Nifty

:

25405.30

Sensex

:

83239.47

-48.10 (-0.19%)
-170.22 (-0.20%)

Login

Nifty
Sensex

:
:

25405.30
83239.47

-48.10 (-0.19%)
-170.22 (-0.20%)

Setco Automotive Ltd.

Auto Ancillary

Rating :

66/99

BSE: 505075 | NSE: SETCO

Watchlist

NSE BSE

18.26

03-Jul-2025

Open
High
Low
Previous Close

18.26
18.26
18.26
18.64

Volume
Traded Value (lacs)
52 Week High
52 Week Low

7189
131271.14
21.68
9.36

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

244.26
N/A
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,339.33
N/A
-0.41

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.34
6.01
13.12

EBITDA CAGR (%)

10 Years
5 Years
3 Years

1.27
15.34
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-37.92
20.38
-20.51

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

0.95
0.03
-0.37

EV:EBITDA (Average)

8 Years
5 Years
3 Years

28.09
37.84
0.75

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.28 0.29 -3.45% 0.29 0.29 0.00% 0.29 0.29 0.00% 0.29 0.29 0.00%
Expenses 1.54 0.23 569.57% 0.75 0.20 275.00% 0.88 0.26 238.46% 2.77 0.47 489.36%
EBITDA -1.26 0.06 - -0.46 0.09 - -0.59 0.03 - -2.48 -0.18 -
EBIDTM -450.00% 20.69% -158.62% 31.03% -203.45% 10.34% -855.17% -62.07%
Other Income 0.41 -0.07 - -0.57 0.58 - 0.95 0.01 9,400.00% 0.79 0.03 2,533.33%
Interest 0.09 0.02 350.00% 0.02 0.16 -87.50% 0.00 0.11 -100.00% 0.20 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT -0.94 -0.09 - -1.05 0.51 - 0.36 -0.07 - -1.89 -0.15 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 -2.21 0.00 -
PAT -0.94 -0.09 - -1.05 0.51 - 0.36 -0.07 - 0.32 -0.15 -
PATM -335.71% -31.03% -362.07% 175.86% 124.14% -24.14% 110.34% -51.72%
EPS -0.07 -0.01 - -0.08 0.04 - 0.03 -0.01 - 0.02 -0.01 -

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 210.63 176.97 19.02% 177.33 165.05 7.44% 159.85 145.74 9.68% 162.58 145.17 11.99%
Expenses 170.03 154.90 9.77% 147.91 140.33 5.40% 139.98 133.71 4.69% 143.30 131.52 8.96%
EBITDA 40.60 22.07 83.96% 29.42 24.72 19.01% 19.87 12.03 65.17% 19.28 13.65 41.25%
EBIDTM 19.28% 12.47% 16.59% 14.98% 12.43% 8.25% 11.86% 9.40%
Other Income 2.94 0.27 988.89% 1.65 1.17 41.03% 6.08 0.70 768.57% 1.04 0.57 82.46%
Interest 58.10 46.04 26.19% 57.41 46.56 23.30% 52.49 44.67 17.51% 49.41 42.43 16.45%
Depreciation 7.91 8.53 -7.27% 8.08 8.70 -7.13% 8.02 8.68 -7.60% 8.08 8.73 -7.45%
PBT -22.47 -34.43 - -34.42 -29.37 - -34.83 -40.62 - -37.46 -36.94 -
Tax -0.65 -6.14 - 0.00 0.00 0 0.00 0.00 0 -2.21 -0.08 -
PAT -21.82 -28.29 - -34.42 -29.37 - -34.83 -40.62 - -35.25 -36.86 -
PATM -10.36% -15.99% -19.41% -17.79% -21.79% -27.87% -21.68% -25.39%
EPS -1.37 -1.76 - -2.14 -1.81 - -2.16 -2.54 - -2.19 -2.32 -

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1.15 1.15 1.14 237.18 314.06 418.08 613.40 513.46 536.65 530.90 485.40 Net Sales Growth -0.86% 0.88% -99.52% -24.48% -24.88% -31.84% 19.46% -4.32% 1.08% 9.37% Cost Of Goods Sold 0.00 0.00 0.01 121.20 205.38 244.63 362.39 307.51 292.45 288.10 271.69 Gross Profit 1.15 1.15 1.13 115.97 108.69 173.45 251.00 205.96 244.20 242.81 213.71 GP Margin 100.00% 100% 99.12% 48.90% 34.61% 41.49% 40.92% 40.11% 45.50% 45.74% 44.03% Total Expenditure 5.94 1.16 1.38 171.23 305.11 377.59 522.19 457.11 471.86 457.56 429.58 Power & Fuel Cost - 0.00 0.00 2.52 4.99 6.35 6.93 6.43 6.35 5.99 5.50 % Of Sales - 0% 0% 1.06% 1.59% 1.52% 1.13% 1.25% 1.18% 1.13% 1.13% Employee Cost - 0.41 1.10 20.87 44.29 52.27 56.73 45.59 46.44 44.93 37.02 % Of Sales - 35.65% 96.49% 8.80% 14.10% 12.50% 9.25% 8.88% 8.65% 8.46% 7.63% Manufacturing Exp. - 0.00 0.00 4.93 14.23 21.60 28.64 25.19 22.92 25.87 25.78 % Of Sales - 0% 0% 2.08% 4.53% 5.17% 4.67% 4.91% 4.27% 4.87% 5.31% General & Admin Exp. - 0.74 1.17 12.14 16.42 20.15 22.06 23.10 20.93 20.40 22.60 % Of Sales - 64.35% 102.63% 5.12% 5.23% 4.82% 3.60% 4.50% 3.90% 3.84% 4.66% Selling & Distn. Exp. - 0.00 0.01 7.47 18.22 29.31 42.93 45.35 77.63 70.84 65.25 % Of Sales - 0% 0.88% 3.15% 5.80% 7.01% 7.00% 8.83% 14.47% 13.34% 13.44% Miscellaneous Exp. - 0.00 -0.92 2.10 1.58 3.28 2.49 3.93 5.14 1.44 65.25 % Of Sales - 0% -80.70% 0.89% 0.50% 0.78% 0.41% 0.77% 0.96% 0.27% 0.36% EBITDA -4.79 -0.01 -0.24 65.95 8.95 40.49 91.21 56.35 64.79 73.34 55.82 EBITDA Margin -416.52% -0.87% -21.05% 27.81% 2.85% 9.68% 14.87% 10.97% 12.07% 13.81% 11.50% Other Income 1.58 0.56 1.74 8.13 5.22 19.60 15.15 28.59 7.24 13.02 9.07 Interest 0.31 0.29 0.05 25.16 48.12 39.59 33.98 31.25 31.32 30.76 23.43 Depreciation 0.00 0.00 0.00 9.78 21.82 19.00 19.31 17.76 16.61 14.72 13.24 PBT -3.52 0.26 1.46 39.14 -55.77 1.49 53.06 35.93 24.10 40.89 28.22 Tax -2.21 0.00 10.27 -0.79 -2.23 -3.55 16.84 7.12 5.80 7.47 4.71 Tax Rate 62.78% 0.00% 703.42% 0.88% 2.32% 18.97% 31.74% 19.82% 24.07% 18.27% 16.69% PAT -1.31 0.20 -8.82 -89.49 -94.06 -15.16 36.22 28.80 18.31 33.42 23.51 PAT before Minority Interest -1.31 0.20 -8.82 -89.49 -94.06 -15.16 36.22 28.80 18.31 33.42 23.51 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -113.91% 17.39% -773.68% -37.73% -29.95% -3.63% 5.90% 5.61% 3.41% 6.29% 4.84% PAT Growth -755.00% - - - - - 25.76% 57.29% -45.21% 42.15% EPS -0.10 0.01 -0.66 -6.69 -7.03 -1.13 2.71 2.15 1.37 2.50 1.76

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 710.39 629.73 545.57 435.00 359.26 470.32 680.44 574.04 569.64 589.43 551.51 Net Sales Growth 12.24% 15.43% 25.42% 21.08% -23.61% -30.88% 18.54% 0.77% -3.36% 6.88% Cost Of Goods Sold 337.95 321.72 296.95 251.72 203.61 225.40 329.00 284.19 284.04 307.59 292.84 Gross Profit 372.44 308.01 248.62 183.28 155.65 244.91 351.44 289.85 285.61 281.85 258.66 GP Margin 52.43% 48.91% 45.57% 42.13% 43.33% 52.07% 51.65% 50.49% 50.14% 47.82% 46.90% Total Expenditure 601.22 557.27 505.29 450.86 369.32 434.82 583.39 513.56 510.67 515.29 487.64 Power & Fuel Cost - 24.95 19.78 19.84 17.42 21.57 28.76 24.98 21.92 7.54 7.19 % Of Sales - 3.96% 3.63% 4.56% 4.85% 4.59% 4.23% 4.35% 3.85% 1.28% 1.30% Employee Cost - 97.47 87.68 81.39 73.69 81.38 90.83 76.54 78.39 66.53 59.91 % Of Sales - 15.48% 16.07% 18.71% 20.51% 17.30% 13.35% 13.33% 13.76% 11.29% 10.86% Manufacturing Exp. - 32.29 34.18 29.31 23.70 35.61 54.85 44.46 41.27 30.21 31.00 % Of Sales - 5.13% 6.27% 6.74% 6.60% 7.57% 8.06% 7.75% 7.24% 5.13% 5.62% General & Admin Exp. - 30.38 28.08 38.19 25.27 30.25 30.84 31.23 43.66 26.70 25.44 % Of Sales - 4.82% 5.15% 8.78% 7.03% 6.43% 4.53% 5.44% 7.66% 4.53% 4.61% Selling & Distn. Exp. - 48.99 37.42 25.84 24.05 37.32 46.58 48.24 35.96 75.22 69.48 % Of Sales - 7.78% 6.86% 5.94% 6.69% 7.94% 6.85% 8.40% 6.31% 12.76% 12.60% Miscellaneous Exp. - 1.48 1.21 4.57 1.58 3.28 2.52 3.93 5.44 1.50 69.48 % Of Sales - 0.24% 0.22% 1.05% 0.44% 0.70% 0.37% 0.68% 0.95% 0.25% 0.32% EBITDA 109.17 72.46 40.28 -15.86 -10.06 35.50 97.05 60.48 58.97 74.14 63.87 EBITDA Margin 15.37% 11.51% 7.38% -3.65% -2.80% 7.55% 14.26% 10.54% 10.35% 12.58% 11.58% Other Income 11.71 2.72 4.49 9.90 8.66 5.21 5.82 22.61 0.24 6.37 4.44 Interest 217.41 179.69 154.74 108.32 59.08 56.97 52.59 50.41 51.04 33.39 26.32 Depreciation 32.09 34.65 38.45 37.45 33.71 32.34 33.52 32.21 30.22 18.70 15.90 PBT -129.18 -139.17 -148.42 -151.72 -94.20 -48.60 16.77 0.47 -22.05 28.42 26.09 Tax -2.86 -6.23 31.11 3.36 -3.79 -4.50 17.31 1.43 -8.46 5.52 5.48 Tax Rate 2.21% 4.41% -19.30% -1.32% 2.98% 8.33% 103.22% 304.26% 38.37% 19.42% 21.00% PAT -126.32 -112.69 -152.48 -224.36 -120.08 -44.57 3.13 3.75 -8.74 23.20 20.61 PAT before Minority Interest -105.08 -135.14 -192.26 -257.48 -123.30 -49.56 -0.54 -0.96 -13.60 22.90 20.61 Minority Interest 21.24 22.45 39.78 33.12 3.22 4.99 3.67 4.71 4.86 0.30 0.00 PAT Margin -17.78% -17.89% -27.95% -51.58% -33.42% -9.48% 0.46% 0.65% -1.53% 3.94% 3.74% PAT Growth 0.00% - - - - - -16.53% - - 12.57% EPS -9.44 -8.42 -11.40 -16.77 -8.97 -3.33 0.23 0.28 -0.65 1.73 1.54

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 75.17 74.97 83.79 126.14 231.54 262.62 246.51 227.89 221.35 200.79 Share Capital 26.75 26.75 26.75 26.75 26.75 26.74 26.72 26.72 26.72 26.72 Total Reserves 48.41 48.21 57.03 99.38 204.53 235.45 219.26 200.82 194.63 174.07 Non-Current Liabilities 70.97 70.04 61.11 78.62 77.13 11.32 31.96 49.90 74.26 89.30 Secured Loans 0.00 0.00 0.00 76.68 54.05 9.17 24.82 46.43 63.51 79.24 Unsecured Loans 69.40 68.53 70.13 1.50 20.00 4.30 14.32 9.20 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 4.25 3.10 1.85 1.63 1.16 0.95 1.09 Current Liabilities 5.43 40.26 42.45 399.69 370.12 376.19 336.04 301.29 282.94 190.41 Trade Payables 4.44 38.94 41.26 109.10 140.76 117.38 102.27 84.99 86.66 43.35 Other Current Liabilities 0.99 1.32 1.14 73.27 53.97 65.58 59.43 41.47 36.51 20.35 Short Term Borrowings 0.00 0.00 0.00 209.57 167.59 184.19 168.40 171.09 142.67 120.77 Short Term Provisions 0.00 0.00 0.04 7.75 7.81 9.04 5.94 3.73 17.10 5.93 Total Liabilities 151.57 185.27 187.35 604.45 678.79 650.13 614.51 579.08 578.55 480.50 Net Block 0.00 0.00 0.00 141.39 143.11 138.22 144.47 144.17 144.73 134.91 Gross Block 0.00 0.00 0.00 237.18 217.19 193.31 180.56 161.67 227.59 203.29 Accumulated Depreciation 0.00 0.00 0.00 95.79 74.08 55.09 36.08 17.50 82.86 68.38 Non Current Assets 144.17 158.48 158.19 421.55 427.68 307.57 308.57 307.60 308.92 269.66 Capital Work in Progress 0.00 0.00 0.00 5.94 21.62 13.66 14.90 17.24 13.45 8.74 Non Current Investment 122.24 122.11 121.83 190.09 168.79 140.31 131.74 128.53 111.21 81.96 Long Term Loans & Adv. 21.93 36.36 36.36 84.13 94.16 15.39 17.46 17.67 39.53 44.04 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 7.40 26.80 29.16 182.90 251.12 342.55 305.94 271.47 269.63 210.84 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 83.82 117.31 122.49 94.92 80.73 78.50 72.75 Sundry Debtors 0.81 0.80 3.59 60.83 82.74 124.84 141.32 128.69 125.55 87.91 Cash & Bank 1.23 1.57 1.00 2.84 4.13 8.00 2.73 7.15 1.22 6.10 Other Current Assets 5.36 0.00 0.00 5.44 46.94 87.23 66.97 54.90 64.36 44.08 Short Term Loans & Adv. 5.33 24.42 24.56 29.98 39.69 77.24 44.41 38.64 53.64 37.74 Net Current Assets 1.97 -13.46 -13.29 -216.79 -119.01 -33.64 -30.10 -29.81 -13.31 20.43 Total Assets 151.57 185.28 187.35 604.45 678.80 650.12 614.51 579.07 578.55 480.50

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds -470.70 -357.42 -207.17 -24.22 104.74 165.62 179.30 188.95 214.20 202.31 Share Capital 26.75 26.75 26.75 26.75 26.75 26.74 26.72 26.72 26.72 26.72 Total Reserves -497.45 -384.17 -233.93 -50.97 77.73 138.45 152.05 161.87 187.48 175.59 Non-Current Liabilities 923.50 791.16 663.04 159.29 104.43 69.35 98.95 143.00 199.51 162.23 Secured Loans 921.94 782.68 683.74 158.42 109.81 84.67 121.51 174.43 190.82 152.19 Unsecured Loans 0.22 0.22 0.22 13.89 20.00 4.30 14.32 0.00 0.00 0.00 Long Term Provisions 3.73 2.82 2.35 4.51 3.26 2.03 1.76 1.24 1.02 1.09 Current Liabilities 183.91 205.71 177.90 428.07 434.54 442.85 397.05 352.40 317.49 224.45 Trade Payables 96.39 93.76 84.96 100.06 121.29 107.21 107.04 86.20 78.57 41.31 Other Current Liabilities 43.90 42.17 23.70 69.61 95.63 102.20 88.54 55.87 42.27 24.39 Short Term Borrowings 41.48 67.20 66.11 250.31 209.64 224.28 195.13 206.60 179.54 152.78 Short Term Provisions 2.14 2.59 3.13 8.08 7.98 9.17 6.35 3.73 17.11 5.96 Total Liabilities 540.96 566.16 600.53 560.20 644.00 683.11 683.78 692.52 740.18 598.27 Net Block 257.23 284.53 308.19 282.21 300.98 316.79 320.53 329.91 199.62 184.97 Gross Block 416.90 410.69 394.18 444.55 431.78 413.48 383.25 358.32 315.41 280.91 Accumulated Depreciation 159.67 126.16 85.99 162.35 130.80 96.69 62.72 28.41 115.79 95.94 Non Current Assets 343.52 370.54 396.78 347.41 380.00 351.25 352.88 393.65 438.34 349.65 Capital Work in Progress 0.29 0.00 2.38 6.09 21.62 15.87 15.01 17.24 136.75 76.88 Non Current Investment 83.11 83.11 83.11 56.12 51.22 15.35 15.35 42.77 58.00 45.20 Long Term Loans & Adv. 2.89 2.90 3.11 3.00 5.97 3.05 3.48 3.74 26.69 36.03 Other Non Current Assets 0.00 0.00 0.00 0.00 0.22 0.19 -1.48 0.00 0.38 1.23 Current Assets 197.44 195.61 203.76 212.79 263.99 331.85 330.89 298.87 301.84 248.62 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 127.34 124.32 110.31 134.50 180.43 185.78 162.71 137.69 144.61 131.13 Sundry Debtors 41.38 38.26 42.82 44.91 47.21 108.17 127.17 123.57 111.41 78.02 Cash & Bank 14.41 17.20 21.55 15.21 12.06 12.36 5.62 9.33 4.75 10.71 Other Current Assets 14.32 1.93 2.04 6.61 24.30 25.54 35.40 28.28 41.07 28.76 Short Term Loans & Adv. 10.49 13.91 27.04 11.57 15.95 13.75 10.60 9.67 28.91 20.62 Net Current Assets 13.53 -10.10 25.86 -215.28 -170.54 -111.00 -66.15 -53.53 -15.65 24.17 Total Assets 540.96 566.15 600.54 560.20 643.99 683.10 683.77 692.52 740.18 598.27

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -0.74 2.31 -1.90 26.02 58.10 76.76 62.69 50.27 66.52 10.04 PBT 0.20 1.46 -170.72 -96.29 -18.71 53.06 35.93 24.10 40.89 28.22 Adjustment 0.68 -12.26 154.63 104.94 59.71 34.41 32.06 41.08 27.15 25.88 Changes in Working Capital 0.96 15.70 16.77 18.39 17.94 -10.45 -5.10 -14.74 -1.21 -43.96 Cash after chg. in Working capital 1.84 4.89 0.68 27.04 58.94 77.02 62.89 50.45 66.83 10.15 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.58 -2.58 -2.57 -1.02 -0.84 -0.27 -0.19 -0.18 -0.31 -0.10 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 -81.88 -41.91 -61.60 -11.61 -6.11 -27.47 -48.24 -40.12 Net Fixed Assets 0.00 0.00 243.12 -4.31 -31.84 -11.51 -16.55 62.13 -29.01 -28.91 Net Investments -0.13 -0.28 68.26 -21.30 -28.48 -8.57 -3.21 -17.32 -29.25 -19.06 Others 0.13 0.28 -393.26 -16.30 -1.28 8.47 13.65 -72.28 10.02 7.85 Cash from Financing Activity 0.58 -1.66 86.60 14.55 -0.30 -60.01 -61.13 -17.00 -23.18 31.47 Net Cash Inflow / Outflow -0.16 0.65 2.83 -1.35 -3.81 5.13 -4.54 5.80 -4.91 1.39 Opening Cash & Equivalents 0.93 0.27 1.78 3.13 6.94 1.81 6.34 0.54 5.45 4.05 Closing Cash & Equivalent 0.77 0.93 0.27 1.78 3.13 6.94 1.81 6.34 0.54 5.45

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 69.17 47.55 -126.79 25.78 92.32 108.63 91.88 42.64 72.56 13.40 PBT -141.37 -161.15 -254.12 -127.08 -54.05 16.77 0.47 -22.05 28.42 26.09 Adjustment 220.51 174.33 188.18 128.61 97.19 69.52 75.48 81.69 40.10 36.56 Changes in Working Capital -6.49 37.54 -59.58 25.27 50.02 22.62 16.13 -16.66 4.41 -49.15 Cash after chg. in Working capital 72.66 50.72 -125.52 26.80 93.16 108.91 92.08 42.98 72.92 13.50 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.49 -3.18 -1.26 -1.02 -0.84 -0.28 -0.19 -0.34 -0.37 -0.10 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 -7.17 -10.95 -97.98 -16.70 -56.10 -26.27 17.86 -16.23 -111.12 -117.61 Net Fixed Assets 0.00 0.00 243.12 -4.31 -31.84 -11.51 -16.55 62.13 -29.01 -28.91 Net Investments -0.13 -0.28 68.26 -21.30 -28.48 -8.57 -3.21 -17.32 -29.25 -19.06 Others -7.04 -10.67 -409.36 8.91 4.22 -6.19 37.62 -61.04 -52.86 -69.64 Cash from Financing Activity -64.37 -40.31 231.65 -6.11 -31.53 -74.14 -110.93 -19.48 32.50 107.18 Net Cash Inflow / Outflow -2.37 -3.72 6.89 2.97 4.69 8.22 -1.19 6.94 -6.06 2.97 Opening Cash & Equivalents 16.55 20.83 14.15 11.07 11.30 4.70 8.53 2.71 9.31 5.26 Closing Cash & Equivalent 13.95 16.55 20.83 14.15 11.07 11.30 4.70 8.53 2.71 9.31

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 5.62 5.60 6.26 9.43 17.29 19.61 18.41 17.03 14.49 12.93 ROA 0.12% -4.73% -22.60% -14.66% -2.28% 5.73% 4.83% 3.16% 6.31% 5.25% ROE 0.27% -11.11% -85.26% -52.63% -6.15% 14.26% 12.17% 8.69% 18.24% 14.21% ROCE 0.34% 1.01% -21.07% -9.95% 4.20% 17.83% 13.78% 12.12% 17.65% 14.91% Fixed Asset Turnover 0.00 0.00 0.00 1.78 2.63 4.18 3.82 2.92 2.62 2.71 Receivable days 255.99 701.72 41.65 64.92 70.28 62.17 75.41 81.62 69.14 58.12 Inventory Days 0.00 0.00 0.00 90.95 81.19 50.78 49.06 51.12 48.99 49.11 Payable days 0.00 0.00 226.40 222.02 192.57 75.92 76.50 67.97 52.99 40.24 Cash Conversion Cycle 255.99 701.72 -184.76 -66.15 -41.10 37.03 47.98 64.77 65.14 66.99 Total Debt/Equity 0.92 0.91 0.84 2.68 1.18 0.87 0.98 1.14 1.20 1.23 Interest Cover 1.69 28.69 -2.59 -1.00 0.53 2.56 2.15 1.77 2.33 2.20

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) -35.19 -26.72 -15.49 -1.81 7.81 12.36 13.38 14.12 13.86 12.95 ROA -24.41% -32.96% -44.36% -20.48% -7.47% -0.08% -0.14% -1.90% 3.42% 3.93% ROE 0.00% 0.00% 0.00% -307.22% -36.75% -0.32% -0.52% -7.28% 12.79% 12.39% ROCE 7.42% -1.20% -29.38% -14.28% 0.56% 12.65% 8.63% 4.85% 11.52% 12.55% Fixed Asset Turnover 1.52 1.36 1.04 0.82 1.11 1.71 1.56 1.80 2.09 2.27 Receivable days 23.08 27.12 36.80 46.79 60.29 63.12 78.96 70.57 55.58 46.56 Inventory Days 72.93 78.48 102.70 159.98 142.10 93.47 94.60 84.78 80.91 78.83 Payable days 107.86 109.84 134.14 198.40 185.00 65.36 68.12 60.79 43.31 33.56 Cash Conversion Cycle -11.85 -4.23 5.37 8.37 17.39 91.23 105.43 94.57 93.18 91.83 Total Debt/Equity -2.10 -2.44 -3.67 -19.16 3.90 2.22 2.16 2.25 2.14 1.84 Interest Cover 0.21 -0.04 -1.35 -1.15 0.05 1.32 1.01 0.57 1.85 1.99

Top Investors:

investor education and protection fund

Annual Reports:

News Update:

Setco Automotive launches Load Cushion, Torque Rod Bush
24th Jun 2025, 09:28 AM

This strategic expansion strengthens Setco’s presence in the commercial vehicle space
Read More
Setco Automotive launches automotive water pump
5th Jun 2025, 11:53 AM

Designed to serve the diverse needs of LCVs and MHCVs, Setco's Automotive Water Pump delivers exceptional performance under demanding conditions
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.

Feedback