tax | 5.89 Cr | 5.32 Cr | 5.54 Cr | 60.84 Lk |
| Deferred Tax | -1.47 Cr | -63.51 Lk | 2.47 Cr | -97.46 Lk |
| Profit After Tax | 1.86 Cr | 13.12 Cr | 19.26 Cr | -31.89 Cr |
| Minority Interest | 2.74 Cr | -41.33 Lk | -90.57 Lk | -44.46 Lk |
| Share of Associate | 74.8 Lk | 0 | 0 | 0 |
| Consolidated Net Profit | 5.35 Cr | 12.7 Cr | 18.35 Cr | -32.33 Cr |
| Adjustments to PAT | -6.65 Lk | 56.16 Lk | 0 | 0 |
| Profit Balance B/F | 113.38 Cr | 118.66 Cr | 32.85 Cr | 50.52 Cr |
| Appropriations | 118.66 Cr | 131.92 Cr | 51.2 Cr | 18.19 Cr |
| Other Appropriation | 0 | 0 | 68.34 Lk | 1.33 Cr |
| Equity Dividend % | 0 | 0 | 50 | 0 |
| Earnings Per Share | 17.44 | 41.42 | 59.83 | -105.42 |
| Adjusted EPS | 17.44 | 41.42 | 59.83 | -105.42 |
STANDALONE PROFIT / LOSS FOR SEMAC CONSULTANTS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 84.74 Cr | 101.47 Cr | 301.74 Cr | 105.6 Cr |
| Sales | 77.1 Cr | 93.86 Cr | 0 | 0 |
| Job Work/ Contract Receipts | 0 | 0 | 289.16 Cr | 102.51 Cr |
| Processing Charges / Service Income | 7.53 Cr | 7.09 Cr | 12.58 Cr | 3.09 Cr |
| Net Sales | 84.74 Cr | 101.47 Cr | 301.74 Cr | 105.6 Cr |
| Increase/Decrease in Stock | -19.53 Cr | 1.24 Cr | 0 | 0 |
| Raw Material Consumed | 58.81 Cr | 50.46 Cr | 0 | 0 |
| Opening Raw Materials | 6.87 Cr | 13.89 Cr | 0 | 0 |
| Purchases Raw Materials | 57.06 Cr | 45.72 Cr | 0 | 0 |
| Closing Raw Materials | 13.89 Cr | 16.85 Cr | 0 | 0 |
| Other Direct Purchases / Brought in cost | 8.77 Cr | 7.7 Cr | 0 | 0 |
| Power & Fuel Cost | 35.39 Lk | 33.56 Lk | 16.01 Lk | 16.16 Lk |
| Electricity & Power | 35.39 Lk | 33.56 Lk | 16.01 Lk | 16.16 Lk |
| Employee Cost | 11.65 Cr | 12.28 Cr | 22.88 Cr | 14.62 Cr |
| Salaries, Wages & Bonus | 9.84 Cr | 10.22 Cr | 21.31 Cr | 13.29 Cr |
| Contributions to EPF & Pension Funds | 91.44 Lk | 97.6 Lk | 1.38 Cr | 1.2 Cr |
| Workmen and Staff Welfare Expenses | 89.31 Lk | 1.09 Cr | 18.78 Lk | 13.19 Lk |
| Other Manufacturing Expenses | 2.16 Cr | 1.62 Cr | 245 Cr | 117.36 Cr |
| Sub-contracted / Out sourced services | 0 | 0 | 241.13 Cr | 116.35 Cr |
| Repairs and Maintenance | 1.17 Cr | 65.94 Lk | 53.6 Lk | 21.46 Lk |
| General and Administration Expenses | 7.88 Cr | 9.3 Cr | 8.08 Cr | 8.95 Cr |
| Rent , Rates & Taxes | 12.1 Lk | 48.57 Lk | 46.57 Lk | 54.47 Lk |
| Insurance | 10.3 Lk | 27.15 Lk | 34.36 Lk | 61.03 Lk |
| Printing and stationery | 13.42 Lk | 12.1 Lk | 5.02 Lk | 10.57 Lk |
| Professional and legal fees | 1.76 Cr | 2.11 Cr | 4.1 Cr | 4.76 Cr |
| Traveling and conveyance | 3.17 Cr | 4.31 Cr | 2.28 Cr | 1.86 Cr |
| Selling and Distribution Expenses | 3.03 Cr | 5.16 Cr | 0 | 0 |
| Advertisement & Sales Promotion | 13.6 Lk | 28.01 Lk | 0 | 0 |
| Sales Commissions & Incentives | 1.91 Cr | 3.39 Cr | 0 | 0 |
| Freight and Forwarding | 98.8 Lk | 1.49 Cr | 0 | 0 |
| Miscellaneous Expenses | 1.55 Cr | 2.79 Cr | 2.45 Cr | 53.01 Lk |
| Bad debts /advances written off | 45.22 Lk | 0 | 0 | 0 |
| Provision for doubtful debts | 0 | 1.1 Cr | 1.36 Cr | 1.14 Lk |
| Loss on disposal of fixed assets(net) | 0 | 0 | 0 | 7.21 Lk |
| Loss on foreign exchange fluctuations | 27.36 Lk | 68.21 Lk | 0 | 0 |
| Loss on sale of non-trade current investments | 0 | 0 | 53.37 Lk | 12.72 Lk |
| Total Expenditure | 65.9 Cr | 83.19 Cr | 278.58 Cr | 141.62 Cr |
| Other Income | 1.53 Cr | 4.51 Cr | 4.34 Cr | 4.92 Cr |
| Interest Received | 64.98 Lk | 1.57 Cr | 1.63 Cr | 2.61 Cr |
| Dividend Received | 0 | 72,000 | 94,000 | 82,000 |
| Profit on sale of Fixed Assets | 1.87 Lk | 10.29 Lk | 1,000 | 0 |
| Profits on sale of Investments | 19.15 Lk | 0 | 0 | 0 |
| Provision Written Back | 44.46 Lk | 1.37 Cr | 94.15 Lk | 1.51 Cr |
| Foreign Exchange Gains | 0 | 0 | 1.63 Lk | 0 |
| Operating Profit | 20.36 Cr | 22.79 Cr | 27.5 Cr | -31.1 Cr |
| Interest | 3.08 Cr | 5.19 Cr | 1.25 Cr | 1.83 Cr |
| Bank Charges etc | 86.62 Lk | 91.55 Lk | 77 Lk | 1.05 Cr |
| PBDT | 17.28 Cr | 17.59 Cr | 26.25 Cr | -32.93 Cr |
| Depreciation | 85.04 Lk | 88.85 Lk | 1.87 Cr | 1.71 Cr |
| Profit Before Taxation & Exceptional Items | 16.43 Cr | 16.71 Cr | 24.38 Cr | -34.65 Cr |
| Profit Before Tax | 16.43 Cr | 16.71 Cr | 24.38 Cr | -34.65 Cr |
| Provision for Tax | 4.76 Cr | 5.46 Cr | 7.71 Cr | -1.49 Cr |
| Current Income Tax | 5.56 Cr | 5.11 Cr | 5.24 Cr | 3.75 Lk |
| Deferred Tax | -79.34 Lk | 34.72 Lk | 2.47 Cr | -97.46 Lk |
| Profit After Tax | 11.67 Cr | 11.25 Cr | 16.67 Cr | -33.16 Cr |
| Consolidated Net Profit | 11.67 Cr | 11.25 Cr | 16.67 Cr | -33.16 Cr |
| Profit Balance B/F | 121.87 Cr | 133.54 Cr | 31.41 Cr | 47.39 Cr |
| Appropriations | 133.54 Cr | 144.79 Cr | 48.08 Cr | 14.24 Cr |
| Other Appropriation | 0 | 0 | 68.34 Lk | 1.33 Cr |
| Equity Dividend % | 0 | 0 | 50 | 0 |
| Earnings Per Share | 38.04 | 36.67 | 54.35 | -108.11 |
| Adjusted EPS | 38.04 | 36.67 | 54.35 | -108.11 |
CONSOLIDATED CASH FLOW FOR SEMAC CONSULTANTS LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 6.38 Cr | 17.8 Cr | 27.26 Cr | -32.73 Cr |
| Adjustment | 11.1 Cr | 10.01 Cr | 89.46 Lk | 76.62 Lk |
| Changes In working Capital | -26.51 Cr | 23.48 Cr | -22.44 Cr | 15.26 Cr |
| Cash Flow after changes in Working Capital | -9.03 Cr | 51.28 Cr | 5.72 Cr | -16.7 Cr |
| Cash Flow from Operating Activities | -6.21 Cr | 46.76 Cr | -14.48 Lk | -18.64 Cr |
| Cash Flow from Investing Activities | -9.01 Cr | -29.28 Cr | -3.88 Cr | 8.26 Cr |
| Cash Flow from Financing Activitie | 10.78 Cr | -11.77 Cr | -2.38 Cr | 10.47 Cr |
| Net Cash Inflow / Outflow | -4.45 Cr | 5.72 Cr | -6.4 Cr | 9.17 Lk |
| Opening Cash & Cash Equivalents | 12.69 Cr | 8.24 Cr | 13.47 Cr | 7.07 Cr |
| Closing Cash & Cash Equivalent | 8.24 Cr | 13.96 Cr | 7.07 Cr | 7.17 Cr |
STANDALONE CASH FLOW FOR SEMAC CONSULTANTS LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 16.43 Cr | 16.71 Cr | 24.38 Cr | -34.65 Cr |
| Adjustment | 2.95 Cr | 4.31 Cr | 2.03 Cr | -87.74 Lk |
| Changes In working Capital | -15.76 Cr | 10.17 Cr | -21.57 Cr | 17.7 Cr |
| Cash Flow after changes in Working Capital | 3.63 Cr | 31.19 Cr | 4.84 Cr | -17.82 Cr |
| Cash Flow from Operating Activities | 1.2 Cr | 27.99 Cr | -1.02 Cr | -20.7 Cr |
| Cash Flow from Investing Activities | -15.12 Cr | -18.1 Cr | -5.42 Cr | 10.76 Cr |
| Cash Flow from Financing Activitie | 13.86 Cr | -9.68 Cr | -2.38 Cr | 10.41 Cr |
| Net Cash Inflow / Outflow | -5.81 Lk | 21.79 Lk | -8.82 Cr | 46.82 Lk |
| Opening Cash & Cash Equivalents | 32.9 Lk | 27.07 Lk | 10.33 Cr | 1.51 Cr |
| Closing Cash & Cash Equivalent | 27.09 Lk | 48.86 Lk | 1.51 Cr | 1.98 Cr |
CONSOLIDATED BALANCE SHEET FOR SEMAC CONSULTANTS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 3.07 Cr | 3.07 Cr | 3.07 Cr | 3.07 Cr |
| Equity - Authorised | 3.5 Cr | 3.5 Cr | 10.5 Cr | 10.5 Cr |
| Equity - Issued | 3.07 Cr | 3.07 Cr | 3.07 Cr | 3.07 Cr |
| Equity Paid Up | 3.07 Cr | 3.07 Cr | 3.07 Cr | 3.07 Cr |
| Face Value | 10 | 10 | 10 | 10 |
| Total Reserves | 179.83 Cr | 192.68 Cr | 110.29 Cr | 76.25 Cr |
| Capital Reserves | 1.49 Lk | 1.49 Lk | 34.69 Cr | 34.69 Cr |
| Profit & Loss Account Balance | 118.66 Cr | 131.92 Cr | 50.52 Cr | 16.86 Cr |
| General Reserves | 55.44 Cr | 55.44 Cr | 16.41 Cr | 16.41 Cr |
| Reserve excluding Revaluation Reserve | 179.83 Cr | 192.68 Cr | 110.29 Cr | 76.25 Cr |
| Shareholder's Funds | 182.9 Cr | 195.75 Cr | 113.41 Cr | 79.37 Cr |
| Minority Interest | 9.21 Cr | 9.51 Cr | 3.99 Cr | 4.26 Cr |
| Secured Loans | 0 | 3.4 Cr | 0 | 0 |
| Term Loans - Banks | 0 | 3.4 Cr | 0 | 0 |
| Deferred Tax Assets / Liabilities | -14.68 Cr | -12.7 Cr | -4.25 Cr | -5.22 Cr |
| Deferred Tax Assets | 14.77 Cr | 12.97 Cr | 5.59 Cr | 6.46 Cr |
| Deferred Tax Liability | 9.07 Lk | 27.62 Lk | 1.34 Cr | 1.24 Cr |
| Other Long Term Liabilities | 3.37 Cr | 2.86 Cr | 3.93 Cr | 3.6 Cr |
| Long Term Provisions | 3.51 Cr | 3.05 Cr | 5.39 Cr | 2.27 Cr |
| Total Non-Current Liabilities | -7.8 Cr | -3.38 Cr | 5.07 Cr | 64.49 Lk |
| Trade Payables | 40.69 Cr | 30.85 Cr | 30.6 Cr | 43.14 Cr |
| Sundry Creditors | 40.69 Cr | 30.85 Cr | 30.6 Cr | 43.14 Cr |
| Other Current Liabilities | 28.43 Cr | 42.09 Cr | 56.51 Cr | 48.54 Cr |
| Advances received from customers | 9.62 Cr | 25.43 Cr | 25.6 Cr | 23.77 Cr |
| Short Term Borrowings | 33.54 Cr | 24.73 Cr | 33.37 Lk | 14.7 Cr |
| Secured ST Loans repayable on Demands | 33.54 Cr | 24.73 Cr | 33.37 Lk | 9.7 Cr |
| Working Capital Loans- Sec | 33.54 Cr | 24.73 Cr | 33.37 Lk | 9.7 Cr |
| Short Term Provisions | 8.71 Cr | 6.04 Cr | 7.04 Cr | 2.37 Cr |
| Provision for Tax | 5.08 Cr | 4.13 Cr | 5.54 Cr | 97.92 Lk |
| Total Current Liabilities | 111.36 Cr | 103.71 Cr | 94.48 Cr | 108.75 Cr |
| Total Liabilities | 295.68 Cr | 305.59 Cr | 216.95 Cr | 193.03 Cr |
| Gross Block | 79.33 Cr | 77.91 Cr | 20.76 Cr | 21.74 Cr |
| Less: Accumulated Depreciation | 26.05 Cr | 25.43 Cr | 14.5 Cr | 15.91 Cr |
| Net Block | 53.28 Cr | 52.48 Cr | 6.26 Cr | 5.83 Cr |
| Capital Work in Progress | 0 | 0 | 47.13 Lk | 0 |
| Non Current Investments | 42.57 Cr | 14.01 Cr | 1 Cr | 1 Cr |
| Long Term Investment | 42.57 Cr | 14.01 Cr | 1 Cr | 1 Cr |
| Unquoted | 42.57 Cr | 14.01 Cr | 1 Cr | 1 Cr |
| Long Term Loans & Advances | 3.71 Cr | 6.31 Cr | 5.78 Cr | 8.85 Cr |
| Other Non Current Assets | 0 | 19.15 Lk | 0 | 0 |
| Total Non-Current Assets | 99.56 Cr | 90.49 Cr | 30.14 Cr | 33.18 Cr |
| Currents Investments | 9.26 Cr | 36.47 Cr | 9.57 Cr | 0 |
| Quoted | 9.26 Cr | 68.47 Lk | 89.79 Lk | 0 |
| Unquoted | 42.57 Cr | 14.01 Cr | 1 Cr | 1 Cr |
| Inventories | 45.97 Cr | 47.69 Cr | 0 | 0 |
| Raw Materials | 13.89 Cr | 16.85 Cr | 0 | 0 |
| Work-in Progress | 26.6 Cr | 14.74 Cr | 0 | 0 |
| Finished Goods | 0 | 8.68 Cr | 0 | 0 |
| Sundry Debtors | 71.87 Cr | 40.23 Cr | 55.32 Cr | 34.26 Cr |
| Debtors more than Six months | 0 | 19.35 Cr | 17.96 Cr | 21.66 Cr |
| Debtors Others | 79.33 Cr | 34.08 Cr | 49.47 Cr | 24.84 Cr |
| Cash and Bank | 20.38 Cr | 35.63 Cr | 39.23 Cr | 42 Cr |
| Cash in hand | 10.1 Lk | 5.03 Lk | 19.08 Lk | 8.63 Lk |
| Balances at Bank | 20.28 Cr | 35.58 Cr | 39.04 Cr | 41.91 Cr |
| Other Current Assets | 2.27 Cr | 25.07 Cr | 21.2 Cr | 21.98 Cr |
| Interest accrued on Investments | 20.24 Lk | 14.36 Lk | 0 | 0 |
| Interest accrued and or due on loans | 97.59 Lk | 2.64 Cr | 44.81 Lk | 44.81 Lk |
| Prepaid Expenses | 1.09 Cr | 1.91 Cr | 1.15 Cr | 2.05 Cr |
| Short Term Loans and Advances | 46.38 Cr | 30.02 Cr | 61.49 Cr | 61.61 Cr |
| Advances recoverable in cash or in kind | 14.52 Cr | 21.57 Cr | 31.09 Cr | 41.9 Cr |
| Advance income tax and TDS | 1.82 Cr | 97.77 Lk | 11.11 Cr | 2.91 Cr |
| Total Current Assets | 196.12 Cr | 215.1 Cr | 186.81 Cr | 159.84 Cr |
| Net Current Assets (Including Current Investments) | 84.75 Cr | 111.39 Cr | 92.33 Cr | 51.09 Cr |
| Total Assets | 295.68 Cr | 305.59 Cr | 216.95 Cr | 193.03 Cr |
| Contingent Liabilities | 24.17 Cr | 31.96 Cr | 25.08 Cr | 44.92 Cr |
| Total Debt | 33.54 Cr | 28.13 Cr | 33.37 Lk | 14.7 Cr |
| Book Value | 596.37 | 638.26 | 369.61 | 258.62 |
| Adjusted Book Value | 596.37 | 638.26 | 369.61 | 258.62 |
STANDALONE BALANCE SHEET FOR SEMAC CONSULTANTS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 3.07 Cr | 3.07 Cr | 3.07 Cr | 3.07 Cr |
| Equity - Authorised | 3.5 Cr | 3.5 Cr | 10.5 Cr | 10.5 Cr |
| Equity - Issued | 3.07 Cr | 3.07 Cr | 3.07 Cr | 3.07 Cr |
| Equity Paid Up | 3.07 Cr | 3.07 Cr | 3.07 Cr | 3.07 Cr |
| Face Value | 10 | 10 | 10 | 10 |
| Total Reserves | 179.62 Cr | 191.04 Cr | 101.38 Cr | 66.83 Cr |
| Capital Reserves | 1.49 Lk | 1.49 Lk | 34.69 Cr | 34.69 Cr |
| Profit & Loss Account Balance | 133.54 Cr | 144.79 Cr | 47.39 Cr | 12.91 Cr |
| General Reserves | 46 Cr | 46 Cr | 16.41 Cr | 16.41 Cr |
| Reserve excluding Revaluation Reserve | 179.62 Cr | 191.04 Cr | 101.38 Cr | 66.83 Cr |
| Shareholder's Funds | 182.69 Cr | 194.1 Cr | 104.5 Cr | 69.95 Cr |
| Secured Loans | 0 | 3.4 Cr | 0 | 0 |
| Term Loans - Banks | 0 | 3.4 Cr | 0 | 0 |
| Deferred Tax Assets / Liabilities | -7.9 Cr | -4.94 Cr | -4.25 Cr | -5.22 Cr |
| Deferred Tax Assets | 7.91 Cr | 4.94 Cr | 5.59 Cr | 6.46 Cr |
| Deferred Tax Liability | 68,000 | 0 | 1.34 Cr | 1.24 Cr |
| Other Long Term Liabilities | 7.14 Lk | 0 | 3.93 Cr | 3.6 Cr |
| Long Term Provisions | 82.13 Lk | 57.47 Lk | 3.9 Cr | 81.33 Lk |
| Total Non-Current Liabilities | -7.01 Cr | -96.32 Lk | 3.58 Cr | -80.88 Lk |
| Trade Payables | 32.15 Cr | 20.82 Cr | 30.6 Cr | 43.14 Cr |
| Sundry Creditors | 32.15 Cr | 20.82 Cr | 30.6 Cr | 43.14 Cr |
| Other Current Liabilities | 14.33 Cr | 9.18 Cr | 52.89 Cr | 45.36 Cr |
| Advances received from customers | 4.96 Cr | 4.66 Cr | 25.22 Cr | 23.35 Cr |
| Short Term Borrowings | 33.1 Cr | 24.73 Cr | 33.37 Lk | 14.7 Cr |
| Secured ST Loans repayable on Demands | 33.1 Cr | 24.73 Cr | 33.37 Lk | 9.7 Cr |
| Working Capital Loans- Sec | 33.1 Cr | 24.73 Cr | 33.37 Lk | 9.7 Cr |
| Short Term Provisions | 7.21 Cr | 4.44 Cr | 6.74 Cr | 1.43 Cr |
| Provision for Tax | 5.08 Cr | 4.03 Cr | 5.24 Cr | 3.75 Lk |
| Total Current Liabilities | 86.79 Cr | 59.18 Cr | 90.56 Cr | 104.63 Cr |
| Total Liabilities | 262.47 Cr | 252.32 Cr | 198.63 Cr | 173.76 Cr |
| Gross Block | 8.31 Cr | 8.71 Cr | 15.08 Cr | 16.3 Cr |
| Less: Accumulated Depreciation | 2.85 Cr | 3.64 Cr | 8.88 Cr | 10.49 Cr |
| Net Block | 5.46 Cr | 5.08 Cr | 6.21 Cr | 5.81 Cr |
| Capital Work in Progress | 0 | 0 | 47.13 Lk | 0 |
| Non Current Investments | 135.02 Cr | 107.32 Cr | 1.07 Cr | 1.07 Cr |
| Long Term Investment | 135.02 Cr | 107.32 Cr | 1.07 Cr | 1.07 Cr |
| Unquoted | 135.02 Cr | 107.32 Cr | 1.07 Cr | 1.07 Cr |
| Long Term Loans & Advances | 98.8 Lk | 42.9 Lk | 5.78 Cr | 8.85 Cr |
| Other Non Current Assets | 0 | 6.58 Lk | 0 | 0 |
| Total Non-Current Assets | 141.47 Cr | 130.39 Cr | 30.15 Cr | 33.23 Cr |
| Currents Investments | 7.21 Cr | 21.21 Cr | 9.57 Cr | 0 |
| Quoted | 7.21 Cr | 21.21 Cr | 89.79 Lk | 0 |
| Unquoted | 135.02 Cr | 107.32 Cr | 1.07 Cr | 1.07 Cr |
| Inventories | 45.97 Cr | 47.69 Cr | 0 | 0 |
| Raw Materials | 13.89 Cr | 16.85 Cr | 0 | 0 |
| Work-in Progress | 26.6 Cr | 14.74 Cr | 0 | 0 |
| Finished Goods | 0 | 8.68 Cr | 0 | 0 |
| Sundry Debtors | 43.73 Cr | 23.92 Cr | 42.83 Cr | 23.1 Cr |
| Debtors more than Six months | 0 | 2.99 Cr | 9.53 Cr | 9.41 Cr |
| Debtors Others | 44.96 Cr | 23.26 Cr | 42.65 Cr | 21.25 Cr |
| Cash and Bank | 2.44 Cr | 2.53 Cr | 33.66 Cr | 34.29 Cr |
| Cash in hand | 3.03 Lk | 3.97 Lk | 7,000 | 7,000 |
| Balances at Bank | 2.41 Cr | 2.49 Cr | 33.66 Cr | 34.28 Cr |
| Other Current Assets | 47.88 Lk | 21.78 Cr | 21.03 Cr | 21.64 Cr |
| Interest accrued on Investments | 22.68 Lk | 14.36 Lk | 0 | 0 |
| Interest accrued and or due on loans | 0 | 49.03 Lk | 44.81 Lk | 44.81 Lk |
| Prepaid Expenses | 25.2 Lk | 1.01 Cr | 97.65 Lk | 1.72 Cr |
| Short Term Loans and Advances | 21.18 Cr | 4.79 Cr | 61.39 Cr | 61.5 Cr |
| Advances recoverable in cash or in kind | 5.95 Cr | 3.65 Cr | 31.02 Cr | 41.82 Cr |
| Advance income tax and TDS | 0 | 0 | 11.11 Cr | 2.91 Cr |
| Total Current Assets | 121.01 Cr | 121.93 Cr | 168.48 Cr | 140.53 Cr |
| Net Current Assets (Including Current Investments) | 34.22 Cr | 62.75 Cr | 77.92 Cr | 35.9 Cr |
| Total Assets | 262.47 Cr | 252.32 Cr | 198.63 Cr | 173.76 Cr |
| Contingent Liabilities | 17.19 Cr | 19.14 Cr | 25.08 Cr | 44.92 Cr |
| Total Debt | 33.1 Cr | 28.13 Cr | 33.37 Lk | 14.7 Cr |
| Book Value | 595.69 | 632.9 | 340.56 | 227.91 |
| Adjusted Book Value | 595.69 | 632.9 | 340.56 | 227.91 |
FINANCIAL RATIOS (CONSOLIDATED) FOR SEMAC CONSULTANTS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 17.44 | 41.42 | 59.83 | -105.42 |
| CEPS(Rs) | 13.71 | 50.59 | 69.42 | -98.3 |
| DPS(Rs) | 0 | 0 | 5 | 0 |
| Book NAV/Share(Rs) | 596.37 | 638.26 | 369.61 | 258.62 |
| Tax Rate(%) | 70.83 | 26.3 | 29.37 | 2.59 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 5.09 | 9.69 | 7.97 | -27.2 |
| EBIT Margin(%) | 7.67 | 13.06 | 8.77 | -24.21 |
| Pre Tax Margin(%) | 4.82 | 9.83 | 8.39 | -25.68 |
| PAT Margin (%) | 1.41 | 7.24 | 5.92 | -25.01 |
| Cash Profit Margin (%) | 3.18 | 8.57 | 6.55 | -23.65 |
| Performance Ratios | ||||
| ROA(%) | 0.68 | 4.36 | 10.8 | -15.66 |
| ROE(%) | 1.04 | 6.93 | 18.52 | -33.1 |
| ROCE(%) | 4.97 | 10.74 | 27.38 | -29.71 |
| Asset Turnover(x) | 0.49 | 0.6 | 1.82 | 0.63 |
| Sales/Fixed Asset(x) | 1.68 | 2.36 | 14.42 | 6 |
| Working Capital/Sales(x) | 1.56 | 1.63 | 3.52 | 2.5 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.59 | 0.42 | 0.07 | 0.17 |
| Receivable days | 189.69 | 113.57 | 40.22 | 128.25 |
| Inventory Days | 94.87 | 94.4 | 0 | 0 |
| Payable days | 106.78 | 160.59 | 0 | 0 |
| Valuation Parameters | ||||
| PER(x) | 27.07 | 16.32 | 21.16 | 0 |
| PCE(x) | 34.44 | 13.36 | 18.24 | -30.84 |
| Price/Book(x) | 0.79 | 1.06 | 3.43 | 11.72 |
| Yield(%) | 0 | 0 | 0.39 | 0 |
| EV/Net Sales(x) | 1.19 | 1.1 | 1.08 | 7.08 |
| EV/Core EBITDA(x) | 12.65 | 7.65 | 11.44 | -30.98 |
| EV/EBIT(x) | 15.57 | 8.45 | 12.25 | -29.23 |
| EV/CE(x) | 0.53 | 0.65 | 1.61 | 9.59 |
| M Cap / Sales | 1.09 | 1.14 | 1.19 | 7.29 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -16.79 | 36.92 | 308.39 | -60.78 |
| Core EBITDA Growth(%) | -51.28 | 109.04 | 620.82 | -195.32 |
| EBIT Growth(%) | -56.32 | 117.05 | 945.52 | -208.22 |
| PAT Growth(%) | -88.46 | 402.96 | 651.47 | -265.59 |
| EPS Growth(%) | -63.65 | 143.51 | 728.32 | -276.19 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.18 | 0.14 | 0 | 0.19 |
| Current Ratio(x) | 1.76 | 2.07 | 1.98 | 1.47 |
| Quick Ratio(x) | 1.35 | 1.61 | 1.98 | 1.47 |
| Interest Cover(x) | 2.69 | 4.05 | 22.69 | -16.52 |
| Total Debt/Mcap(x) | 0.23 | 0.14 | 0 | 0.02 |
FINANCIAL RATIOS (STANDALONE) FOR SEMAC CONSULTANTS LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 38.04 | 36.67 | 54.35 | -108.11 |
| CEPS(Rs) | 40.82 | 39.57 | 60.45 | -102.52 |
| DPS(Rs) | 0 | 0 | 5 | 0 |
| Book NAV/Share(Rs) | 595.69 | 632.9 | 340.56 | 227.91 |
| Tax Rate(%) | 28.99 | 32.68 | 31.63 | 4.3 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 22.22 | 18.01 | 7.68 | -34.11 |
| EBIT Margin(%) | 23.02 | 21.58 | 8.49 | -31.08 |
| Pre Tax Margin(%) | 19.39 | 16.46 | 8.08 | -32.81 |
| PAT Margin (%) | 13.77 | 11.08 | 5.52 | -31.4 |
| Cash Profit Margin (%) | 14.77 | 11.96 | 6.14 | -29.78 |
| Performance Ratios | ||||
| ROA(%) | 4.97 | 4.37 | 10.3 | -17.94 |
| ROE(%) | 6.6 | 5.97 | 17.33 | -38.04 |
| ROCE(%) | 9.67 | 10 | 26.59 | -34.64 |
| Asset Turnover(x) | 0.36 | 0.39 | 1.86 | 0.57 |
| Sales/Fixed Asset(x) | 11.04 | 12.57 | 17.79 | 6.73 |
| Working Capital/Sales(x) | 2.48 | 1.62 | 3.87 | 2.94 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.09 | 0.08 | 0.06 | 0.15 |
| Receivable days | 164.22 | 122.72 | 29.34 | 114.44 |
| Inventory Days | 148.05 | 168.46 | 0 | 0 |
| Payable days | 143.33 | 186.96 | 0 | 0 |
| Valuation Parameters | ||||
| PER(x) | 12.41 | 18.43 | 23.3 | 0 |
| PCE(x) | 11.56 | 17.08 | 20.95 | -29.56 |
| Price/Book(x) | 0.79 | 1.07 | 3.72 | 13.3 |
| Yield(%) | 0 | 0 | 0.39 | 0 |
| EV/Net Sales(x) | 2.07 | 2.3 | 1.18 | 8.62 |
| EV/Core EBITDA(x) | 8.62 | 10.22 | 12.91 | -29.26 |
| EV/EBIT(x) | 8.99 | 10.64 | 13.85 | -27.73 |
| EV/CE(x) | 0.67 | 0.92 | 1.79 | 10.75 |
| M Cap / Sales | 1.71 | 2.04 | 1.29 | 8.8 |
| Growth Ratio | ||||
| Net Sales Growth(%) | 12.92 | 19.74 | 428.93 | -65 |
| Core EBITDA Growth(%) | 6.27 | 11.93 | 876.07 | -213.1 |
| EBIT Growth(%) | 5.41 | 12.26 | 1509.96 | -228.04 |
| PAT Growth(%) | -4.36 | -3.61 | 918.12 | -298.92 |
| EPS Growth(%) | -4.36 | -3.61 | 918.12 | -298.92 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.18 | 0.14 | 0 | 0.21 |
| Current Ratio(x) | 1.39 | 2.06 | 1.86 | 1.34 |
| Quick Ratio(x) | 0.86 | 1.25 | 1.86 | 1.34 |
| Interest Cover(x) | 6.34 | 4.22 | 20.49 | -17.94 |
| Total Debt/Mcap(x) | 0.23 | 0.14 | 0 | 0.02 |
SHARE HOLDING PATTERN FOR SEMAC CONSULTANTS LIMITED
| Date | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters % | 72.58 | 72.58 | 72.58 | 72.61 | 72.61 | 72.61 | 0.02 | 72.61 | 60.14 | 62.83 |
| FII % | 0.00 | 0.03 | 0.10 | 0.12 | 0.23 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 |
| DII % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Public % | 27.42 | 27.39 | 27.31 | 27.26 | 27.15 | 27.34 | 27.34 | 27.34 | 39.79 | 37.12 |
PEER COMPARISON FOR SEMAC CONSULTANTS LIMITED
CORPORATE ACTIONS FOR SEMAC CONSULTANTS
| Exchange Date | Purpose | Book Closure Dates |
|---|---|---|
| BSE 18-Oct-2024 | Board Meeting - Quarterly Results & Audited Results | 28-Oct-2024 |
| BSE 11-Sep-2024 | Book Closure - A.G.M. | 21-Sep-2024 27-Sep-2024 |
| BSE 11-Sep-2024 | AGM - A.G.M. | 27-Sep-2024 27-Sep-2024 |
| BSE 04-Sep-2024 | Board Meeting - Preferential Issue of shares | 09-Sep-2024 |
| BSE 26-Jul-2024 | Board Meeting - Quarterly Results | 06-Aug-2024 |
| BSE 21-May-2024 | Board Meeting - Audited Results | 28-May-2024 |
| BSE 07-Feb-2024 | Board Meeting - Quarterly Results | 13-Feb-2024 |
| BSE 19-Oct-2023 | Dividend - Rs.5.0000 per share(50%)Final Dividend | |
| BSE 12-Oct-2023 | Board Meeting - Quarterly Results | 25-Oct-2023 |
| BSE 18-Sep-2023 | Book Closure - A.G.M. | 21-Sep-2023 27-Sep-2023 |
| BSE 18-Sep-2023 | AGM - A.G.M. | 27-Sep-2023 27-Sep-2023 |
| BSE 22-Aug-2023 | Board Meeting - Audited Results | 29-Aug-2023 |
| BSE 27-Jul-2023 | Name Change - Change of name of "Revathi Equipment Limited" to "Semac Consultants Limited" Pursuant to the Scheme of Arrangement amongst Renaissance Advanced Consultancy Limited ("RACL"), AND Renaissance Consultancy Services Limited ("RCSL") and Renaissance Stocks Limited ("RSL") and Revathi Equipment Limited ("REL") and Semac Consultants Limited ("SCPL") and Renaissance Corporate Consultants Limited ("RCCL") u... | |
| BSE 19-Jul-2023 | Board Meeting - Quarterly Results | 29-Jul-2023 |
| BSE 25-May-2023 | Dividend - Rs.5.0000 per share(50%)Final Dividend | |
| BSE 15-May-2023 | Board Meeting - Audited Results | 24-May-2023 |
| BSE 06-Feb-2023 | Board Meeting - Quarterly Results | 13-Feb-2023 |
| BSE 02-Nov-2022 | Board Meeting - Quarterly Results | 14-Nov-2022 |
| BSE 06-Sep-2022 | Book Closure - A.G.M. | 21-Sep-2022 27-Sep-2022 |
| BSE 06-Sep-2022 | AGM - A.G.M. | 27-Sep-2022 27-Sep-2022 |
| BSE 03-Aug-2022 | Board Meeting - Quarterly Results | 13-Aug-2022 |
| BSE 11-May-2022 | Board Meeting - Audited Results | 24-May-2022 |
| BSE 03-Feb-2022 | Board Meeting - Quarterly Results | 11-Feb-2022 |
| BSE 17-Nov-2021 | Merger Demerger - Scheme of Arrangement inter alia, 1. The Board has appointed Mr. S. Sundarsamy as Additional Director and Independent Director of the Company with effect from 12th November, 2021. 2.The Board wish to inform that Mr. Kishore Sidhwani (DIN: 02428735), has stepped down from the position of the Independent Director of the Company with effect from 13th November, 2021. 3. The Board, after recommendation... | 12-Nov-2021 |
| BSE 01-Nov-2021 | Board Meeting - Quarterly Results | 12-Nov-2021 |
CORPORATE ANNOUNCEMENTS FOR SEMAC CONSULTANTS
| Exchange Date | Category File | Description |
|---|---|---|
| BSE 29-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper Advertisement of Quarterly Financial Result for the Quarter and half year ended 30th September 2024. |
| BSE 29-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Raising of Funds Raising of Fund through Optionally Convertible Redeemable Preference shares or any other mode of Capital raising. |
| BSE 28-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Resignation of Director Resignation of Mr. Jainender Jain from the post of Non-Executive Independent Director of the Company with effect from 28th October 2024 |
| BSE 28-Oct-2024 | General Announcements FILE | Related Party Transaction For The Quarter And Half Year Ended 30Th September 2024 Related Party Transaction for the Quarter and Half year ended 30th September 2024 |
| BSE 28-Oct-2024 | Outcome FILE | Financial Result For The Quarte Ended 30Th September 2024. Adoption and Approval of Financials results for the Quarter and half year ended 30th September 2024. |
| BSE 18-Oct-2024 | Intimation FILE | Board Meeting Intimation for Board Meeting For Adoption And Approval Of Audited Financial Statement For The Quarter And Half Year Ended 30Th September 2024 Semac Consultants Ltd-has informed BSE that the meeting of the Board of Directors of the Company is scheduled on 28/10/2024 inter alia to consider and approve Board Meeting for Adoption and Approval of Audited Financial statement for the Quarter and Half year ended 30th September 2024 |
| BSE 15-Oct-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Certificate under Regulation 74(5) of SEBI (DP) Regulation 2018 for the Quarter and half year ended 30th September 2024. |
| BSE 28-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer''s Report Scrutinizer Report for the Annual General Meeting of the company held on 27th September 2024. |
| BSE 28-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Outcome of AGM Voting Result of the 47th Annual General Meeting of the Company held on 27th September 2024. |
| BSE 27-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Meeting Updates Proceeding of the 47th Annual General Meeting held on 27th September 2024 at the Registered office of the Company. |
| BSE 25-Sep-2024 | Intimation FILE | Closure of Trading Window The Trading window for dealing in securities of the Company for designated Persons and their immediate Relatives will be closed with effect from 1st October 2024 till 48 Hours after declaration of Financial Result for the Quarter and Half year ended 30th September 2024. |
| BSE 09-Sep-2024 | Outcome FILE | Board Meeting Outcome for Postpone Of Private Placement Of Preference Shares Company has postponed the raising of fund through private placement of Preference shares. |
| BSE 06-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper Publication of Corrigendum in respect to the notice of Annual General Meeting scheduled to be held on 27th September 2024 |
| BSE 04-Sep-2024 | Intimation FILE | Board Meeting Intimation for Raising Of Funds Through Issue Of Non-Convertible Redeemable Preference Shares Through Preferential Issue / Private Placement Pursuant To Sections 42 62 Of The Companies Act 2013. Semac Consultants Ltd-has informed BSE that the meeting of the Board of Directors of the Company is scheduled on 09/09/2024 inter alia to consider and approve Raising of funds through issue of non-convertible redeemable preference shares through preferential issue / private placement pursuant to Sections 42 62 of the Companies Act 2013 read with the relevant rules made thereunder subject to such approvals as may be required and for determination of the issue price. |
| BSE 04-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Meeting Updates Corrigendum to the Notice of Annual General Meeting scheduled to be held on 27th September 2024. |
| BSE 04-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper Publication of AGM Notice meeting to be held on 27th September 2024. |
| BSE 03-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Directorate Appointment of Mr. Vishal Gupta as independent Director of the Company. |
| BSE 02-Sep-2024 | Intimation FILE | Semac Fixes Book Closure Date Saturday 21St September 2024 To Friday 27Th September 2024 (Both Days Inclusive). Register of the members and Share Transfer Books of the Company will remain closed from 21st September 2024 Saturday to 27th September 2024. |
| BSE 02-Sep-2024 | General Announcements FILE | Reg. 34 (1) Annual Report. Annual Report along with AGM Notice and Proxy for the F.Y.2024 |
| BSE 02-Sep-2024 | General Announcements FILE | AGM Notice For The Meeting Scheduled To Be Held On 27Th September 2024 AGM Notice for the meeting Scheduled to be held on 27th September 2024. |
| BSE 08-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper Publication of the Financial Results for the Quarter ended 30th June 2024. |
| BSE 08-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Scheme of Arrangement Apportionment of Cost of Acquisition of Equity Shares consequent upon demerger of manufacturing and sales of drilling rigs and spares from Semac Consultants Limited into Revathi Equipment India Limied. |
| BSE 06-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Meeting Updates Finalization of Date of Annual General Meeting and Postpone raising of Fund to the next Board Meeting. |
| BSE 06-Aug-2024 | Outcome FILE | Board Meeting Outcome for Approval And Adoption Of Quarterly Result For The Quarter Ended 30Th June 2024 Approval of Quarterly Result for the Quarter ended 30th June 2024. |
| BSE 26-Jul-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Raising of Funds Proposal for raising funds by way of issue of one and more instruments including equity shares/ convertible securities either by way of Preferential issue/ right issue or any other mode. |
| BSE 26-Jul-2024 | Intimation FILE | Board Meeting Intimation for Consideration And Adoption Of Unaudited Financial Results For The Quarter Ended 30Th June 2024. Semac Consultants Ltd-has informed BSE that the meeting of the Board of Directors of the Company is scheduled on 06/08/2024 inter alia to consider and approve Consideration and adoption of unaudited financial results for the Quarter ended 30th June 2024. |
| BSE 20-Jul-2024 | General Announcements FILE | Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate Issuance of Duplicate share certificate |
| BSE 20-Jul-2024 | General Announcements FILE | Intimation For Levy Of Fine By NSE And BSE Intimation for levy of fine by NSE and BSE |
| BSE 08-Jul-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Certificate under Regulation 74(5) of SEBI (DP) Regulation 2018 for the Quarter ended 30th Ju ne 2024 received from S.K.D.C. Consultants Limited Registrar and Share Transfer Agent of the Company. |
| BSE 29-Jun-2024 | Intimation FILE | Closure of Trading Window The Trading window for dealing in securities for the Designated Persons and their immediate Relatives shall remain closed from 1st July 2024 till 48 hours after the declaration of Unaudited Financials Results of the Company for the quarter ending on 30th June 2024. |
INSIDER TRADING FOR SEMAC CONSULTANTS
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| No Insider trading details found | |||
BULK BLOCK DEALS FOR SEMAC CONSULTANTS LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| No Bulk Block details found | |||
SPLIT / BONUS BY SEMAC CONSULTANTS LIMITED
No Split / Bonus details found
Data feed Source : www.accordfintech.com, NSE DATA Feed & BSE Data Feed