Setco Automotive Limited
NSE: SETCOAuto Components & EquipmentsTrade-to-trade true
Share price
₹18.11
-2.00% close of 8 Oct 2026
Business score
How strong the business is, in one number. The parts behind it are in Pro.
45
out of 100 · worked out 8 Oct 2026
Your ratios
The numbers you want to see first. Tap Edit to change them.
Market cap
₹244 Cr
P/E ratio
14.4
P/B ratio
-0.3
ROCE
20.8%
ROE
—
Dividend yield
73.2%
Price & valuation chart
How the share price and its valuation have moved. Hover over the chart to see any day. Prices as of the last close.
Answers
Simple answers to the questions investors ask most, from the company's own numbers.
How fast it has been growing
Sales grew 12.9% over the past year, and 9.2% a year over its longer record. Meanwhile what it keeps of every 100 rupees of sales improved from -6.4% to 12.4% over the last four years.
Whether it grew faster than its sector
It grew 9.2% a year against a sector median of 10.5% — 1.3 percentage points slower.
Room to re-rate, or risk of de-rating
Too little price history yet to compare it with its own past.
Whether growth justifies the valuation
Priced at 0.6 times its growth rate, on earnings growth of 26%.
| Profit growth | Price per ₹1 profit | Per 1% growth | |
|---|---|---|---|
| Setco Automotive Limited — this one | 26%/yr | 14.4× | ₹0.55 |
| ZF Commercial Vehicle Control Systems India Limited | 17%/yr | 47.8× | ₹2.8 |
| Asahi India Glass Limited | -2%/yr | 52.6× | — |
| Gabriel India Limited | — | 65.7× | — |
| Sundram Fasteners Limited | 7%/yr | 37.5× | ₹5.4 |
| Belrise Industries Limited | 17%/yr | 40.9× | ₹2.4 |
Compared with companies filed under the same label. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
How it compares with its peers
Against companies the exchange files under the same label (Auto Components & Equipments), it ranks 33 of 101 on returns, 58 of 99 on growth, 48 of 101 on margin. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
What makes it hard to beat — and is that still true?
A narrow advantage: it earns 20.8% on capital, ahead of 67% of companies filed under the same label. That grouping comes from the exchange's filing category, so some of them may not be real rivals.
Whether its growth pays for itself
Yes — Over the last five years it made ₹313 crore of cash from the business, spent ₹90 crore on plant and equipment, and returned ₹167 crore to lenders and shareholders. It has not made a profit over 12 years.
Profit reality check
Is the profit real cash? Simple checks on the accounts. Facts only, not advice.
8 of 9 checks clear · 89%
Latest result
What the last results showed. Whether management kept its word is in Pro.
Results are expected soon.
Checklist before you investPRO
Points for and against, in one list.
Key numbers & peers
The main numbers grouped by topic, and how the company compares with similar ones.
Price
- Market cap
- ₹244 Cr
- Prev close
- ₹18.11
- 52w High
- ₹28.6
- 52w Low
- ₹11.6
- Enterprise value
- ₹1,274 Cr
- Beta
- 0.3
- Price CAGR 1y
- 8.0%
- Price CAGR 3y
- 42.0%
- Price CAGR 5y
- -1.0%
- Price CAGR 10y
- -8.0%
Ratios
- Return on assets
- -0.8%
- PEG ratio
- —
- P/E ratio
- 14.4
- P/B ratio
- -0.3
- EV / EBITDA
- 13.0
- Industry P/E
- 30.6
- ROCE
- 20.8%
- ROCE 5y average
- 8.6%
- ROE
- —
- Debt / Equity
- —
- Interest coverage
- 1.2
- Dividend yield
- 73.2%
- ROE 3y average
- —
- ROE last year
- —
Annual P&L
- Annual revenue
- ₹766 Cr
- Annual profit
- -₹4 Cr
- Operating margin
- 13.0%
- Net profit margin
- -0.5%
- EBITDA margin
- 12.9%
- Sales growth 3y
- 13.3%
- Sales growth 5y
- 17.1%
- Profit growth 3y
- 26.0%
- Profit growth 5y
- 15.0%
- EPS
- ₹-0.0
- Sales growth TTM
- 11.0%
- Profit growth TTM
- 100.0%
- Dividend payout
- 0.0%
Quarter P&L
- Sales latest quarter
- ₹251 Cr
- Profit latest quarter
- ₹136 Cr
- YoY quarterly sales growth
- 19.0%
- YoY quarterly profit growth
- —
- OPM latest quarter
- 9.2%
Balance Sheet
- Book Value
- —
- Face Value
- ₹2.0
- Total debt
- ₹1,070 Cr
- Total cash
- ₹40 Cr
- Borrowings
- ₹1,070 Cr
- Reserves / Equity
- -27.2
Cash Flow
- Operating cash flow
- ₹234 Cr
- Free cash flow
- ₹228 Cr
- FCF yield
- 70.4%
- Net cash flow
- ₹20 Cr
Shareholding
- Promoter holding
- 59.3%
- FII holding
- 0.1%
- DII holding
- —
- Public holding
- 40.6%
Peer comparison
| Company | Price ₹ | P/E | Mkt cap ₹ Cr | Div yield % | Profit qtr ₹ Cr | Profit var % | Sales qtr ₹ Cr | Sales var % | ROCE % |
|---|---|---|---|---|---|---|---|---|---|
| Samvardh. Mothe. | 154.45 | 35.6 | 1,63,013 | 0.38 | 1,075.7 | 81.5 | 35,243.8 | 16.6 | 13.4 |
| Bosch | 43,365.05 | 54.1 | 1,27,910 | 0.61 | 706.1 | 5.2 | 5,841.9 | 22.0 | 21.5 |
| Bharat Forge | 1,794.00 | 86.8 | 87,668 | 0.46 | -89.9 | -57.7 | 4,639.9 | 18.7 | 12.6 |
| Uno Minda | 1,095.45 | 51.8 | 63,259 | 0.24 | 315.5 | 1.8 | 5,556.9 | 23.8 | 19.6 |
| Schaeffler India | 3,730.00 | 45.1 | 58,301 | 0.93 | 336.7 | 13.7 | 2,681.4 | 17.5 | 27.9 |
| Sona BLW Precis. | 792.75 | 63.7 | 49,481 | 0.42 | 220.1 | 73.4 | 1,157.2 | 50.8 | 15.1 |
| Tube Investments | 2,273.65 | 70.2 | 44,012 | 0.15 | 294.0 | -15.3 | 6,215.3 | 17.1 | 17.1 |
| Setco Automotive | 17.77 | 238 | 73.16 | 136.4 | 807.2 | 250.6 | 19.0 | 20.8 | |
| Median | 446.70 | 29.4 | 1,567 | 0.32 | 12.3 | 22.3 | 265.5 | 21.0 | 16.4 |
Competes with: Bharat Forge Limited, Bosch Limited, Samvardhana Motherson International Limited, Schaeffler India Limited, Sona BLW Precision Forgings Limited, Tube Investments of India Limited, UNO Minda Limited
Quarterly results
Sales and profit for each of the last 13 quarters. Newest on the right. ₹ crore.
| Line item | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 160 | 145 | 146 | 165 | 177 | 163 | 160 | 180 | 211 | 179 | 179 | 197 | 251 |
| Expenses | 140 | 132 | 134 | 140 | 155 | 143 | 140 | 150 | 170 | 157 | 155 | 168 | 228 |
| Material Cost | 85 | 161 | 93 | ||||||||||
| Change in Inventories | -6.68 | -0.32 | -2.45 | ||||||||||
| Purchases of Stock-in-Trade | 4.25 | 8.46 | 5.51 | ||||||||||
| Employee Cost | 28 | 56 | 28 | ||||||||||
| Other Expenses | 47 | 87 | 44 | ||||||||||
| Operating Profit | 21 | 14 | 12 | 25 | 22 | 19 | 20 | 29 | 41 | 22 | 24 | 29 | 23 |
| OPM % | 13 | 9.40 | 8.25 | 15 | 12 | 12 | 12 | 16 | 19 | 12 | 14 | 15 | 9.16 |
| Other Income | -9 | 1 | 1 | 1 | -2 | 1 | 6 | 2 | 3 | 0 | 2 | 1 | -3 |
| Exceptional items (within Other Income) | -1.12 | 0 | 0 | ||||||||||
| Interest | 40 | 42 | 45 | 47 | 46 | 49 | 52 | 57 | 58 | 58 | 61 | 62 | -125 |
| Depreciation | 11 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 7 | 6 | 8 |
| Profit before tax | -41 | -37 | -41 | -29 | -34 | -37 | -35 | -34 | -22 | -44 | -41 | -39 | 137 |
| Tax % | 77 | -0 | 0 | 0 | -18 | -6 | 0 | 0 | -3 | -4 | -0 | 47 | 1 |
| Net Profit | -72 | -37 | -41 | -29 | -28 | -35 | -35 | -34 | -22 | -42 | -41 | -57 | 136 |
| EPS in Rs | -4.31 | -2.32 | -2.54 | -1.81 | -1.76 | -2.19 | -2.16 | -2.15 | -1.37 | -2.61 | -1.99 | -3.79 | 8.93 |
| Diluted EPS in Rs | -2.61 | -5.15 | -3.79 |
Profit & loss
Yearly sales, costs and profit for 12 years, plus the last 12 months (TTM). ₹ crore.
| Line item | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 508 | 568 | 543 | 554 | 660 | 451 | 348 | 423 | 527 | 616 | 691 | 766 |
| Expenses | 444 | 493 | 484 | 493 | 563 | 415 | 358 | 439 | 487 | 544 | 581 | 667 |
| Operating Profit | 64 | 74 | 59 | 61 | 97 | 36 | -10 | -16 | 40 | 72 | 109 | 99 |
| OPM % | 13 | 13 | 11 | 11 | 15 | 8 | -2.90 | -3.70 | 8 | 12 | 16 | 13 |
| Other Income | 4 | 6 | 0 | 23 | 6 | -1 | -24 | -93 | -8 | 1 | 11 | -1 |
| Interest | 26 | 33 | 51 | 50 | 53 | 57 | 59 | 108 | 155 | 180 | 217 | 56 |
| Depreciation | 16 | 19 | 30 | 32 | 34 | 32 | 34 | 37 | 38 | 35 | 32 | 29 |
| Profit before tax | 26 | 28 | -22 | 0 | 17 | -54 | -127 | -254 | -161 | -141 | -129 | 13 |
| Tax % | 21 | 19 | -38 | 304 | 103 | -8 | -3 | 1 | 19 | -4 | -2 | 132 |
| Net Profit | 21 | 23 | -14 | -1 | -1 | -50 | -123 | -257 | -192 | -135 | -126 | -4 |
| EPS in Rs | 1.55 | 1.74 | -0.65 | 0.28 | 0.23 | -3.33 | -8.98 | -17 | -11 | -8.42 | -7.86 | -0.01 |
| Dividend Payout % | 39 | 46 | -100 | 285 | 427 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Compounded growth
Average yearly growth over different spans, as stored. A span can cross a demerger or an acquisition.
Compounded sales growth
- 10 years
- 3%
- 5 years
- 17%
- 3 years
- 13%
- TTM
- 11%
Compounded profit growth
- 10 years
- —
- 5 years
- 15%
- 3 years
- 26%
- TTM
- 100%
Stock price CAGR
- 10 years
- -8%
- 5 years
- -1%
- 3 years
- 42%
- 1 year
- 8%
Balance sheet
What the company owns and what it owes, at the end of each year. ₹ crore.
| Line item | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
| Reserves | 176 | 187 | 170 | 161 | 144 | 78 | -54 | -267 | -457 | -593 | -721 | -735 |
| Borrowings | 318 | 397 | 425 | 385 | 376 | 417 | 470 | 760 | 873 | 988 | 1,116 | 1,070 |
| Other Liabilities | 78 | 129 | 104 | 150 | 168 | 161 | 158 | 120 | 132 | 134 | 153 | 166 |
| Total Liabilities | 598 | 740 | 726 | 723 | 716 | 682 | 602 | 639 | 574 | 556 | 575 | 529 |
| Fixed Assets | 185 | 200 | 330 | 321 | 317 | 301 | 282 | 308 | 285 | 257 | 231 | 207 |
| CWIP | 82 | 154 | 17 | 15 | 16 | 22 | 6 | 2 | 0 | 0 | 2 | 3 |
| Investments | 45 | 58 | 43 | 15 | 15 | 51 | 56 | 83 | 83 | 83 | 83 | 72 |
| Other Assets | 286 | 329 | 336 | 372 | 368 | 309 | 257 | 245 | 207 | 215 | 259 | 247 |
| Total Assets | 598 | 740 | 726 | 723 | 716 | 682 | 602 | 639 | 574 | 556 | 575 | 529 |
Cash flows
Real money coming in and going out each year — from the business, from investments and from loans. ₹ crore.
| Line item | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 13 | 73 | 43 | 92 | 109 | 92 | 26 | -127 | 48 | 69 | 89 | 234 |
| Cash from Investing Activity | -117 | -112 | -17 | 15 | -28 | -61 | -17 | -98 | -12 | -7 | -6 | 4 |
| Cash from Financing Activity | 107 | 32 | -19 | -111 | -74 | -32 | -6 | 232 | -40 | -64 | -77 | -218 |
| Net Cash Flow | 4 | -7 | 6 | -4 | 7 | -0 | 3 | 7 | -4 | -3 | 6 | 20 |
| Free Cash Flow | -111 | -30 | 18 | 74 | 80 | 73 | 29 | -186 | 36 | 62 | 83 | 228 |
Ratios
How fast customers pay, how long stock sits, and how well capital earns — year by year.
| Line item | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 56 | 72 | 83 | 84 | 60 | 38 | 47 | 37 | 26 | 25 | 37 | 34 |
| Inventory Days | 164 | 172 | 177 | 209 | 206 | 292 | 241 | 160 | 153 | 144 | 147 | 107 |
| Days Payable | 52 | 93 | 111 | 137 | 119 | 196 | 179 | 123 | 115 | 109 | 105 | 105 |
| Cash Conversion Cycle | 168 | 150 | 149 | 155 | 147 | 134 | 109 | 74 | 64 | 60 | 79 | 35 |
| Working Capital Days | 10 | -13 | -42 | -47 | -68 | -148 | -242 | 4 | -19 | -1 | 26 | -440 |
| ROCE % | 12 | 11 | 5 | 9 | 12 | 2 | -8 | -9 | 1 | 9 | 21 | 21 |
Price trend
The price as a Renko brick chart: small moves drop out so the bigger path stands out.
Every brick is the same size, about one typical day's move. A new brick needs a full brick's move; turning the other way needs two. Bricks show where the price went, not where it will go.
Open interestPRO
Where option traders are positioned on this stock.
Industry numbers
The numbers that matter most in this industry, from the company's own filings.
the company's own unlisted debt securities in default at period end
0.00cr
2025-12-31
exports as % of revenue
5.00
the company's own loans / revolving facilities in default at period end (standalone filing)
0.00cr
2025-12-31
net debt from the filed balance sheet at the newest year end: Borrowings − Cash Equivalents − Investments (Current); negative = net cash
1,030inr_cr
2026-03-31
guarantees / comfort given for promoter, promoter group, directors and KMP
0.00cr
2026-03-31
loans outstanding to promoter, promoter group, directors and KMP (governance filing)
0.00cr
2026-03-31
security given for the borrowing of promoter, promoter group, directors and KMP
0.00cr
2026-03-31
News
News and filings about Setco Automotive Limited. Open one to see why it matters.
No recent news for this company.
Supply chain
Who it buys from, sells to and competes with — as recorded in our map of company links.
Competes with
Uses as raw material
- castings / cast iron products
- diaphragm springs for heavy commercial vehicle clutches
- hydraulic oil / mineral oil / brake fluid inputs for pressure converters
- organic friction material for clutch discs
- pressed steel / steel components for clutch covers
Sells to
- Ashok Leyland · commercial-vehicle clutch assemblies and components
- Asia MotorWorks · commercial-vehicle clutch assemblies and clutch components
- BharatBenz / Daimler India Commercial Vehicles · commercial-vehicle clutch assemblies and clutch components
- Eicher Motors · commercial-vehicle clutch assemblies and components (VE Commercial Vehicles)
- MAN India · commercial-vehicle clutch assemblies and clutch components
- Mahindra & Mahindra · commercial-vehicle and farm-tractor clutch assemblies/components
- Tata Motors Limited · heavy commercial vehicle clutch assemblies and components (OE + OES)
Buys from
- Hindustan Composites Limited · clutch facings for CV clutch assemblies
About
What the company is, from our own records: where it sits, where it makes things, and what it is made of.
- Sector
- Automobile and Auto Components
- Industry
- Auto Components & Equipments
- Classification
- Automobile and Auto Components › Auto Components & Equipments
- ISIN
- INE878E01021
Plants
- Lava Cast Private Limited foundry · Kalol, Gujarat
- Setco Auto Systems / Setco Automotive Kalol facility · Kalol, Gujarat
- Setco Automotive Sitarganj facility · Sitarganj, Uttarakhand
News impact
Big market events that reach Setco Automotive Limited, and how the effect spreads.
No recent market events reach this company.
Dividends, splits & big trades
Money paid out, share splits and buybacks, and big buys or sells by funds and insiders.
Dividends
| 2 Jun 2026 | interim | ₹13 |
|---|---|---|
| 19 Sep 2019 | unspecified | ₹1 |
| 19 Sep 2018 | unspecified | ₹0.8 |
| 18 Sep 2017 | unspecified | ₹0.65 |
| 20 Sep 2016 | unspecified | ₹0.8 |
Splits, bonuses & buybacks
- daily-prices repair: 10 rows from NSE's archive (replace 3, delete 0, insert 7), 2016-10-30..2026-02-01 (docs/flat_day_repair.md)1× · 30 Oct 2016
Documents
Annual reports, results presentations and earnings calls, straight from the source.
- Annual report · 2024-252 Sep 2025
Facts from company filings and exchange data. Not investment advice: nothing here tells you to buy or sell.