StoxGud Sign in
70

Setco Automotive Limited

NSE: SETCO · Unclassified

₹17.43+2.95%06 Nov 2026

Ask the data

Instant answers about Setco Automotive Limited — computed from its filings, no language model
Market cap₹233 cr
Current price₹17.43
High / Low₹19 / ₹7
P/E1.1
P/B—
Book value₹-52.9
ROE—
ROCE72.0%
Debt / equity—
Dividend yield—
EPS (TTM)₹16.48
Face value₹2

Price & valuation

split & bonus adjusted · pick a metric and range

Annual performance

annual · ₹ crore · line = operating margin
FY20FY21FY22FY24FY26
Revenue470.3359.3435.0629.7804.9
EBITDA36.0-10.1-15.972.597.7
Operating margin7.7%-2.8%-3.6%11.5%12.1%
Interest57.059.1108.3179.755.8
Depreciation32.433.737.534.629.1
Profit before tax-54.1-127.1-254.1-141.413.2
Tax-4.5-3.83.4-6.217.4
Net profit-44.6-123.3-224.4-112.7-4.3
EPS ₹-3.33-8.98-16.77-8.42-0.01
Operating cash flow—25.8-125.469.2233.9
Capex—5.759.87.64.3
Dividend paid—0.0-0.3-0.20.0
Total assets———555.7534.4
Equity———-566.5-708.2

Quarterly performance

last 27 quarters · ₹ crore
showing latest 8 of 27 periods
JUN '19SEP '19DEC '19MAR '20JUN '20SEP '20DEC '20MAR '21JUN '21SEP '21DEC '21MAR '22JUN '22SEP '22DEC '22JUN '23SEP '23DEC '23MAR '24JUN '24SEP '24DEC '24JUN '25SEP '25*DEC '25MAR '26JUN '26
Revenue143.2128.9101.297.041.092.8111.1114.370.688.7119.5156.2158.0115.7111.5145.2145.7165.1173.8162.6159.8177.3178.8179.0196.6250.652.9
Operating profit22.613.41.4-1.4-9.88.58.7-17.4-7.3-21.83.59.815.31.43.113.712.024.722.119.319.929.421.624.228.923.0-12.1
Operating margin15.8%10.4%1.4%-1.5%-24.0%9.2%7.8%-15.2%-10.3%-24.6%2.9%6.3%9.7%1.2%2.8%9.4%8.3%15.0%12.7%11.9%12.4%16.6%12.1%13.5%14.7%9.2%-22.8%
Other income0.50.32.51.30.32.50.94.91.155.81.1-48.22.21.7-1.10.60.71.20.31.06.11.61.41.10.78.7218.2
Interest12.312.615.816.213.015.413.816.916.523.034.034.836.638.039.742.444.746.646.049.452.557.457.961.062.1-125.31.8
Depreciation8.08.18.18.18.18.38.29.18.39.29.910.19.09.09.18.78.78.78.58.18.08.17.66.76.48.42.2
Profit before tax2.8-7.0-19.9-29.9-30.7-12.7-12.4-71.3-30.9-143.0-39.3-40.9-28.1-44.0-48.4-36.9-40.6-29.4-34.4-37.5-34.8-34.4-43.8-41.3-39.0137.2204.2
Tax4.02.8-1.9-9.5-0.4-0.6-0.4-2.4-0.818.10.2-14.20.0-0.10.0-0.10.00.0-6.1-2.20.00.0-1.5-0.018.20.80.0
Net profit-1.2-9.8-18.1-19.0-29.2-11.2-10.8-69.0-29.4-136.4-35.1-23.4-24.1-37.0-33.6-31.0-34.0-24.2-23.5-29.2-28.9-28.70.0-68.9-50.7136.4203.6
EPS ₹-0.03-0.63-1.26-1.42-2.18-0.84-0.81-5.15-2.20-10.20-2.63-1.75-1.80-2.77-2.51-2.32-2.54-1.81-1.76-2.19-2.16-2.14-2.61-2.54-3.798.9315.22
Revenue YoY————-71.3%-28.0%9.8%17.8%72.1%-4.5%7.6%36.7%123.7%30.6%-6.8%-8.1%25.9%48.1%—12.0%9.7%7.4%9.9%12.0%10.8%—-70.4%

Earlier results (standalone, Sep '07 – Mar '19)

₹ crore · from BSE, before the NSE XBRL filings begin

Setco Automotive Limited reports consolidated figures above. Quarterly consolidated results only became mandatory in India in 2019, so the earlier history available is the standalone company only (excluding subsidiaries). It is shown separately so the two bases are never mixed.

Full years

showing latest 8 of 11 periods
FY09†FY10†FY11†FY12†FY13†FY14†FY15†FY16†FY17†FY18†FY19†
Revenue160.2211.3300.2370.8340.8328.8458.1505.1510.8529.0616.1
Operating profit25.239.658.769.147.834.255.873.366.566.291.8
Operating margin15.7%18.8%19.6%18.6%14.0%10.4%12.2%14.5%13.0%12.5%14.9%
Other income-0.01.01.20.58.513.29.113.07.718.714.6
Interest6.58.610.116.517.420.223.430.832.431.234.0
Depreciation3.06.57.48.19.210.513.214.716.617.819.3
Profit before tax15.725.642.442.229.824.328.240.925.335.953.1
Tax4.27.19.50.72.41.14.77.56.17.116.8
Net profit11.518.532.941.527.323.223.533.419.228.836.2

Quarters

showing latest 8 of 47 periods
SEP '07†DEC '07†MAR '08†JUN '08†SEP '08†DEC '08†MAR '09†JUN '09†SEP '09†DEC '09†MAR '10†JUN '10†SEP '10†DEC '10†MAR '11†JUN '11†SEP '11†DEC '11†MAR '12†JUN '12†SEP '12†DEC '12†MAR '13†JUN '13†SEP '13†DEC '13†MAR '14†JUN '14†SEP '14†DEC '14†MAR '15†JUN '15†SEP '15†DEC '15†MAR '16†JUN '16†SEP '16†DEC '16†MAR '17†JUN '17†SEP '17†DEC '17†MAR '18†JUN '18†SEP '18†DEC '18†MAR '19†
Revenue29.135.345.043.246.325.545.136.651.854.468.452.262.977.5107.772.880.088.0130.074.375.386.9104.363.973.881.8109.495.4119.1113.4130.2103.7110.3116.0175.2113.6102.7120.2174.373.2134.7145.7175.6137.3168.5160.4149.8
Operating profit4.96.17.48.57.81.77.36.310.010.213.110.112.215.021.414.014.917.123.211.211.014.810.87.67.010.09.611.215.816.212.611.712.018.930.714.511.015.925.1-3.418.821.829.120.723.823.324.1
Operating margin16.9%17.2%16.4%19.6%16.9%6.5%16.1%17.3%19.4%18.7%19.1%19.3%19.4%19.3%19.9%19.2%18.6%19.4%17.8%15.0%14.6%17.1%10.3%11.9%9.5%12.2%8.8%11.8%13.3%14.3%9.7%11.3%10.9%16.3%17.5%12.8%10.8%13.2%14.4%-4.7%13.9%14.9%16.6%15.1%14.1%14.5%16.1%
Other income0.00.00.80.00.2-0.2-0.10.00.30.20.50.90.1-0.10.20.10.10.10.21.93.52.40.84.58.11.0-0.42.14.71.80.64.95.42.10.71.81.82.21.93.37.02.95.54.44.32.33.5
Interest1.20.91.11.42.01.81.32.12.12.02.32.12.42.82.83.04.04.74.84.24.24.74.34.55.05.35.45.06.26.45.97.57.28.08.17.47.59.58.17.57.38.08.48.67.89.38.3
Depreciation0.50.50.70.70.70.80.81.51.61.61.81.71.81.92.01.92.02.02.12.12.22.22.62.42.62.63.03.03.23.63.53.53.53.84.04.14.14.24.24.34.44.44.74.84.94.84.8
Profit before tax3.34.76.46.45.3-1.15.12.76.66.89.57.18.210.216.99.18.910.513.76.88.110.34.65.27.63.18.55.311.18.03.85.76.69.319.44.81.34.414.8-11.914.112.321.511.715.411.514.4
Tax0.81.33.40.10.21.52.40.42.12.42.21.91.72.43.62.0-4.32.01.00.61.80.6-0.51.10.7-0.3-0.30.81.11.90.91.10.62.83.01.20.11.23.5-0.10.31.05.83.56.64.32.4
Net profit2.53.43.16.35.0-2.62.72.44.54.47.25.26.57.913.37.113.38.412.76.26.39.75.14.16.93.48.84.59.96.13.04.56.06.516.43.61.23.211.2-11.913.811.315.78.28.87.212.0
EPS ₹2.873.82—28.7522.81-11.843.092.695.115.008.205.953.664.477.444.017.524.797.192.342.383.661.901.542.241.263.301.693.732.281.111.702.240.491.230.270.090.240.84-0.891.030.841.170.610.660.540.90
Revenue YoY————59.0%-27.8%0.3%-15.2%11.8%113.4%51.5%42.5%21.4%42.3%57.4%39.5%27.2%13.6%20.7%2.0%-5.8%-1.2%-19.8%-14.0%-2.1%-5.9%4.9%49.4%61.4%38.7%19.1%8.6%-7.3%2.2%34.5%9.6%-6.9%3.7%-0.5%-35.6%31.1%21.1%0.7%87.7%25.1%10.1%-14.7%
Profit YoY————98.8%-177.4%-10.8%-62.6%-10.3%—164.8%121.5%43.2%79.1%83.5%34.7%105.4%7.0%-4.4%-12.0%-52.4%15.3%-60.0%-33.8%9.5%-65.4%73.6%9.2%44.0%80.7%-66.2%0.7%-39.8%6.9%451.9%-20.8%-80.0%-51.5%-31.4%-431.2%1046.7%256.6%39.3%—-36.0%-35.9%-23.2%

Returns & margins

trailing-twelve-month, per quarter
showing latest 8 of 18 periods
MAR '20JUN '20SEP '20DEC '20MAR '21JUN '21SEP '21DEC '21MAR '22JUN '22SEP '22DEC '22MAR '24JUN '24SEP '24DEC '24MAR '26JUN '26
ROCE——————————-1.8%-2.4%9.1%10.6%13.8%15.2%19.0%72.0%
Net margin-10.2%-20.7%-23.3%-20.5%-33.4%-31.0%-63.8%-68.7%-51.6%-41.9%-21.8%-21.8%-17.9%-17.1%-16.0%-16.4%2.1%32.5%
EBITDA margin7.7%1.0%-0.4%1.7%-2.8%-1.9%-9.8%-10.9%-3.6%1.3%5.4%5.5%11.5%12.1%13.0%13.5%12.1%9.4%
Interest coverage0.05-0.52-0.54-0.47-1.15-1.04-2.68-2.15-1.35-0.96-0.06-0.080.210.240.300.311.24-790.24
Asset turnover——————————0.880.871.131.161.171.191.511.27

Balance sheet

equity vs borrowings over time · ₹ crore
SEP '22SEP '23MAR '24SEP '24SEP '25MAR '26
Share capital26.826.826.826.826.826.8
Other equity / reserves-340.4-534.9-593.2-660.5-806.8-734.9
Total equity-313.7-508.1-566.5-633.7-780.1-708.2
Borrowings816.8934.6987.61,055.61,177.41,070.4
Current liabilities188.4208.3183.9162.41,217.41,126.3
Non-current liabilities748.2858.4938.21,037.5113.3116.2
Total assets623.0558.5555.7566.2550.7534.4
Property, plant & equipment214.8204.3191.6187.9165.7162.6
Capital work-in-progress1.90.0—0.00.21.6
Investments83.183.183.183.183.171.7
Inventories122.8126.3127.3134.7139.1118.7
Receivables33.935.541.448.453.470.9
Cash & equivalents12.210.713.919.718.640.3

Cash flow

annual · ₹ crore · line = free cash flow
FY21FY22FY24FY26
Cash from operations25.8-125.469.2233.9
Cash from investing-16.7-98.0-7.25.6
Cash from financing-6.1230.3-64.4-218.3
Capex5.759.87.64.3
Free cash flow20.1-185.261.5229.6
Dividends paid0.0-0.3-0.20.0

Where the assets sit

Mar '26 · ₹ crore
Fixed assets (PPE)
₹162.6 cr30%
CWIP
₹1.6 cr0%
Investments
₹71.7 cr13%
Inventories
₹118.7 cr22%
Receivables
₹70.9 cr13%
Cash & equivalents
₹40.3 cr8%
Other assets
₹68.5 cr13%

Peer comparison

largest in Unclassified · this company in bold
CompanyMarket cap ₹crPriceP/EP/BROE
Avantel Limited36,86,04,549138.69—1059360.680.0%
Ducol Organics And Colours Limited19,55,275120.00—20089.130.0%
Jio Platforms Limited12,57,1811,406.40—3.57—
SBI Funds Management Limited1,01,750499.55———
Tamilnadu Telecommunication Limited91,3149.93———
Manipal Health Enterprises Limited76,294646.70———
INDO-MIM Limited59,0421,219.50———
AvenuesAI Limited45,138129.25153.69.516.2%
Dhoot Transmission Limited32,7611,601.60—8.11—
3M India Limited31,07127,570.0053.817.5732.7%
Setco Automotive Limited23317.431.1——

StoxGud checklist: Bullish setup · 7/10

  • Price above 50-day average
  • Price above 200-day average
  • 50-day average above 200-day (uptrend)
  • RSI in healthy 40–70 zone
  • Positive 1-year return
  • Return on equity above 15%
  • Debt to equity below 1
  • Revenue growing year on year
  • Net profit margin above 10%
  • P/E below industry median

A rules-based screen of trend, momentum, quality and valuation. Educational only — not a buy or sell recommendation.

Returns & technicals

1 month-5.7%
6 months+16.7%
1 year+67.3%
3Y CAGR+66.9%
5Y CAGR+13.2%
10Y CAGR-2.6%
50-day avg₹17.20
200-day avg₹14.53
RSI (14)51

FAQs

What is the share price of Setco Automotive Limited?

Setco Automotive Limited (SETCO) closed at ₹17.43 on NSE on 06 Nov 2026.

What is the market cap of Setco Automotive Limited?

₹233 crore at the latest close.

What is the P/E ratio of Setco Automotive Limited?

1.1, on trailing-twelve-month earnings from its filings.

How fast is Setco Automotive Limited growing?

Setco Automotive Limited: revenue has compounded at 30.9% a year over three years. Latest-quarter revenue is down 70.4% year on year.

How profitable is Setco Automotive Limited?

On a trailing-twelve-month basis return on capital employed 72.0%, operating margin 9.4%, net margin 32.5%.

How much debt does Setco Automotive Limited have?

Debt to equity isn't meaningful for Setco Automotive Limited (banks borrow as part of their business) or isn't filed yet.

Financials parsed from Setco Automotive Limited's own XBRL filings to NSE (consolidated), ₹ crore unless marked. Quarterly from JUN '19, annual from FY20, balance sheet from Sep '22. * = derived (full year or half year minus earlier quarters). Information only, not investment advice.