Valuation SEPC Limited

Stocks

Market Closed - Bombay S.E. 13:22:13 05/10/2026 +03			5-day change	1st Jan Change
5.110 ^INR	+0.79%		-0.58%	-49.56%

08-13	Sepc Limited Announces Resignation of Rajesh Kumar Bansal from Non-Executive Independent Director, Effective August 13, 2026	CI
08-11	SEPC Limited Reports Earnings Results for the First Quarter Ended June 30, 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 A	8/26/22 A	8/30/23 A	6/27/24 A	9/5/25 A	9/5/26 A

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	-	-	-	-	103M
QUANTA SERVICES, INC.	58.37x	2.69x	25.68x	0.06%	102B
VINCI	11.76x	1.02x	5.57x	4.97%	66.61B
COMFORT SYSTEMS USA, INC.	35.58x	4.48x	24.33x	0.19%	60.72B
LARSEN & TOUBRO LIMITED	24.84x	1.93x	18.95x	1.19%	52.74B
FERROVIAL N.V.	49.38x	3.96x	25.08x	1.96%	38.53B
EMCOR GROUP, INC.	24.02x	1.64x	15.14x	0.19%	34.7B
HOCHTIEF AG	27.92x	0.7x	11.55x	2.21%	34.5B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.53x	0.44x	7.03x	2.74%	29.63B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.75B
Average	28.82x	1.91x	15.48x	2.13%	44.6B
Weighted average by Cap.	32.95x	2.18x	17.31x	1.8%