Semac Construction Ltd.

Financial

	Semac Construction	Shri Bajrang Allianc	Alliance Integrated
Operational Metrics
Financials
5 yr Average ROE	-2.19 %	17.71 %	36.3 %
5yr average Equity Multiplier	1.77	1.39	-0.95
5yr Average Asset Turnover Ratio	0.77	1.04	0.19
5yr Avg Net Profit Margin	-0.74 %	15.7 %	-83.54 %
Price to Book	2.26	0.54	0.0
P/E	0.0	5.31	0.0
5yr Avg Cash Conversion Cycle	128.25 Days	76.38 Days	-678.97 Days
Inventory Days	27.23 Days	44.95 Days	176.21 Days
Days Receivable	128.25 Days	32.92 Days	133.79 Days
Days Payable	91.83 Days	22.44 Days	806.08 Days
5yr Average Interest Coverage Ratio	5.02	3.54	-0.56
5yr Avg ROCE	1.53 %	2.82 %	1.7 %
5yr Avg Operating Profit Margin	-0.58 %	2.7 %	14.76 %
5 yr average Debt to Equity	0.09	0.25	-1.47
5yr CAGR Net Profit	n/a	1.15 %	n/a
5yr Average Return on Assets	0.22 %	13.11 %	-12.02 %
Shareholdings
Promoter Holding	62.85 %	63.97 %	62.94 %
Share Pledged by Promoters	0.0	0.0	20.0 %
Change in Promoter Holding (3 Yrs)	-9.73 %	0.0	-8.41 %
Change in Mutual Fund Holding (3 Yrs)	0.0	0.0	0.0

Business

	Semac Construction	Shri Bajrang Allianc	Alliance Integrated
Product Wise Break-Up	Product Wise Break-Up Work contract service 80.41 Engineering consultancy and project management 19.59 Spares 0 Drills / construction equipment`s 0 Sale of services 0 Agro 0 Steel 0 Ready To Eat Frozen 0	Product Wise Break-Up Sale of services 0 Spares 0 Ready To Eat Frozen 24.0 Drills / construction equipment`s 0 Agro 0 Work contract service 0 0 Steel 76.0	-
Segment Break-Up	Segment Break-Up Engineering 74.31 Manufacturing 25.69	-	Segment Break-Up Engineering 0 Manufacturing 0 Others 100
Location Wise Break-Up	Location Wise Break-Up India 82.83 Rest of the World 17.17	Location Wise Break-Up India 96.13 Rest of the World 0 Others 3.87	Location Wise Break-Up India 100.0 Rest of the World 0
Operating Profit Break-Up	Operating Profit Break-Up Engineering, Construction and Design 55.05 Manufacture 44.94 Others 0.01	-	-
Customer Wise Break-Up	Customer Wise Break-Up Bull shot Propreitary Limited 16.63 Mahanadhi Coal Fields 15.46 The Supreme Industries Ltd 12.48 Procter & Gamble Home Products Pvt Ltd 12.33 Dhunseri Poly Films Pvt Ltd 11.36 Central Coal Fields 10.01 Others 21.73	-	-
Asset Break-Up	Asset Break-Up Manufacture 52.92 Engineering, Construction and Design 47.08	-	-