Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Engineering - Construction

Rating :
N/A

BSE: 533605 | NSE: SETUINFRA

Not traded in the last 30 days
  • Open
  • High
  • Low
  • Previous Close
  •  N/A
  •  N/A
  •  N/A
  •  N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10.68
  • 308.75
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 88.92
  • N/A
  • 0.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 27.42%
  • 3.52%
  • 60.71%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 8.35%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -24.97
  • -49.48
  • -43.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -21.87
  • -35.07
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -40.28
  • -25.42
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.34
  • 0.34
  • 0.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.88
  • 5.76
  • 10.47

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
0.00
0.00
0
0.00
20.08
-100.00%
0.00
16.88
-100.00%
0.00
7.98
-100.00%
Expenses
0.00
0.00
0
0.00
19.06
-100.00%
0.00
15.55
-100.00%
0.00
8.06
-100.00%
EBITDA
0.00
0.00
0
0.00
1.02
-100.00%
0.00
1.33
-100.00%
0.00
-0.08
-
EBIDTM
0.00%
0.00%
0.00%
5.08%
0.00%
7.88%
0.00%
-0.99%
Other Income
0.00
0.00
0
0.00
0.08
-100.00%
0.00
0.41
-100.00%
0.00
0.05
-100.00%
Interest
0.00
0.00
0
0.00
0.01
-100.00%
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.00
0
0.00
0.40
-100.00%
0.00
0.30
-100.00%
0.00
0.29
-100.00%
PBT
0.00
0.00
0
0.00
0.69
-100.00%
0.00
1.44
-100.00%
0.00
-0.33
-
Tax
0.00
0.00
0
0.00
0.26
-100.00%
0.00
0.27
-100.00%
0.00
0.11
-100.00%
PAT
0.00
0.00
0
0.00
0.43
-100.00%
0.00
1.18
-100.00%
0.00
-0.43
-
PATM
0.00%
0.00%
0.00%
2.17%
0.00%
6.97%
0.00%
-5.41%
EPS
0.00
0.00
0
0.00
0.03
-100.00%
0.00
0.09
-100.00%
0.00
-0.03
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
-
69.99
110.18
55.89
154.35
258.34
283.91
217.95
196.47
158.73
214.63
Net Sales Growth
-
-36.48%
97.14%
-63.79%
-40.25%
-9.01%
30.26%
10.93%
23.78%
-26.04%
 
Cost Of Goods Sold
-
1.60
-1.18
6.09
5.56
13.61
1.42
-6.34
-22.53
-17.22
12.11
Gross Profit
-
68.39
111.36
49.81
148.79
244.73
282.48
224.29
219.00
175.96
202.52
GP Margin
-
97.71%
101.07%
89.12%
96.40%
94.73%
99.50%
102.91%
111.47%
110.85%
94.36%
Total Expenditure
-
68.71
113.96
83.79
195.08
250.38
267.09
207.09
183.87
155.74
192.13
Power & Fuel Cost
-
0.03
0.11
0.04
0.01
0.04
0.09
0.10
0.29
0.45
0.51
% Of Sales
-
0.04%
0.10%
0.07%
0.01%
0.02%
0.03%
0.05%
0.15%
0.28%
0.24%
Employee Cost
-
2.71
2.39
0.76
1.48
1.34
1.27
1.45
2.64
3.46
3.45
% Of Sales
-
3.87%
2.17%
1.36%
0.96%
0.52%
0.45%
0.67%
1.34%
2.18%
1.61%
Manufacturing Exp.
-
63.56
111.52
57.80
144.96
233.10
260.69
209.33
198.49
163.24
167.89
% Of Sales
-
90.81%
101.22%
103.42%
93.92%
90.23%
91.82%
96.04%
101.03%
102.84%
78.22%
General & Admin Exp.
-
0.69
1.12
9.54
7.36
2.28
3.17
2.33
3.28
2.95
4.47
% Of Sales
-
0.99%
1.02%
17.07%
4.77%
0.88%
1.12%
1.07%
1.67%
1.86%
2.08%
Selling & Distn. Exp.
-
0.00
0.01
0.01
0.01
0.02
0.44
0.22
1.70
2.87
3.71
% Of Sales
-
0%
0.01%
0.02%
0.01%
0.01%
0.15%
0.10%
0.87%
1.81%
1.73%
Miscellaneous Exp.
-
0.11
0.00
9.56
35.70
0.00
0.00
0.00
0.00
0.00
3.71
% Of Sales
-
0.16%
0%
17.11%
23.13%
0%
0%
0%
0%
0%
0%
EBITDA
-
1.28
-3.78
-27.90
-40.73
7.96
16.82
10.86
12.60
2.99
22.50
EBITDA Margin
-
1.83%
-3.43%
-49.92%
-26.39%
3.08%
5.92%
4.98%
6.41%
1.88%
10.48%
Other Income
-
0.54
0.30
1.71
1.78
2.11
2.43
6.16
0.80
1.53
1.31
Interest
-
0.02
0.79
0.61
3.36
8.04
6.90
6.22
6.95
6.59
5.50
Depreciation
-
1.25
1.36
1.52
1.39
1.97
2.03
1.07
0.81
0.65
0.78
PBT
-
0.55
-5.63
-28.32
-43.70
0.07
10.32
9.73
5.64
-2.71
17.52
Tax
-
0.46
0.49
0.26
0.29
-0.06
3.26
2.57
2.52
1.87
5.70
Tax Rate
-
83.64%
-8.70%
-0.92%
-0.66%
-85.71%
31.59%
26.41%
44.92%
-67.51%
32.76%
PAT
-
0.09
-6.12
-28.58
-43.99
0.13
7.06
7.13
3.95
-0.84
8.51
PAT before Minority Interest
-
0.09
-6.12
-28.58
-43.99
0.13
7.06
7.17
3.10
-4.64
11.69
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
-0.04
0.85
3.80
-3.18
PAT Margin
-
0.13%
-5.55%
-51.14%
-28.50%
0.05%
2.49%
3.27%
2.01%
-0.53%
3.96%
PAT Growth
-
-
-
-
-
-98.16%
-0.98%
80.51%
-
-
 
EPS
-
0.01
-0.49
-2.27
-3.50
0.01
0.56
0.57
0.31
-0.07
0.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
49.52
49.44
55.55
84.07
126.89
126.74
120.27
114.22
110.27
114.85
Share Capital
12.57
12.57
12.57
12.57
12.57
12.57
12.57
12.57
12.57
12.57
Total Reserves
36.95
36.87
42.99
71.50
114.33
114.17
107.70
101.65
97.70
98.54
Non-Current Liabilities
24.20
26.62
27.73
30.78
24.84
22.53
18.87
11.09
19.57
21.78
Secured Loans
0.00
0.00
0.00
0.00
1.28
2.98
4.09
2.62
12.84
16.83
Unsecured Loans
7.30
8.13
6.51
4.29
0.00
0.00
1.00
0.00
0.00
0.00
Long Term Provisions
0.06
0.06
0.02
0.05
0.43
0.49
0.46
0.46
0.45
0.45
Current Liabilities
133.09
131.00
98.94
93.63
105.04
101.94
124.95
112.56
107.24
63.28
Trade Payables
28.83
41.73
10.82
8.83
45.47
41.49
37.15
26.61
16.75
23.75
Other Current Liabilities
32.64
17.74
16.60
16.51
18.75
20.15
52.12
54.83
59.56
14.29
Short Term Borrowings
71.24
71.24
71.24
68.06
40.69
33.65
31.28
25.85
27.26
17.14
Short Term Provisions
0.37
0.28
0.28
0.22
0.13
6.65
4.40
5.27
3.68
8.11
Total Liabilities
206.83
207.08
182.24
208.52
256.79
251.23
264.99
238.39
238.45
205.08
Net Block
29.63
30.88
32.23
31.61
14.06
17.82
17.37
9.41
3.50
4.01
Gross Block
43.42
43.42
44.12
41.97
23.03
24.83
22.35
12.90
6.75
7.37
Accumulated Depreciation
13.79
12.54
11.88
10.36
8.97
7.01
4.97
3.48
3.25
3.36
Non Current Assets
79.67
83.26
84.60
99.09
56.58
57.14
53.48
50.39
43.80
36.21
Capital Work in Progress
0.00
0.00
0.00
2.16
1.19
0.67
0.00
0.00
0.00
0.00
Non Current Investment
0.47
0.47
0.46
1.06
0.97
0.69
0.09
10.23
9.92
3.75
Long Term Loans & Adv.
48.21
51.06
51.06
63.39
27.56
26.06
27.50
25.49
26.31
24.81
Other Non Current Assets
1.37
0.84
0.84
0.88
12.79
11.90
8.52
5.27
4.07
3.64
Current Assets
127.16
123.82
97.65
109.42
200.22
194.08
211.51
188.00
193.47
166.51
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
2.27
1.00
1.00
1.00
Inventories
48.43
50.03
48.85
54.93
54.66
68.27
82.20
75.86
53.34
36.11
Sundry Debtors
22.91
33.84
11.05
13.41
57.50
53.77
51.68
34.78
69.24
52.60
Cash & Bank
0.30
1.18
1.59
4.67
1.34
3.75
7.07
7.90
3.10
3.93
Other Current Assets
55.53
0.04
10.07
8.50
86.72
68.29
68.29
68.46
66.79
72.87
Short Term Loans & Adv.
55.36
38.73
26.09
27.92
80.34
60.60
61.59
63.25
61.99
65.45
Net Current Assets
-5.93
-7.18
-1.29
15.79
95.18
92.15
86.56
75.44
86.23
103.22
Total Assets
206.83
207.08
182.25
208.51
256.80
251.22
264.99
238.39
238.45
205.09

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
0.00
0.00
-8.58
-2.64
-2.47
4.70
-3.83
29.65
8.89
-7.37
PBT
0.00
0.00
-28.32
-43.70
0.07
10.32
9.73
5.61
-2.77
17.52
Adjustment
0.00
0.00
1.28
1.03
4.60
3.26
4.38
4.92
4.60
4.57
Changes in Working Capital
0.00
0.00
18.67
40.07
-7.13
-8.88
-17.90
19.11
7.34
-27.28
Cash after chg. in Working capital
0.00
0.00
-8.38
-2.60
-2.47
4.70
-3.80
29.65
9.17
-5.19
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
0.00
-0.21
-0.04
0.00
0.00
-0.03
0.00
-0.28
-2.06
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
0.00
0.00
0.70
-19.66
2.03
-0.12
0.72
-6.59
-5.77
-0.75
Net Fixed Assets
0.00
0.00
2.18
-20.31
1.27
-3.19
-9.01
-7.48
0.70
-0.26
Net Investments
0.01
-0.01
0.60
-0.10
-0.28
2.03
8.60
-1.31
-6.17
-1.57
Others
-0.01
0.01
-2.08
0.75
1.04
1.04
1.13
2.20
-0.30
1.08
Cash from Financing Activity
0.00
0.00
4.81
25.02
-1.98
-4.50
2.28
-18.26
-3.95
0.08
Net Cash Inflow / Outflow
0.00
0.00
-3.07
2.72
-2.41
0.08
-0.84
4.80
-0.83
-8.04
Opening Cash & Equivalents
0.00
0.00
4.67
1.33
0.00
3.67
7.90
3.10
3.93
11.97
Closing Cash & Equivalent
0.00
0.00
1.59
4.67
-2.41
3.75
7.07
7.90
3.10
3.93

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
3.94
3.93
4.42
6.69
10.10
10.08
9.57
9.09
8.68
8.65
ROA
0.04%
-3.14%
-14.63%
-18.91%
0.05%
2.74%
2.85%
1.30%
-2.09%
6.02%
ROE
0.18%
-11.65%
-40.94%
-41.71%
0.10%
5.72%
6.11%
2.77%
-4.26%
11.27%
ROCE
0.44%
-3.70%
-19.13%
-24.75%
4.86%
10.69%
10.62%
8.61%
2.59%
16.39%
Fixed Asset Turnover
1.61
2.52
1.30
4.75
10.80
12.04
12.37
20.00
22.49
29.16
Receivable days
147.98
74.36
79.86
83.84
78.60
67.78
72.40
96.63
140.08
52.70
Inventory Days
256.74
163.78
338.86
129.58
86.84
96.73
132.36
120.01
102.84
71.71
Payable days
8034.65
-8107.63
589.23
67.12
63.36
51.47
56.40
43.61
48.16
37.21
Cash Conversion Cycle
-7629.93
8345.77
-170.51
146.30
102.08
113.04
148.36
173.02
194.77
87.20
Total Debt/Equity
1.59
1.61
1.40
0.86
0.34
0.30
0.31
0.25
0.37
0.31
Interest Cover
24.56
-6.16
-45.27
-12.02
1.01
2.50
2.57
1.81
0.58
4.16

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.