Nifty
Sensex
:
:
11075.90
37104.39
93.10 (0.85%)
-209.45 (-0.56%)

Engineering - Construction

Rating :
N/A

BSE: 533605 | NSE: SETUINFRA

1.30
13-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  1.30
  •  1.30
  •  1.30
  •  1.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  12374
  •  0.16
  •  5.60
  •  1.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 16.97
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 50.92
  • N/A
  • 0.15

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 27.42%
  • 7.03%
  • 60.50%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.05%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.39
  • 13.56
  • 16.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.32
  • 8.92
  • 5.03

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.16
  • 6.31
  • 13.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.26
  • 9.04
  • 8.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.75
  • 0.52
  • 0.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.19
  • 6.00
  • 6.12

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
26.28
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
33.77
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
-7.49
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
-28.51%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.12
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
2.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.35
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
-9.75
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
-9.75
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
-37.12%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
-0.78
0.00
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
283.91
217.95
196.47
158.73
214.63
223.26
182.34
126.91
113.41
62.22
Net Sales Growth
-
30.26%
10.93%
23.78%
-26.04%
-3.87%
22.44%
43.68%
11.90%
82.27%
 
Cost Of Goods Sold
-
1.42
-6.34
-22.53
-17.22
12.11
-17.94
-4.72
0.00
0.00
0.00
Gross Profit
-
282.48
224.29
219.00
175.96
202.52
241.21
187.06
126.91
113.41
62.22
GP Margin
-
99.50%
102.91%
111.47%
110.85%
94.36%
108.04%
102.59%
100%
100%
100%
Total Expenditure
-
267.09
207.09
183.87
155.74
192.13
211.90
170.62
111.00
103.30
57.61
Power & Fuel Cost
-
0.09
0.10
0.29
0.45
0.51
0.63
0.32
0.45
0.00
0.00
% Of Sales
-
0.03%
0.05%
0.15%
0.28%
0.24%
0.28%
0.18%
0.35%
0%
0%
Employee Cost
-
1.27
1.45
2.64
3.46
3.45
2.97
1.74
1.07
0.14
0.18
% Of Sales
-
0.45%
0.67%
1.34%
2.18%
1.61%
1.33%
0.95%
0.84%
0.12%
0.29%
Manufacturing Exp.
-
260.69
209.33
198.49
163.24
167.89
219.45
166.57
105.00
101.22
55.51
% Of Sales
-
91.82%
96.04%
101.03%
102.84%
78.22%
98.29%
91.35%
82.74%
89.25%
89.22%
General & Admin Exp.
-
3.17
2.33
3.28
2.95
4.47
3.72
3.10
2.80
1.85
1.84
% Of Sales
-
1.12%
1.07%
1.67%
1.86%
2.08%
1.67%
1.70%
2.21%
1.63%
2.96%
Selling & Distn. Exp.
-
0.44
0.22
1.70
2.87
3.71
3.07
3.18
1.68
0.08
0.08
% Of Sales
-
0.15%
0.10%
0.87%
1.81%
1.73%
1.38%
1.74%
1.32%
0.07%
0.13%
Miscellaneous Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.43
0.00
0.00
0.08
% Of Sales
-
0%
0%
0%
0%
0%
0%
0.24%
0%
0%
0%
EBITDA
-
16.82
10.86
12.60
2.99
22.50
11.36
11.72
15.91
10.11
4.61
EBITDA Margin
-
5.92%
4.98%
6.41%
1.88%
10.48%
5.09%
6.43%
12.54%
8.91%
7.41%
Other Income
-
2.43
6.16
0.80
1.53
1.31
3.16
2.35
2.14
2.50
1.39
Interest
-
6.90
6.22
6.95
6.59
5.50
5.21
2.68
1.70
1.06
0.41
Depreciation
-
2.03
1.07
0.81
0.65
0.78
0.76
0.64
2.64
2.76
2.76
PBT
-
10.32
9.73
5.64
-2.71
17.52
8.55
10.75
13.71
8.79
2.82
Tax
-
3.26
2.57
2.52
1.87
5.70
2.78
3.78
4.44
2.53
0.93
Tax Rate
-
31.59%
26.41%
44.92%
-67.51%
32.76%
32.90%
37.24%
29.56%
23.89%
20.13%
PAT
-
7.06
7.13
3.95
-0.84
8.51
5.66
6.37
10.58
7.69
3.40
PAT before Minority Interest
-
7.06
7.17
3.10
-4.64
11.69
5.66
6.37
10.58
8.05
3.69
Minority Interest
-
0.00
-0.04
0.85
3.80
-3.18
0.00
0.00
0.00
-0.36
-0.29
PAT Margin
-
2.49%
3.27%
2.01%
-0.53%
3.96%
2.54%
3.49%
8.34%
6.78%
5.46%
PAT Growth
-
-0.98%
80.51%
-
-
50.35%
-11.15%
-39.79%
37.58%
126.18%
 
Unadjusted EPS
-
0.56
0.57
0.31
-0.06
0.68
0.45
6.15
11.28
9.09
4.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
126.74
120.27
114.22
110.27
114.85
105.99
100.07
32.49
20.93
13.40
Share Capital
12.57
12.57
12.57
12.57
12.57
12.57
12.57
8.22
0.41
0.41
Total Reserves
114.17
107.70
101.65
97.70
98.54
89.69
87.50
24.27
20.52
12.99
Non-Current Liabilities
22.53
18.87
11.09
19.57
21.78
9.76
13.22
3.81
10.28
5.76
Secured Loans
2.98
4.09
2.62
12.84
16.83
3.77
9.42
0.28
8.32
5.30
Unsecured Loans
0.00
1.00
0.00
0.00
0.00
0.00
0.00
0.11
1.89
0.15
Long Term Provisions
0.49
0.46
0.46
0.45
0.45
0.54
0.77
0.49
0.00
0.00
Current Liabilities
101.94
124.95
112.56
107.24
63.28
65.59
86.95
39.43
22.69
29.46
Trade Payables
41.49
37.15
26.61
16.75
23.75
14.80
7.35
7.43
9.64
24.05
Other Current Liabilities
20.15
52.12
54.83
59.56
14.29
19.93
57.55
12.14
9.77
4.82
Short Term Borrowings
33.65
31.28
25.85
27.26
17.14
26.81
14.68
10.34
0.00
0.00
Short Term Provisions
6.65
4.40
5.27
3.68
8.11
4.05
7.37
9.52
3.29
0.60
Total Liabilities
251.23
264.99
238.39
238.45
205.08
183.33
201.09
77.85
54.59
48.95
Net Block
17.82
17.37
9.41
3.50
4.01
4.64
5.80
2.69
2.97
3.87
Gross Block
24.83
22.35
12.90
6.75
7.37
7.35
7.74
18.78
9.29
9.00
Accumulated Depreciation
7.01
4.97
3.48
3.25
3.36
2.70
1.95
16.09
6.32
5.13
Non Current Assets
57.14
53.48
50.39
43.80
36.21
43.47
33.51
21.53
2.97
4.47
Capital Work in Progress
0.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.69
0.09
10.23
9.92
3.75
4.82
1.00
0.00
0.00
0.61
Long Term Loans & Adv.
26.06
27.50
25.49
26.31
24.81
30.43
24.96
18.77
0.00
0.00
Other Non Current Assets
11.90
8.52
5.27
4.07
3.64
3.57
1.75
0.07
0.00
0.00
Current Assets
194.08
211.51
188.00
193.47
166.51
136.31
162.84
56.31
51.61
44.48
Current Investments
0.00
2.27
1.00
1.00
1.00
1.00
3.06
0.00
0.00
0.00
Inventories
68.27
82.20
75.86
53.34
36.11
48.22
63.17
24.46
17.50
6.20
Sundry Debtors
53.77
51.68
34.78
69.24
52.60
9.38
17.25
14.43
2.74
4.59
Cash & Bank
3.75
7.07
7.90
3.10
3.93
11.98
5.22
3.87
3.50
4.06
Other Current Assets
68.29
6.70
5.21
4.80
72.87
65.74
74.13
13.55
27.88
29.63
Short Term Loans & Adv.
60.60
61.59
63.25
61.99
65.45
62.27
70.39
10.23
27.86
29.62
Net Current Assets
92.15
86.56
75.44
86.23
103.22
70.73
75.89
16.88
28.92
15.01
Total Assets
251.22
264.99
238.39
238.45
205.09
183.33
201.08
77.84
54.58
48.95

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
4.70
-3.83
29.65
8.89
-7.37
2.16
-60.80
2.17
-4.92
-1.84
PBT
10.32
9.73
5.61
-2.77
17.52
8.55
10.75
13.71
10.04
3.91
Adjustment
3.26
4.38
4.92
4.60
4.57
2.92
-0.09
3.36
2.25
1.61
Changes in Working Capital
-8.88
-17.90
19.11
7.34
-27.28
-7.68
-69.30
-11.74
-14.47
-6.84
Cash after chg. in Working capital
4.70
-3.80
29.65
9.17
-5.19
3.79
-58.64
5.34
-2.18
-1.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-0.03
0.00
-0.28
-2.06
-1.52
-1.56
-4.54
-2.74
-0.52
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-0.12
0.72
-6.59
-5.77
-0.75
-0.66
-7.49
-0.84
0.31
-0.56
Net Fixed Assets
-3.19
-9.01
-7.48
0.70
-0.26
-1.39
13.22
-8.59
-0.20
-0.24
Net Investments
2.03
8.60
-1.31
-6.17
-1.57
2.20
-4.34
-0.07
0.61
0.00
Others
1.04
1.13
2.20
-0.30
1.08
-1.47
-16.37
7.82
-0.10
-0.32
Cash from Financing Activity
-4.50
2.28
-18.26
-3.95
0.08
5.39
71.04
-1.30
4.05
2.87
Net Cash Inflow / Outflow
0.08
-0.84
4.80
-0.83
-8.04
6.89
2.76
0.03
-0.56
0.47
Opening Cash & Equivalents
3.67
7.90
3.10
3.93
11.97
5.09
2.46
3.85
4.06
3.59
Closing Cash & Equivalent
3.75
7.07
7.90
3.10
3.93
11.98
5.22
3.87
3.50
4.06

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
10.08
9.57
9.09
8.68
8.65
7.85
7.59
3.95
2.55
1.63
ROA
2.74%
2.85%
1.30%
-2.09%
6.02%
2.95%
4.57%
15.98%
15.56%
10.61%
ROE
5.72%
6.11%
2.77%
-4.26%
11.27%
5.84%
9.97%
39.62%
46.92%
31.47%
ROCE
10.69%
10.62%
8.61%
2.59%
16.39%
10.82%
15.77%
44.99%
46.57%
32.11%
Fixed Asset Turnover
12.04
12.37
20.00
22.49
29.16
29.59
13.75
9.04
12.40
7.14
Receivable days
67.78
72.40
96.63
140.08
52.70
21.77
31.71
24.69
11.80
17.72
Inventory Days
96.73
132.36
120.01
102.84
71.71
91.06
87.71
60.33
38.14
22.67
Payable days
51.47
56.40
43.61
48.16
37.21
16.67
20.07
27.89
58.82
93.82
Cash Conversion Cycle
113.04
148.36
173.02
194.77
87.20
96.16
99.35
57.13
-8.89
-53.42
Total Debt/Equity
0.30
0.31
0.25
0.37
0.31
0.31
0.25
0.33
0.49
0.41
Interest Cover
2.50
2.57
1.81
0.58
4.16
2.62
4.78
9.83
11.02
12.19

News Update:


  • Setubandhan Infra - Quarterly Results
    14th Aug 2019, 21:48 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.