Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Revathi Equipments
Join Channel
Consolidated Standalone

Semac Consultants

₹1228.8 -64.7 | 5%

Market Cap ₹377 Cr.

Stock P/E -363.3

P/B 4

Current Price ₹1228.8

Book Value ₹ 311

Face Value 10

52W High ₹3644

Dividend Yield 0.41%

52W Low ₹ 1228.8

Edit Ratio

Semac Consultants Research see more...

Overview Inc. Year: 1977Industry: Engineering - Industrial Equipments

Revathi Equipment Ltd is a holding business enterprise. The Company is engaged in blasthole drilling and water well drilling system. The Company operates thru two segments: Construction and Mining, and Engineering Design Services. It manufactures and markets Blast Hole Drills (Rotary and down-the-hole (DTH), Diesel/Electric driven) for mining packages, Jackless Drills for Construction and Mining packages, Water Well Drills (over 1,000 meters depth and beyond), Hydro-Fracturing Units and Exploratory Drills (approximately 1,300 meters depth). Its drilling rigs are utilized in mines, together with coal, copper, gold, iron, zinc, phosphate, bauxite, lignite, limestone. It gives drilling device with hole sizes ranging from 63 millimeters (2½ inch) to 349 millimeters (13¾ inch). It also gives customers a Maintenance and Repair Contract (MARC), which permits them to outsource the renovation of all their drilling equipment. Semac Consultants Pvt. Ltd is the subsidiary of the Company.

Read More..

Semac Consultants Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Semac Consultants Quarterly Results

#(Fig in Cr.) Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Net Sales 53 38 58 37 107 103 134 52 23 28
Other Income 2 2 3 2 1 1 2 3 1 0
Total Income 55 40 61 39 108 104 137 56 24 28
Total Expenditure 45 36 51 35 96 96 113 52 26 48
Operating Profit 10 4 10 4 13 8 24 4 -2 -20
Interest 1 2 2 0 0 -1 2 0 0 1
Depreciation 1 1 1 0 0 0 1 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 9 1 7 3 12 8 21 3 -3 -21
Provision for Tax 4 1 -0 2 -1 7 5 1 1 -6
Profit After Tax 5 1 7 1 13 1 16 2 -3 -14
Adjustments 0 0 -0 -0 -0 -0 -1 -0 -0 -0
Profit After Adjustments 5 1 7 1 12 1 15 2 -3 -14
Adjusted Earnings Per Share 16.8 2.6 22.1 3.5 39.4 2.4 49 5.4 -11.2 -46.5

Semac Consultants Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 220 176 163 245 208 162 211 159 132 80 325 237
Other Income 5 5 6 4 5 4 4 6 6 5 5 6
Total Income 225 181 169 249 214 166 215 165 138 85 330 245
Total Expenditure 194 162 143 210 194 162 195 140 126 80 299 239
Operating Profit 30 19 26 40 20 4 19 26 12 4 31 6
Interest 13 12 11 10 8 4 3 2 4 1 1 3
Depreciation 4 4 3 2 2 2 2 2 2 2 2 1
Exceptional Income / Expenses -1 -8 -2 9 0 -7 0 0 0 0 0 0
Profit Before Tax 12 -5 10 36 10 -9 15 21 7 2 27 0
Provision for Tax 5 4 4 6 -0 -0 2 5 5 -1 8 1
Profit After Tax 7 -9 7 30 10 -9 13 16 3 3 19 1
Adjustments -3 -3 -3 -3 -0 0 -2 -1 3 -0 -1 -1
Profit After Adjustments 4 -13 4 27 10 -9 12 15 5 2 18 0
Adjusted Earnings Per Share 11.4 -41.1 12.8 88.8 33.9 -28.8 37.6 48 17 7.2 59.8 -3.3

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 306% 27% 15% 4%
Operating Profit CAGR 675% 6% 51% 0%
PAT CAGR 533% 6% 0% 11%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -13% 29% 27% 19%
ROE Average 19% 7% 8% 6%
ROCE Average 27% 11% 12% 10%

Semac Consultants Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 131 116 122 150 159 151 161 175 183 95 113
Minority's Interest 15 15 16 19 18 18 20 21 9 3 4
Borrowings 0 9 10 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 3 3 2 21 -5 -6 -3 -4 -8 -2 5
Total Current Liabilities 128 136 114 123 72 65 48 56 111 45 94
Total Liabilities 277 279 264 314 245 228 226 249 296 139 217
Fixed Assets 74 83 80 65 51 58 51 54 52 3 6
Other Non-Current Assets 29 18 18 57 37 19 19 48 22 21 24
Total Current Assets 175 178 166 192 156 151 156 148 221 116 187
Total Assets 277 279 264 314 245 228 226 249 296 139 217

Semac Consultants Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 12 12 9 12 15 19 24 18 13 8 13
Cash Flow from Operating Activities -115 34 1 -14 68 -0 20 13 -6 19 -0
Cash Flow from Investing Activities -1 -28 18 12 -2 10 3 -29 -9 -7 -4
Cash Flow from Financing Activities 116 -8 -17 11 -62 -4 -30 11 11 -7 -2
Net Cash Inflow / Outflow 0 -2 1 9 4 5 -7 -5 -4 5 -6
Closing Cash & Cash Equivalent 12 9 12 22 19 24 18 13 8 13 7

Semac Consultants Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 11.42 -41.09 12.77 88.85 33.95 -28.77 37.61 47.98 17.01 7.22 59.83
CEPS(Rs) 35.01 -18.09 31.47 105.31 39.63 -24.3 48.26 60.41 16.15 13.28 69.42
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 5
Book NAV/Share(Rs) 425.79 379.19 397.12 489.76 519.6 491.58 525.01 570.96 596.37 308.27 369.61
Core EBITDA Margin(%) 11.22 7.63 12.34 14 6.57 -0.12 7.3 12.16 5.09 -0.9 7.97
EBIT Margin(%) 11.04 4.02 12.64 18.17 8.22 -3.14 8.47 14.61 8.24 3.43 8.77
Pre Tax Margin(%) 5.39 -2.86 6.2 14.21 4.7 -5.8 7.23 13.5 5.39 2.24 8.39
PAT Margin (%) 3.03 -5.11 4.08 11.71 4.73 -5.71 6.26 10.14 1.97 3.22 5.92
Cash Profit Margin (%) 4.71 -3.08 5.78 12.59 5.48 -4.59 7.02 11.66 3.74 5.12 6.55
ROA(%) 2.44 -3.31 2.51 10.4 3.75 -3.92 5.81 6.79 0.96 1.18 10.8
ROE(%) 5.37 -7.47 5.72 22.08 6.77 -5.98 8.46 9.59 1.46 1.85 18.52
ROCE(%) 11.62 3.5 10.82 22.34 8.75 -2.8 10.54 13.16 5.34 1.75 27.38
Receivable days 126.11 145.86 153.57 142.15 176.23 161.4 93.54 131.65 190.48 203.49 40.22
Inventory Days 82.86 112.97 132.87 57.42 30.68 46.97 34.38 41.27 94.87 0 0
Payable days 125.02 186.98 140.25 85.91 107.21 121.9 78.18 133.49 230.03 0 0
PER(x) 18.47 0 26.93 6.81 23.72 0 10.77 6.86 27.75 93.57 21.16
Price/Book(x) 0.5 0.54 0.87 1.24 1.55 1.17 0.77 0.58 0.79 2.19 3.43
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0.39
EV/Net Sales(x) 0.61 0.79 0.97 0.99 1.15 1.04 0.44 0.56 1.19 2.19 1.08
EV/Core EBITDA(x) 4.43 7.4 6.04 6.17 12.04 45.12 4.76 3.45 12.65 41.1 11.44
Net Sales Growth(%) 10.58 -20.08 -7.19 50.48 -15.1 -22.31 30.15 -24.58 -16.79 -39.81 308.39
EBIT Growth(%) 199.45 -71.19 190.8 121.15 -60.87 -127.9 450.44 30.19 -53.09 -74.96 945.52
PAT Growth(%) 329 -233.44 173.89 340.65 -65.08 -188.37 242.28 22.23 -83.82 -1.74 651.47
EPS Growth(%) 191.26 -459.88 131.08 595.88 -61.79 -184.75 230.72 27.56 -64.54 -57.53 728.32
Debt/Equity(x) 0.62 0.74 0.53 0.53 0.17 0.17 0 0.1 0.18 0 0
Current Ratio(x) 1.37 1.31 1.46 1.55 2.16 2.31 3.25 2.63 1.99 2.6 1.98
Quick Ratio(x) 0.99 0.85 0.94 1.38 1.95 1.9 2.97 2.22 1.57 2.6 1.98
Interest Cover(x) 1.96 0.58 1.96 4.58 2.33 -1.18 6.83 13.16 2.89 2.89 22.69
Total Debt/Mcap(x) 1.26 1.39 0.62 0.43 0.11 0.15 0 0.16 0.23 0 0

Semac Consultants Shareholding Pattern

# Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Promoter 72.58 72.58 72.58 72.58 72.58 72.61 72.61 72.61 72.61 72.61
FII 0 0 0 0.03 0.1 0.12 0.23 0.04 0.04 0.04
DII 0 0 0 0 0 0 0 0 0 0
Public 27.42 27.42 27.42 27.39 27.31 27.26 27.15 27.34 27.34 27.34
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company is almost debt free.

Cons

  • Company has a low return on equity of 7% over the last 3 years.
  • Stock is trading at 4 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Semac Consultants News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!