Valuation SEPC Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 06:27:47 2026-07-28 EDT			5-day change	1st Jan Change
5.880 ^INR	-2.97%		-3.92%	-41.95%

06-24	SEPC Limited Announces Resignation of Dr. Ashutosh Karnatak from Additional Director in the Capacity of Non-Executive, Independent Director , Effective June 24, 2026	CI
06-15	SEPC Wins INR6.73 Billion Order for Burnpur Steel Expansion; Shares Jump 7%	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025
Market Cap ¹	2,186	3,876	7,345	13,810	23,487	21,969
Change	-	77.33%	89.47%	88.02%	70.08%	-6.46%
Enterprise Value (EV) ¹	8,793	12,133	17,071	17,551	27,731	25,386
Change	-	37.99%	40.69%	2.81%	58.01%	-8.46%
P/E	-2.83x	-2.16x	-2.79x	-261x	98x	87.8x
PBR	0.18x	0.39x	1x	1.27x	1.94x	1.46x
PEG	-	-0x	-0.1x	2.6x	-0x	-14.93x
Capitalization / Revenue	0.18x	0.67x	2.23x	3.65x	4.19x	3.68x
EV / Revenue	0.73x	2.08x	5.18x	4.63x	4.94x	4.25x
EV / EBITDA	18.3x	-15.6x	-36.9x	-27.6x	109x	51x
EV / EBIT	20.8x	-14.5x	-33x	-25.4x	132x	55.8x
EV / FCF	-15x	-54.2x	-23.8x	17.4x	-14x	-16.7x
FCF Yield	-6.67%	-1.85%	-4.2%	5.75%	-7.13%	-5.99%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.7953	-1.85	-2.714	-0.0401	0.17	0.16
Distribution rate	-	-	-	-	-	-
Net sales ¹	12,101	5,828	3,295	3,788	5,610	5,977
EBITDA ¹	479.9	-779.6	-462.4	-636.2	254.3	497.5
EBIT ¹	423.7	-835	-517.7	-691.1	209.4	454.9
Net income ¹	-772.6	-1,795	-2,637	-49.04	227.8	248.4
Net Debt ¹	6,607	8,257	9,726	3,741	4,243	3,417
Reference price ²	2.250	3.990	7.560	10.450	16.660	14.050
Nbr of stocks (in thousands)	971,529	971,529	971,529	1,321,529	1,409,814	1,563,660
Announcement Date	9/1/20	9/7/21	8/26/22	8/30/23	6/27/24	9/5/25

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SEPC LIMITED	-	-	-	-	123M
QUANTA SERVICES, INC.	64.2x	2.78x	27.14x	0.07%	93.08B
VINCI	13.1x	1.06x	5.82x	4.48%	70.85B
COMFORT SYSTEMS USA, INC.	35.67x	4.49x	24.38x	0.19%	60.8B
LARSEN & TOUBRO LIMITED	25.26x	1.93x	18.78x	1.23%	54.57B
FERROVIAL N.V.	54.4x	4.54x	29.01x	1.69%	44.99B
HOCHTIEF AG	31.32x	0.74x	12.41x	2.01%	37.16B
EMCOR GROUP, INC.	25.35x	1.64x	15.83x	0.19%	33.01B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.7x	0.51x	8.06x	2.32%	32.85B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.77x	0.3x	5.79x	5.98%	28.25B
Average	31.08x	2.00x	16.36x	2.02%	45.57B
Weighted average by Cap.	34.85x	2.25x	17.92x	1.77%