Engineering - Construction · Founded 2000 · www.sepc.in · BSE 532945 · NSE SEPC · ISIN INE964H01014
No Notes Added Yet
Business
SEPC Ltd. (formerly Shriram EPC Ltd.) is an Indian engineering, procurement, and construction (EPC) company. It primarily undertakes projects in the water treatment, wastewater management, industrial plants, and infrastructure sectors. The company's core business model revolves around bidding for and executing large-scale projects, providing end-to-end solutions from design and engineering to procurement, construction, and commissioning. It generates revenue by successfully completing these projects and meeting contractual milestones.
Revenue Mix
While specific revenue contributions are not provided in the prompt, SEPC Ltd.'s operations are generally segmented into:
Water & Wastewater Treatment: Projects related to water supply, desalination, industrial water treatment, and sewage treatment plants.
Process & Industrial Plants: Projects for metallurgy, mining, power, and other industrial infrastructure.
Infrastructure: Projects covering areas like roads, ports, and other civil infrastructure.
The company's primary focus has historically been on the water and industrial process segments.
Industry
The Engineering & Construction sector in India is highly competitive, fragmented, and cyclical, heavily influenced by government spending and industrial CAPEX cycles. It involves a mix of large diversified conglomerates (like L&T) and specialized players. SEPC Ltd. positions itself as an experienced player with capabilities in niche areas like water and wastewater treatment and certain industrial processes. It competes with various domestic and international EPC firms, typically through a tender-based bidding process, where technical capability, track record, and pricing are key determinants.
MOAT
The EPC sector generally has weak inherent moats. Project wins are often highly competitive, based on price, technical competence, and execution track record rather than brand loyalty or switching costs. SEPC Ltd.'s potential advantages lie in:
Technical Expertise & Experience: A proven track record and specialized know-how in complex water, wastewater, and industrial projects.
Client Relationships: Established relationships with government bodies and industrial clients built over years of project execution.
Execution Capabilities: Ability to manage and deliver large-scale, complex projects, which can lead to repeat business.
These are more akin to operational strengths rather than strong, durable competitive moats.
Growth Drivers
Government Infrastructure Push: Significant government investment in water infrastructure (e.g., Jal Jeevan Mission), urban development, and industrial corridors.
Industrial Capex Cycle: Revival or expansion in key manufacturing and industrial sectors driving demand for new process plants.
Urbanization & Environmental Regulations: Increasing demand for clean water, wastewater treatment, and waste management solutions due to population growth and stricter environmental norms.
Order Book Expansion: Securing new, large-value orders is crucial for future revenue visibility and growth.
Risks
Project Execution Risk: Delays, cost overruns, and quality issues can impact profitability and reputation.
Intense Competition & Pricing Pressure: Can lead to lower margins and difficulty securing new contracts.
Working Capital Management: Delayed payments from clients (high receivables), reliance on advances, and funding project needs can strain liquidity.
Economic Cyclicality: Performance is highly sensitive to economic downturns, government spending cuts, and industrial slowdowns.
Regulatory & Environmental Changes: New regulations or delays in approvals can impact project timelines and costs.
Input Cost Volatility: Fluctuations in raw material (steel, cement) and labor costs can affect project profitability.
Management & Ownership
SEPC Ltd. has historically been promoted by the Shriram Group, and promoter entities typically hold a significant stake in the company. The management team comprises professionals with experience in the engineering and construction sector. The ownership structure generally involves a promoter group holding, along with institutional investors and public shareholders. Specific details on the current management quality and ownership percentages would require a deeper dive into the latest annual reports and regulatory filings.
Outlook
SEPC Ltd. operates in a sector with significant long-term growth potential driven by India's infrastructure deficit, industrialization, and urgent need for improved water and waste management. The government's continued focus on capital expenditure in these areas provides a favorable backdrop for order inflow. However, the company faces inherent challenges common to the EPC sector, including intense competition, the cyclical nature of project awards, and the critical need for efficient project execution and robust working capital management. The company's ability to secure new high-margin projects, deliver them on time and within budget, and effectively manage its financial health will be key determinants of its future performance.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 148 | 176 | 171 | 133 | 118 | 202 | 237 | 341 | 274 | 274 |
| Other Income | 14 | 2 | 11 | 27 | 8 | 2 | 14 | 1 | 15 | 9 |
| Total Income | 162 | 178 | 182 | 160 | 126 | 204 | 251 | 342 | 289 | 282 |
| Total Expenditure | 141 | 152 | 163 | 130 | 103 | 174 | 227 | 312 | 264 | 257 |
| Operating Profit | 21 | 27 | 19 | 30 | 24 | 30 | 24 | 30 | 25 | 26 |
| Interest | 13 | 13 | 10 | 9 | 12 | 9 | 12 | 10 | 9 | 11 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -14 | 0 | 0 | 0 | -1 | -0 | 0 |
| Profit Before Tax | 7 | 13 | 7 | 6 | 10 | 19 | 11 | 17 | 15 | 13 |
| Provision for Tax | 0 | 5 | 5 | 1 | 0 | 3 | 3 | 3 | 1 | 24 |
| Profit After Tax | 7 | 8 | 2 | 4 | 10 | 17 | 8 | 15 | 14 | -11 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 |
| Profit After Adjustments | 7 | 8 | 2 | 4 | 10 | 17 | 8 | 15 | 14 | -11 |
| Adjusted Earnings Per Share | 0 | 0.1 | 0 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | -0.1 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 548 | 744 | 829 | 1202 | 1208 | 583 | 329 | 379 | 561 | 598 | 1054 | 1126 |
| Other Income | 113 | 88 | 105 | 74 | 91 | 23 | 11 | 20 | 148 | 48 | 31 | 39 |
| Total Income | 661 | 832 | 934 | 1276 | 1299 | 606 | 341 | 399 | 709 | 646 | 1086 | 1164 |
| Total Expenditure | 519 | 724 | 803 | 1109 | 1189 | 641 | 367 | 438 | 630 | 533 | 965 | 1060 |
| Operating Profit | 141 | 108 | 131 | 167 | 110 | -35 | -26 | -39 | 80 | 113 | 121 | 105 |
| Interest | 272 | 311 | 114 | 125 | 115 | 126 | 125 | 67 | 52 | 58 | 53 | 42 |
| Depreciation | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 4 |
| Exceptional Income / Expenses | -67 | -4 | 0 | -5 | -66 | -11 | -64 | 138 | 0 | -14 | -1 | -1 |
| Profit Before Tax | -204 | -213 | 11 | 31 | -77 | -178 | -221 | 25 | 23 | 35 | 62 | 56 |
| Provision for Tax | 0 | -75 | 14 | 1 | 0 | 1 | 43 | 30 | 0 | 10 | 9 | 31 |
| Profit After Tax | -204 | -137 | -2 | 31 | -77 | -179 | -264 | -5 | 23 | 25 | 54 | 26 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -204 | -137 | -2 | 31 | -77 | -179 | -264 | -5 | 23 | 25 | 54 | 26 |
| Adjusted Earnings Per Share | -5.5 | -1.3 | -0 | 0.3 | -0.7 | -1.7 | -2.4 | -0 | 0.1 | 0.1 | 0.3 | 0.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 76% | 41% | 13% | 7% |
| Operating Profit CAGR | 7% | 0% | 0% | -2% |
| PAT CAGR | 116% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -56% | -31% | -1% | -14% |
| ROE Average | 3% | 2% | -5% | -39% |
| ROCE Average | 6% | 5% | 3% | 3% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 456 | 1141 | 1228 | 1259 | 1184 | 1004 | 738 | 1086 | 1210 | 1506 | 1919 |
| Minority's Interest | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 |
| Borrowings | 1509 | 344 | 282 | 206 | 206 | 201 | 154 | 266 | 298 | 263 | 239 |
| Other Non-Current Liabilities | 316 | -224 | -190 | -133 | -233 | -323 | -304 | -278 | -255 | -280 | -296 |
| Total Current Liabilities | 743 | 1188 | 1426 | 1234 | 1023 | 1112 | 1256 | 578 | 606 | 560 | 900 |
| Total Liabilities | 3024 | 2448 | 2747 | 2568 | 2182 | 1995 | 1845 | 1654 | 1861 | 2050 | 2764 |
| Fixed Assets | 55 | 61 | 56 | 55 | 51 | 45 | 41 | 36 | 31 | 26 | 22 |
| Other Non-Current Assets | 1666 | 716 | 1198 | 584 | 463 | 460 | 390 | 344 | 360 | 395 | 453 |
| Total Current Assets | 1302 | 1671 | 1493 | 1929 | 1662 | 1484 | 1409 | 1273 | 1471 | 1629 | 2288 |
| Total Assets | 3024 | 2448 | 2747 | 2568 | 2182 | 1995 | 1845 | 1654 | 1861 | 2050 | 2764 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 35 | 13 | 55 | 24 | 31 | 12 | 8 | 6 | 33 | 18 | 7 |
| Cash Flow from Operating Activities | -151 | 12 | 28 | 302 | -7 | -50 | -72 | 21 | -121 | -133 | -263 |
| Cash Flow from Investing Activities | 47 | -6 | 21 | -38 | 40 | 21 | 1 | 12 | -24 | 4 | -7 |
| Cash Flow from Financing Activities | 82 | 35 | -81 | -257 | -52 | 25 | 68 | -6 | 130 | 118 | 289 |
| Net Cash Inflow / Outflow | -22 | 42 | -32 | 7 | -19 | -4 | -3 | 27 | -15 | -11 | 19 |
| Closing Cash & Cash Equivalent | 14 | 55 | 24 | 31 | 12 | 8 | 6 | 33 | 18 | 7 | 26 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -5.53 | -1.31 | -0.02 | 0.28 | -0.71 | -1.66 | -2.43 | -0.03 | 0.15 | 0.15 | 0.28 |
| CEPS(Rs) | -5.35 | -1.26 | 0.04 | 0.33 | -0.66 | -1.6 | -2.38 | 0.01 | 0.18 | 0.18 | 0.3 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 10.6 | 10.91 | 11.33 | 11.61 | 10.92 | 9.26 | 6.81 | 7.4 | 7.8 | 8.65 | 9.86 |
| Core EBITDA Margin(%) | 5.16 | 2.69 | 3.09 | 7.69 | 1.55 | -9.96 | -11.31 | -15.66 | -12.22 | 10.74 | 8.51 |
| EBIT Margin(%) | 12.36 | 13.13 | 15.09 | 13.02 | 3.14 | -8.88 | -29.01 | 24.47 | 13.29 | 15.66 | 10.91 |
| Pre Tax Margin(%) | -37.26 | -28.61 | 1.38 | 2.62 | -6.4 | -30.59 | -67.06 | 6.68 | 4.06 | 5.89 | 5.9 |
| PAT Margin (%) | -37.26 | -18.47 | -0.25 | 2.54 | -6.4 | -30.8 | -80.04 | -1.29 | 4.06 | 4.16 | 5.08 |
| Cash Profit Margin (%) | -36.07 | -17.65 | 0.45 | 3.02 | -5.93 | -29.84 | -78.27 | 0.33 | 5.01 | 5.01 | 5.54 |
| ROA(%) | -7.13 | -5.02 | -0.08 | 1.15 | -3.25 | -8.59 | -13.73 | -0.28 | 1.3 | 1.27 | 2.22 |
| ROE(%) | -364.17 | -17.95 | -0.18 | 2.46 | -6.33 | -16.41 | -30.28 | -0.54 | 1.98 | 1.88 | 3.19 |
| ROCE(%) | 2.96 | 4.44 | 6.24 | 7.94 | 2 | -2.79 | -5.38 | 5.78 | 4.72 | 5.31 | 5.57 |
| Receivable days | 180.87 | 189.69 | 186.25 | 128.81 | 145.76 | 276.21 | 429.07 | 320.14 | 192.62 | 204.01 | 165.66 |
| Inventory Days | 43.43 | 20.5 | 16.69 | 11.56 | 6.31 | 1.79 | 0 | 0 | 0 | 0 | 0 |
| Payable days | 1366.33 | 0 | 0 | 0 | 4200.37 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 0 | 26.05 | 0 | 0 | 0 | 0 | 103.07 | 88.42 | 17.64 |
| Price/Book(x) | 2.16 | 2.28 | 2.05 | 0.63 | 0.18 | 0.39 | 1 | 1.27 | 1.94 | 1.53 | 0.49 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 5.04 | 4.49 | 3.93 | 1.12 | 0.7 | 2.04 | 5.11 | 4.58 | 4.88 | 4.19 | 1.16 |
| EV/Core EBITDA(x) | 19.55 | 31.01 | 24.89 | 8.05 | 7.68 | -34.17 | -64.38 | -44.2 | 34.32 | 22.24 | 10.09 |
| Net Sales Growth(%) | -0.01 | 35.91 | 11.37 | 45.01 | 0.5 | -51.75 | -43.47 | 14.99 | 48.08 | 6.54 | 76.44 |
| EBIT Growth(%) | 40.04 | 44.37 | 28.04 | 25.12 | -75.77 | -236.49 | -84.62 | 197 | -19.62 | 25.58 | 22.96 |
| PAT Growth(%) | 19.38 | 32.64 | 98.48 | 1559.94 | -352.61 | -132.29 | -46.93 | 98.14 | 564.61 | 9.03 | 115.53 |
| EPS Growth(%) | 79.94 | 76.23 | 98.53 | 1557.51 | -352.62 | -132.28 | -46.94 | 98.63 | 539.94 | 1.97 | 83.91 |
| Debt/Equity(x) | 5.03 | 0.74 | 0.65 | 0.52 | 0.58 | 0.83 | 1.33 | 0.37 | 0.37 | 0.25 | 0.18 |
| Current Ratio(x) | 1.75 | 1.41 | 1.05 | 1.56 | 1.62 | 1.33 | 1.12 | 2.2 | 2.43 | 2.91 | 2.54 |
| Quick Ratio(x) | 1.69 | 1.38 | 1.02 | 1.53 | 1.62 | 1.33 | 1.12 | 2.2 | 2.43 | 2.91 | 2.54 |
| Interest Cover(x) | 0.25 | 0.31 | 1.1 | 1.25 | 0.33 | -0.41 | -0.76 | 1.38 | 1.44 | 1.6 | 2.18 |
| Total Debt/Mcap(x) | 2.33 | 0.32 | 0.32 | 0.83 | 3.13 | 2.16 | 1.33 | 0.28 | 0.19 | 0.16 | 0.37 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 26.96 | 37.64 | 33.94 | 33.37 | 33.37 | 27.35 | 27.35 | 26.53 | 18.67 | 11.67 |
| FII | 0.47 | 0.65 | 0.76 | 0.64 | 0.65 | 0.68 | 0.61 | 0.6 | 0.96 | 1.04 |
| DII | 25.16 | 24.93 | 19 | 19.15 | 19.14 | 15.75 | 14.52 | 14.55 | 13.91 | 13.91 |
| Public | 47.41 | 36.78 | 46.3 | 46.84 | 46.84 | 56.22 | 57.51 | 58.32 | 66.47 | 73.38 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 38.01 | 53.07 | 53.07 | 53.07 | 53.07 | 53.07 | 53.07 | 51.56 | 36.32 | 22.7 |
| FII | 0.67 | 0.91 | 1.18 | 1.01 | 1.03 | 1.31 | 1.19 | 1.16 | 1.86 | 2.02 |
| DII | 35.46 | 35.14 | 29.71 | 30.45 | 30.43 | 30.56 | 28.18 | 28.28 | 27.06 | 27.06 |
| Public | 66.84 | 51.86 | 72.4 | 74.48 | 74.48 | 109.07 | 111.58 | 113.33 | 129.31 | 142.77 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 140.98 | 140.98 | 156.37 | 159.02 | 159.02 | 194.02 | 194.02 | 194.33 | 194.55 | 194.55 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +76% | +41% | +13% | +7% |
| Operating Profit CAGR | +7% | — | — | -2% |
| PAT CAGR | +116% | — | — | — |
| Share Price CAGR | -56% | -31% | -1% | -14% |
| ROE Average | +3% | +2% | -5% | -39% |
| ROCE Average | +6% | +5% | +3% | +3% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 26.96 | 37.64 | 33.94 | 33.37 | 33.37 | 27.35 | 27.35 | 26.53 | 18.67 | 11.67 |
| FII | 0.47 | 0.65 | 0.76 | 0.64 | 0.65 | 0.68 | 0.61 | 0.6 | 0.96 | 1.04 |
| DII | 25.16 | 24.93 | 19 | 19.15 | 19.14 | 15.75 | 14.52 | 14.55 | 13.91 | 13.91 |
| Public | 47.41 | 36.78 | 46.3 | 46.84 | 46.84 | 56.22 | 57.51 | 58.32 | 66.47 | 73.38 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 38.01 | 53.07 | 53.07 | 53.07 | 53.07 | 53.07 | 53.07 | 51.56 | 36.32 | 22.7 |
| FII | 0.67 | 0.91 | 1.18 | 1.01 | 1.03 | 1.31 | 1.19 | 1.16 | 1.86 | 2.02 |
| DII | 35.46 | 35.14 | 29.71 | 30.45 | 30.43 | 30.56 | 28.18 | 28.28 | 27.06 | 27.06 |
| Public | 66.84 | 51.86 | 72.4 | 74.48 | 74.48 | 109.07 | 111.58 | 113.33 | 129.31 | 142.77 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 140.98 | 140.98 | 156.37 | 159.02 | 159.02 | 194.02 | 194.02 | 194.33 | 194.55 | 194.55 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.