Nifty
Sensex
:
:
13055.15
44523.02
128.70 (1.00%)
445.87 (1.01%)

Auto Ancillary

Rating :
49/99  (View)

BSE: 505075 | NSE: SETCO

12.25
0.10 (0.82%)
24-Nov-2020 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  12.15
  •  12.50
  •  12.00
  •  12.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  121705
  •  14.91
  •  16.45
  •  5.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 163.33
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 527.42
  • 8.19%
  • 2.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.15%
  • 3.45%
  • 32.68%
  • FII
  • DII
  • Others
  • 0.07%
  • 0.00%
  • 4.65%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.01
  • 4.29
  • 6.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.61
  • 8.73
  • 10.48

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.10
  • -31.40
  • 25.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.10
  • 22.10
  • 61.85

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.54
  • 2.55
  • 2.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.23
  • 13.32
  • 14.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
93
129
-28%
41
143
-71%
97
166
-41%
101
175
-42%
Expenses
84
115
-27%
51
121
-58%
98
143
-31%
100
150
-33%
EBITDA
9
13
-37%
-10
23
-
-1
23
-
1
26
-95%
EBIDTM
9%
10%
-24%
16%
-1%
14%
1%
15%
Other Income
3
0
650%
0
0
-37%
1
2
-16%
3
0
-
Interest
15
13
22%
13
12
5%
16
13
29%
16
14
12%
Depreciation
8
8
2%
8
8
2%
8
8
-4%
8
8
-3%
PBT
-13
-7
-
-31
3
-
-30
3
-
-20
3
-
Tax
-1
3
-
0
4
-
-9
6
-
-2
1
-
PAT
-12
-10
-
-30
-1
-
-20
-3
-
-18
2
-
PATM
-13%
-8%
-74%
-1%
-21%
-2%
-18%
1%
EPS
-0.90
-0.73
-
-2.26
-0.09
-
-1.53
-0.24
-
-1.35
0.15
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
332
680
574
570
589
552
414
418
427
359
262
Net Sales Growth
-46%
19%
1%
-3%
7%
33%
-1%
-2%
19%
37%
 
Cost Of Goods Sold
165
329
284
284
308
293
219
223
236
197
145
Gross Profit
167
351
290
286
282
259
195
195
191
162
117
GP Margin
50%
52%
50%
50%
48%
47%
47%
47%
45%
45%
45%
Total Expenditure
333
583
514
511
515
488
376
361
352
294
223
Power & Fuel Cost
-
29
25
22
8
7
6
6
5
4
3
% Of Sales
-
4%
4%
4%
1%
1%
1%
1%
1%
1%
1%
Employee Cost
-
85
77
78
67
60
51
43
35
29
28
% Of Sales
-
12%
13%
14%
11%
11%
12%
10%
8%
8%
11%
Manufacturing Exp.
-
55
44
41
30
31
24
25
21
19
14
% Of Sales
-
8%
8%
7%
5%
6%
6%
6%
5%
5%
5%
General & Admin Exp.
-
37
31
44
27
25
23
20
22
19
15
% Of Sales
-
5%
5%
8%
5%
5%
5%
5%
5%
5%
6%
Selling & Distn. Exp.
-
48
48
36
75
69
54
45
32
24
18
% Of Sales
-
7%
8%
6%
13%
13%
13%
11%
7%
7%
7%
Miscellaneous Exp.
-
2
4
5
2
2
1
1
0
1
18
% Of Sales
-
0%
1%
1%
0%
0%
0%
0%
0%
0%
0%
EBITDA
-1
97
60
59
74
64
38
57
75
65
39
EBITDA Margin
0%
14%
11%
10%
13%
12%
9%
14%
18%
18%
15%
Other Income
7
6
23
0
6
4
9
5
3
2
2
Interest
60
53
50
51
33
26
23
20
19
13
12
Depreciation
33
34
32
30
19
16
14
12
11
11
10
PBT
-93
17
0
-22
28
26
10
29
49
44
19
Tax
-12
17
1
-8
6
5
0
3
1
10
5
Tax Rate
13%
103%
304%
38%
19%
21%
-2%
11%
1%
24%
26%
PAT
-81
3
4
-9
23
21
18
26
45
34
14
PAT before Minority Interest
-76
-1
-1
-14
23
21
18
26
45
34
14
Minority Interest
5
4
5
5
0
0
0
0
0
0
0
PAT Margin
-24%
0%
1%
-2%
4%
4%
4%
6%
11%
9%
5%
PAT Growth
0%
-17%
143%
-138%
13%
13%
-30%
-43%
36%
134%
 
EPS
-6.04
0.23
0.28
-0.65
1.73
1.54
1.36
1.95
3.40
2.50
1.07

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
166
179
189
214
202
189
182
134
92
67
Share Capital
27
27
27
27
27
27
27
18
18
9
Total Reserves
138
152
162
187
176
163
155
115
75
58
Non-Current Liabilities
69
99
143
200
162
29
18
17
32
120
Secured Loans
94
122
174
191
152
21
11
9
24
108
Unsecured Loans
4
14
0
0
0
0
0
2
3
9
Long Term Provisions
2
2
1
1
1
1
1
0
0
0
Current Liabilities
443
397
352
317
224
232
220
205
146
26
Trade Payables
107
107
86
79
41
47
33
41
29
19
Other Current Liabilities
102
89
56
42
24
18
17
23
29
2
Short Term Borrowings
224
195
207
180
153
157
162
132
77
0
Short Term Provisions
9
6
4
17
6
11
9
10
11
5
Total Liabilities
683
684
693
740
598
450
421
356
270
212
Net Block
317
321
330
200
185
150
137
103
95
94
Gross Block
413
383
358
315
281
230
202
154
130
119
Accumulated Depreciation
97
63
28
116
96
80
65
52
36
26
Non Current Assets
351
353
394
438
350
234
207
149
113
95
Capital Work in Progress
16
15
17
137
77
8
14
12
4
0
Non Current Investment
15
15
43
58
45
51
37
22
9
1
Long Term Loans & Adv.
3
3
4
27
36
25
19
12
5
0
Other Non Current Assets
0
-1
0
0
1
0
0
0
0
0
Current Assets
332
331
299
302
249
216
214
207
158
117
Current Investments
0
0
0
0
0
0
0
0
0
0
Inventories
186
163
138
145
131
119
111
89
70
60
Sundry Debtors
108
127
124
111
78
70
79
89
66
36
Cash & Bank
12
6
9
5
11
6
3
9
4
2
Other Current Assets
26
25
19
12
29
21
20
21
19
19
Short Term Loans & Adv.
12
11
10
29
21
16
13
17
15
19
Net Current Assets
-111
-66
-54
-16
24
-16
-7
2
11
92
Total Assets
683
684
693
740
598
450
421
356
270
212

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
109
92
43
73
13
57
31
36
35
25
PBT
17
0
-22
28
26
18
29
46
44
19
Adjustment
70
75
82
40
37
26
27
30
16
17
Changes in Working Capital
23
16
-17
4
-49
14
-26
-40
-23
-9
Cash after chg. in Working capital
109
92
43
73
14
57
31
36
36
27
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
0
0
0
0
0
0
0
0
0
0
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
-1
-2
Extra & Other Items
0
0
0
0
0
0
0
0
0
0
Cash From Investing Activity
-27
18
-16
-111
-118
-21
-31
-37
-23
-9
Net Fixed Assets
-12
-17
62
-29
-29
-14
-45
-21
-13
-10
Net Investments
-9
-3
-17
-29
-19
-15
-8
-13
-8
-8
Others
-7
38
-61
-53
-70
8
22
-3
-2
8
Cash from Financing Activity
-74
-111
-19
32
107
-28
-5
6
-10
-14
Net Cash Inflow / Outflow
8
-1
7
-6
3
8
-5
5
2
3
Opening Cash & Equivalents
5
9
3
9
5
3
9
4
2
1
Closing Cash & Equivalent
11
5
9
3
9
5
3
9
4
2

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
12
13
14
14
13
12
11
10
7
5
ROA
0%
0%
-2%
3%
4%
4%
7%
15%
14%
7%
ROE
0%
-1%
-7%
13%
12%
12%
18%
41%
42%
23%
ROCE
13%
9%
5%
12%
13%
12%
16%
25%
28%
17%
Fixed Asset Turnover
1.71
1.56
1.80
2.09
2.27
2.01
2.49
3.18
3.02
2.69
Receivable days
63
79
71
56
47
63
69
62
49
47
Inventory Days
93
95
85
81
79
97
82
64
63
76
Payable days
65
68
61
43
34
39
37
37
30
29
Cash Conversion Cycle
91
105
95
93
92
120
115
89
82
94
Total Debt/Equity
2.28
2.16
2.25
2.14
1.84
1.16
1.19
1.21
1.37
1.76
Interest Cover
1
1
1
2
2
2
2
3
5
3

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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