Valuation SEPC Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. 07:05:09 2026-10-09 EDT			5-day change	1st Jan Change
5.280 ^INR	+7.10%		+3.94%	-47.83%

09-29	SEPC Limited Appoints Ms. Vasuki K B K as Independent Director	CI
08-13	Sepc Limited Announces Resignation of Rajesh Kumar Bansal from Non-Executive Independent Director, Effective August 13, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	3,876	7,345	13,810	23,487	21,969	7,599
Change	-	89.47%	88.02%	70.08%	-6.46%	-65.41%
Enterprise Value (EV) ¹	12,133	17,071	17,551	27,731	25,386	10,728
Change	-	40.69%	2.81%	58.01%	-8.46%	-57.74%
P/E	-2.16x	-2.79x	-261x	98x	87.8x	16.4x
PBR	0.39x	1x	1.27x	1.94x	1.46x	0.49x
PEG	-	-0.1x	2.6x	-0x	-14.93x	0.2x
Capitalization / Revenue	0.67x	2.23x	3.65x	4.19x	3.68x	0.72x
EV / Revenue	2.08x	5.18x	4.63x	4.94x	4.25x	1.02x
EV / EBITDA	-15.6x	-36.9x	-27.6x	109x	51x	14x
EV / EBIT	-14.5x	-33x	-25.4x	132x	55.8x	14.8x
EV / FCF	-54.2x	-23.8x	17.4x	-14x	-16.7x	-3.69x
FCF Yield	-1.85%	-4.2%	5.75%	-7.13%	-5.99%	-27.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-1.85	-2.714	-0.0401	0.17	0.16	0.296
Distribution rate	-	-	-	-	-	-
Net sales ¹	5,828	3,295	3,788	5,610	5,977	10,545
EBITDA ¹	-779.6	-462.4	-636.2	254.3	497.5	767.8
EBIT ¹	-835	-517.7	-691.1	209.4	454.9	727
Net income ¹	-1,795	-2,637	-49.04	227.8	248.4	535.4
Net Debt ¹	8,257	9,726	3,741	4,243	3,417	3,128
Reference price ²	3.990	7.560	10.450	16.660	14.050	4.860
Nbr of stocks (in thousands)	971,529	971,529	1,321,529	1,409,814	1,563,660	1,563,660
Announcement Date	9/7/21	8/26/22	8/30/23	6/27/24	9/5/25	9/5/26

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.($)
QUANTA SERVICES, INC.	60.91x	2.8x	26.74x	0.06%	106B
VINCI	11.78x	1.02x	5.58x	4.96%	66.42B
COMFORT SYSTEMS USA, INC.	35.32x	4.45x	24.15x	0.19%	60.28B
LARSEN & TOUBRO LIMITED	24.96x	1.93x	18.98x	1.18%	52.58B
FERROVIAL N.V.	46.4x	3.76x	23.78x	2.08%	36.01B
EMCOR GROUP, INC.	24.1x	1.65x	15.19x	0.19%	34.82B
HOCHTIEF AG	26.92x	0.67x	11.05x	2.31%	32.84B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.58x	0.4x	6.4x	2.86%	27.05B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.02x	0.31x	5.98x	5.61%	26.84B
Average	28.55x	1.89x	15.32x	2.16%	49.22B
Weighted average by Cap.	33.41x	2.19x	17.48x	1.8%