EN DE

SEPC Limited (SEPC) Fair Value & Analysis

Industrials · IN · Market cap ₹13.0B

SL SEPC Limited SEPC · NSE
Price₹5.79
Fair Value₹4.80
Upside-17.1%
Quality22/100
Watch SEPC Limited for free, get notified when fair value or trend changes. Watch for free

Risks

!Trades 17% ABOVE our fair value of ₹4.80
!Expensive Growth
!Thin margins · 5.1% net margin
!Low debt · negative free cash flow
Expensive Growth
Thin margins · 5.1% net margin
Low debt · negative free cash flow
Trails peers (3/12)
Narrow moat 24/100
Evidence: Low Range ₹3.60 – ₹6.00 Share as image

Fair value as of: Aug 13, 2026

From 15 valuation models · updated 9 days ago

Share price −3.7% over the past month.

Below-average quality, and screening another 17% overvalued on our models.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • Weak quality (22/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹32.59 ₹4.05 Fair Value ₹4.80 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹4.05 – ₹32.59 · fair‑value band ₹3.60 – ₹6.00 · the ₹5.79 price screens above the ₹4.80 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

SEPC Limited (SEPC) currently trades at ₹5.79, while our model-based Fair Value estimate is ₹4.80, implying the stock looks roughly 17.1% overvalued today. The Quality Score stands at 22/100 (below-average quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: low).

Over the trailing twelve months, SEPC Limited generated revenue of ₹10.5B at a net margin of 5.1%. Revenue grew 132.4% year over year. It earns a return on equity of 3.1%. Net debt stands at ₹2.8B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹3.60 (bear case) to ₹6.00 (bull case); at ₹5.79, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 60% below its 52-week high and 25% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at -30% fair-value upside, at -17%, SEPC screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income ₹7.24 ₹6.91 ₹5.68 76
ROIC Compounder ₹2.35 ₹2.89 ₹3.36 72
Growth-Adj P/E ₹3.26 ₹4.66 ₹6.06 68
All 15 models by family
DCF Models
Owner Earnings ₹2.80 ₹5.27 ₹9.28 31
Earnings-Based
Graham-Dodd ₹1.92 ₹7.39 ₹10.01 54
Lynch FV ₹1.80 ₹2.58 ₹3.35 50
PEG = 1.0 ₹1.80 ₹2.58 ₹3.35 46
EPV ₹2.35 ₹2.89 ₹3.36 59
Multiples
P/E Multiple ₹4.45 ₹5.93 ₹7.41 63
P/S Multiple ₹3.60 ₹4.80 ₹6.00 58
P/B Multiple ₹3.60 ₹4.80 ₹6.00 55
EV/EBIT ₹4.02 ₹5.65 ₹7.28 53
EV/EBITDA ₹3.12 ₹4.45 ₹5.78 54
EV/Revenue ₹2.62 ₹4.12 ₹5.61 43
Asset-Based
NCAV (Graham) ₹5.06 ₹6.78 ₹10.12 50
Economic Profit
Residual Income ₹7.24 ₹6.91 ₹5.68 76
ROIC Compounder ₹2.35 ₹2.89 ₹3.36 72
Growth Earnings
Growth-Adj P/E ₹3.26 ₹4.66 ₹6.06 68

Widest divergence: Asset-Based (₹6.78) versus Earnings-Based (₹2.58). Highest evidence: Residual Income (76).

Notify me when SEPC reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹10.5B
Revenue growth (YoY) +132%
Net margin 5.1%
Return on equity 3.1%
Free cash flow −₹2.8B FY2026
P/E ratio 18.8
More key figures
Operating margin 3.4%
EPS (TTM) ₹0.3000
EPS growth (YoY) +23.2%
Net debt ₹2.8B FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 22/100

Of which business quality 24 · Market factors (momentum, volatility) 17

Profitability 21
Margins and returns on capital today
Quality Growth 50
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 41
Balance sheet, leverage, solvency risk
Investment 41
Disciplined investing over empire-building
Low Volatility 42
Calm price path (market factor)
Momentum 6
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

SEPC Limited provides integrated design, engineering, procurement, construction, and project management services in India and internationally.

Full company description

SEPC Limited provides integrated design, engineering, procurement, construction, and project management services in India and internationally. It offers turnkey contracting solutions, including design, engineering, and construction for ferrous and non-ferrous industries, cement plants, coke oven and by-product plants, process plants, and material handling plants, as well as transportation; water and sewage treatment plants, intake wells and pump houses, underground drainage systems, water distribution, and pipe rehabilitation systems; and biomass and thermal power plants, as well as wind farms. The company also provides engineering services for mining and mineral processing. SEPC Limited was formerly known as Shriram EPC Limited and changed its name to SEPC Limited in March 2022. The company was incorporated in 2000 and is headquartered in Chennai, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

SEPC Limited reported revenue of ₹10.5B in FY2026 versus ₹3.3B in FY2022, a compound +33.8%/yr. Reported net income was ₹535M in FY2026.

Growth Quality 55/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹10.5B
Latest YoY
+76.4%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+40.7%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.7%
Avg. growth/yr (20Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.4%
Revenue +33.8%/yr
FY22 ₹3.3B
FY23 ₹3.8B
FY24 ₹5.6B
FY25 ₹6.0B
FY26 ₹10.5B
Net income
FY22 −₹2.6B
FY23 −₹49.0M
FY24 ₹228M
FY25 ₹248M
FY26 ₹535M

SEPC screens 17% overvalued. Compare with Larsen & Toubro Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "SEPC Limited Fair Value". https://www.fairvalue-calculator.com/stock/SEPC

Peer Group

Engineering & Construction · 832 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 22 · Bottom 25%
Fair Value upside −17% · Below median
Return on equity (TTM) 3% · Below median
Return on assets 2% · Below median
Net margin (TTM) 5% · Above median
Operating margin (TTM) 3% · Below median
Revenue growth 132% · Top 25%
Debt / equity 0.13× · Higher than median

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 18.8× · Pricier than median
P/B 0.68× · Cheaper than median
P/S (TTM) 1.23× · Pricier than median
EV/EBITDA 18.9× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE11 · sector 17
FUTURE100 · sector 17
PAST12 · sector 26
HEALTH94 · sector 94
DIVIDEND0 · sector 39

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Larsen & Toubro Limited LT ₹4,072 ₹2,196 -46%
Samsung C&T Corporation 028260 357,500 KRW 261,411 KRW -27%
Hyundai Engineering & Construction Co 000720 113,700 KRW 61,453 KRW -46%
Samsung E&A Co 028050 49,300 KRW 43,624 KRW -12%
Rail Vikas Nigam Limited RVNL ₹228.50 ₹48.92 -79%
Daewoo Engineering & Construction Co 047040 18,400 KRW 6,507 KRW -65%
KEPCO Engineering & Construction Company 052690 99,800 KRW 19,346 KRW -81%
GS Engineering & Construction Corporation 006360 33,250 KRW 23,135 KRW -30%
DL E&C Co 375500 73,500 KRW 148,433 KRW +102%
KEPCO Plant Service & Engineering Co 051600 46,350 KRW 43,924 KRW -5%

Compare SEPC Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Evidence & backtest 34 years, survivorship-adjusted Financial calculators DCF, Graham, PEG and more

Frequently asked questions

Is SEPC Limited (SEPC) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹4.80 versus a price of ₹5.79, about −17% (overvalued).
What is the fair value of SEPC?
Our model-based fair value for SEPC Limited is ₹4.80 (as of Aug 13, 2026), built from audited fundamentals. The current price: ₹5.79.
What is the quality score of SEPC?
SEPC Limited has a Quality Score of 22/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of SEPC Limited (SEPC)?
SEPC Limited reported trailing-twelve-month revenue of about ₹10.5B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of SEPC?
The net profit margin of SEPC Limited is about 5.1%, meaning it keeps roughly 5.1% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track SEPC Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.