Cemindia Projects (CEMPRO)₹1,308−1.31%Civil Construction
In the Jun 2026 quarter (consolidated), Cemindia Projects reported sales of ₹2,729 Cr, up 5.5% from Jun 2025, and net profit of ₹141 Cr, up 2.9% year on year. For the year to Mar 2026, sales were ₹10,098 Cr and net profit ₹597 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,615 | 2,022 | 2,266 | 2,389 | 1,996 | 2,277 | 2,539 | 2,586 | 2,203 | 2,322 | 2,984 | 2,729 |
| Expenses | 1,451 | 1,810 | 2,035 | 2,157 | 1,806 | 2,060 | 2,272 | 2,335 | 1,991 | 2,091 | 2,614 | 2,444 |
| Operating Profit | 158 | 206 | 222 | 221 | 182 | 208 | 255 | 241 | 203 | 222 | 359 | 276 |
| OPM % | 10.0% | 10.0% | 10.0% | 9.0% | 9.0% | 9.0% | 10.1% | 9.0% | 9.0% | 10.0% | 12.0% | 10.0% |
| Other Income | 13.99 | 14.97 | 21.96 | 15.99 | 22.96 | 9.98 | 15.99 | 19.97 | 40.98 | 22.97 | 91.93 | 9.99 |
| Interest | 51.95 | 57.98 | 56.93 | 52.91 | 56.96 | 58.90 | 61.93 | 49.93 | 52.98 | 49.98 | 60.91 | 49.92 |
| Depreciation | 53.12 | 56.20 | 54.15 | 49.10 | 47.11 | 45.09 | 51.16 | 41.09 | 43.14 | 43.10 | 39.08 | 43.14 |
| Profit before tax | 67.96 | 106 | 130 | 135 | 99.95 | 113 | 157 | 169 | 146 | 152 | 350 | 192 |
| Tax % | 21.0% | 26.0% | 31.0% | 26.1% | 28.1% | 23.0% | 28.1% | 19.0% | 26.0% | 27.1% | 31.1% | 27.1% |
| Net Profit | 53.92 | 78.81 | 89.83 | 99.71 | 71.83 | 86.79 | 113 | 137 | 108 | 111 | 242 | 141 |
| EPS (Rs) | 3.13 | 4.57 | 5.23 | 5.84 | 4.20 | 5.08 | 6.61 | 8.01 | 6.29 | 6.48 | 14.13 | 8.22 |
| Dec 2015 | Dec 2016 | Dec 2017 | Mar 2019 15m | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 2,900 | 2,948 | 2,067 | 3,180 | 2,871 | 2,738 | 3,824 | 5,107 | 7,747 | 9,272 | 10,098 | 10,238 |
| Expenses | 2,697 | 2,723 | 1,793 | 2,838 | 2,521 | 2,511 | 3,509 | 4,683 | 6,966 | 8,369 | 9,039 | 9,140 |
| Operating Profit | 193 | 212 | 265 | 328 | 339 | 214 | 294 | 401 | 747 | 862 | 1,018 | 1,059 |
| OPM % | 7.0% | 7.0% | 13.0% | 10.0% | 12.0% | 8.0% | 8.0% | 8.0% | 10.0% | 9.1% | 10.0% | 10.3% |
| Other Income | −102 | 22.97 | 6.99 | 13.99 | −9.98 | 44.96 | 44.93 | 62.90 | 63.89 | 77.96 | 183 | 166 |
| Interest | 138 | 88.93 | 87.87 | 124 | 130 | 138 | 142 | 165 | 218 | 236 | 215 | 214 |
| Depreciation | 37.13 | 46.14 | 58.14 | 82.24 | 137 | 100 | 103 | 114 | 209 | 195 | 166 | 168 |
| Profit before tax | −84.99 | 99.02 | 126 | 134 | 59.97 | 20.01 | 93.97 | 184 | 383 | 508 | 818 | 840 |
| Tax % | −29.9% | 48.1% | 42.0% | 38.1% | 27.1% | 20.0% | 26.1% | 32.1% | 28.0% | 27.1% | 27.1% | — |
| Exceptional items | −113 | −1.99 | −15.97 | −1.99 | −30.97 | 1.99 | 1.99 | 0.99 | 3.99 | 10.98 | 8.99 | — |
| Net Profit | −58.86 | 50.85 | 72.79 | 82.85 | 43.91 | 15.96 | 68.81 | 125 | 273 | 372 | 597 | 601 |
| EPS (Rs) | −3.83 | 3.29 | 4.70 | 4.78 | 2.52 | 0.93 | 4.02 | 7.24 | 15.98 | 21.74 | 34.87 | 35.12 |
| Dividend payout % | 0.0% | 9.0% | 9.0% | 8.0% | 12.0% | 13.0% | 11.0% | 10.0% | 11.0% | 9.0% | 9.0% | — |
| Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 16.05 | 16.04 | 16.05 | 16.05 | 17.06 | 17.01 | 17.01 | 17.02 | 17.03 | 17.02 | 17.06 | 17.01 |
| Reserves | 553 | 494 | 537 | 604 | 1,007 | 1,035 | 1,049 | 1,114 | 1,221 | 1,478 | 1,822 | 2,382 |
| Borrowings | 768 | 604 | 358 | 491 | 534 | 541 | 460 | 562 | 769 | 893 | 998 | 1,005 |
| Other Liabilities | 866 | 1,342 | 978 | 1,288 | 1,049 | 1,540 | 1,677 | 1,934 | 3,027 | 3,551 | 3,041 | 3,704 |
| Total Liabilities | 2,204 | 2,455 | 1,889 | 2,398 | 2,608 | 3,135 | 3,202 | 3,628 | 5,036 | 5,939 | 5,877 | 7,108 |
| Fixed Assets | 336 | 350 | 386 | 463 | 531 | 626 | 603 | 657 | 850 | 1,085 | 1,081 | 1,172 |
| CWIP | 2.99 | 2.99 | 5.99 | 37.93 | 6.99 | 4.99 | 52.93 | 1.99 | 117 | 9.98 | 20.96 | 21.98 |
| Investments | 0.00 | 0.00 | 1.01 | 1.01 | 1.01 | 256 | 195 | 113 | 45.11 | 5.02 | 0.00 | 0.00 |
| Other Assets | 1,864 | 2,102 | 1,495 | 1,895 | 2,069 | 2,248 | 2,352 | 2,857 | 4,024 | 4,838 | 4,774 | 5,916 |
| Inventories | 1,128 | 1,172 | 111 | 157 | 245 | 288 | 336 | 399 | 575 | 682 | 642 | 749 |
| Trade receivables | 412 | 308 | 215 | 240 | 435 | 584 | 530 | 621 | 1,078 | 1,210 | 988 | 1,292 |
| Cash & equivalents | 26.99 | 148 | 165 | 116 | 109 | 281 | 207 | 490 | 629 | 895 | 824 | 948 |
| Total Assets | 2,204 | 2,455 | 1,889 | 2,398 | 2,608 | 3,135 | 3,202 | 3,628 | 5,036 | 5,939 | 5,877 | 7,108 |
| Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 43.99 | 465 | 326 | 68.05 | −134 | 447 | 191 | 339 | 471 | 704 | 184 | 500 |
| Cash from investing activity | −37.97 | −104 | −19.98 | −157 | −133 | −86.91 | −50.95 | −24.97 | −437 | −418 | −233 | −147 |
| Cash from financing activity | −3.99 | −301 | −222 | 39.90 | 243 | −211 | −249 | −55.83 | 27.93 | −123 | −217 | −242 |
| Net cash flow | 0.99 | 59.01 | 82.91 | −48.98 | −24.01 | 147 | −110 | 258 | 61.01 | 162 | −267 | 110 |
| Capex | 49.06 | 59.06 | 96.02 | 174 | 139 | 110 | 145 | 111 | 418 | 356 | 228 | 264 |
| Free cash flow | −2.01 | 419 | 231 | −103 | −259 | 354 | 80.15 | 244 | 69.10 | 369 | 12.01 | 274 |
| CFO / OP % | 41.1% | 256.1% | 170.1% | 24.1% | −23.9% | 145.1% | 100.1% | 136.1% | 143.1% | 105.1% | 34.1% | 66.1% |
| Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 92 | 40 | 28 | 43 | 51 | 76 | 72 | 61 | 78 | 58 | 40 | 48 |
| Inventory days | 641 | 530 | 61 | 92 | 75 | 99 | 144 | 118 | 119 | 86 | 73 | 82 |
| Days payable | 237 | 341 | 341 | 364 | 172 | 226 | 312 | 277 | 276 | 180 | 233 | 239 |
| Cash conversion cycle | 496 | 229 | −252 | −229 | −45 | −51 | −96 | −99 | −78 | −36 | −120 | −110 |
| Working capital days | 7 | −35 | −37 | −39 | 31 | −22 | 1 | −20 | −36 | −27 | −9 | 5 |
| ROCE % | 5.0% | 13.9% | 18.9% | 24.0% | 19.9% | 14.9% | 10.0% | 13.9% | 18.9% | 26.9% | 27.9% | 32.9% |
For the Jun 2026 quarter, Cemindia Projects reported sales of ₹2,729 Cr, up 5.5% year on year and net profit of ₹141 Cr, up 2.9% year on year. The operating margin was 10.0%.
Cemindia Projects' sales for the year to Mar 2026 were ₹10,098 Cr; over the last twelve months they were ₹10,238 Cr.
Net profit for the year to Mar 2026 was ₹597 Cr, and ₹601 Cr over the last twelve months. Earnings per share over the same trailing period were ₹35.12.
Cemindia Projects reported borrowings of ₹1,005 Cr at Mar 2026, against cash and equivalents of ₹948 Cr.
Cash from operations was ₹500 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹274 Cr.