Setco Automotive Ltd (SETCO) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 505075 | NSE: SETCO | Auto Ancillary | Small Cap

Setco Automotive Share Price

15.93 0.29 1.85%
as on 05-Dec'25 13:42

Setco Automotive Ltd (SETCO) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 505075 | NSE: SETCO | Auto Ancillary | Small Cap

DeciZen - make an informed investing decision on Setco Automotive

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Setco Automotive stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
209.2 Cr.
52-wk low:
12.4
52-wk high:
21.7

Is Setco Automotive Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Setco Automotive: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Setco Automotive Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 17.7%12.1%13.8%17.8%4.2%-10%-21.1%1%0.3%-2.2%-
Value Creation
Index
0.3-0.10.00.3-0.7-1.7-2.5-0.9-1.0-1.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 5315375136134183142371.11.21.11
Sales YoY Gr.-1.1%-4.3%19.5%-31.8%-24.9%-24.5%-99.5%0.9%-0.9%-
Adj EPS 2.41.622.6-0.2-5-4.8-0.6-0-0.1-0.1
YoY Gr.--33.1%24.7%34%-107.6%NANANANANA-
BVPS (₹) 14.51718.419.617.39.46.35.65.65.55.6
Adj Net
Profit
31.621.126.335.3-2.7-66.8-64.7-8.6-0.1-1.7-1
Cash Flow from Ops. 66.550.362.776.858.126-1.92.3-0.7-0-
Debt/CF from Ops. 3.55.23.834.713-3729.6-93.9-1660.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -49.5%-69.3%-83.1%-0.9%
Adj EPS -172.5%NANANA
BVPS-10.2%-20.4%-4.1%-1.8%
Share Price -9.6% 4.9% 9.2% 28.4%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
159.411.113.9-1.1-37.4-61.7-10.8-0.1-2.3-1.1
Op. Profit
Mgn %
13.812.81114.99.72.927.88.3-1.4-417.7-148.7
Net Profit
Mgn %
63.95.15.8-0.7-21.3-27.3-751.5-7.2-149.2-67.4
Debt to
Equity
1.21.110.91.22.70.80.90.90.90.9
Working Cap
Days
18018916815723427421320,13814,2328,1221,091
Cash Conv.
Cycle
65654837264-82-11,020-12,34061923

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Setco Automotive Ltd.

Standalone Consolidated
TTM EPS (₹) -0.1 -8.1
TTM Sales (₹ Cr.) 1.2 746
BVPS (₹.) 5.6 -49.4
Reserves (₹ Cr.) 48 -687
P/BV 2.79 -0.32
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 12.39 / 21.66
All Time Low / High (₹) 0.75 / 74.15
Market Cap (₹ Cr.) 209
Equity (₹ Cr.) 26.8
Face Value (₹) 2
Industry PE 44.7

Management X-Ray of Setco Automotive:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *94.5394.5994.5994.5994.5994.5994.5994.5994.5994.59
* Pledged shares as % of Promoter's holding (%)

Valuation of Setco Automotive - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Setco Automotive

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales531537513613418314237111
Operating Expenses 458472457522378305171116
Manufacturing Costs3229323628197000
Material Costs288292308362245205121000
Employee Cost 45464657524421104
Other Costs 931047267533622012
Operating Profit 7365569140966-0-0-5
Operating Profit Margin (%) 13.8%12.1%11.0%14.9%9.7%2.9%27.8%-20.4%-1.4%-417.0%
Other Income 13729152058212
Interest 31313134404825000
Depreciation 15171819192210000
Exceptional Items 0000-20-41-1290-00
Profit Before Tax 41243653-19-96-9010-4
Tax 76717-4-2-1100-2
Profit After Tax 33182936-15-94-89-90-1
PAT Margin (%) 6.3%3.4%5.6%5.9%-3.6%-29.9%-37.7%-771.0%17.4%-113.0%
Adjusted EPS (₹)2.51.42.22.7-1.1-7.0-6.7-0.70.0-0.1
Dividend Payout Ratio (%)32%47%37%37%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 22122824626223112684757574
Share Capital 27272727272727272727
Reserves 1952012192352059957484847
Minority Interest0000000000
Debt20622720819824228870696970
Long Term Debt64563913747870696970
Short Term Debt1431711681841682100000
Trade Payables8785102117141109413940
Others Liabilities 644059736581-8332
Total Liabilities 579579615650679604187185152146

Fixed Assets

Gross Block2281621811932172370000
Accumulated Depreciation8318365574960000
Net Fixed Assets 1451441441381431410000
CWIP 131715142260000
Investments 111129132140169190122122122122
Inventories788195122117840000
Trade Receivables12612914112583614111
Cash Equivalents 1738431211
Others Assets 104738410314112061612722
Total Assets 579579615650679604187185152146

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 675063775826-22-1-0
PBT 41243653-19-96-17110-4
Adjustment 2741323460105155-121-1
Changes in Working Capital -1-15-5-101818171614
Tax Paid -0-0-0-0-1-1-3-3-30
Cash Flow From Investing Activity -48-27-6-12-62-42-82000
Capex -29-20-16-12-32-4-61000
Net Investments -29-15-3-9-44-40-22000
Others 1071391421000
Cash Flow From Financing Activity -23-17-61-60-01587-21-0
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -31-31-31-34-40-48-25-0-0-0
Dividend Paid -13-13-10-13-1600000
Others 2026-19-135563112-210
Net Cash Flow -56-55-4-131-0-0

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)18.248.6912.1714.26-6.15-52.63-85.26-11.110.27-1.75
ROCE (%)17.6512.1213.7817.834.2-9.95-21.071.010.34-2.22
Asset Turnover Ratio1.060.981.091.240.810.630.710.010.010.01
PAT to CFO Conversion(x)2.032.782.172.14N/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days69827562706542702256263
Inventory Days4951495181910000
Payable Days82107111111193222226000

Setco Automotive Ltd Stock News

Setco Automotive Ltd FAQs

The current trading price of Setco Automotive on 05-Dec-2025 13:42 is ₹15.93.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of Setco Automotive stood at ₹209.2.
The latest P/E ratio of Setco Automotive as of 04-Dec-2025 is 0.00.
The latest P/B ratio of Setco Automotive as of 04-Dec-2025 is 2.79.
The 52-week high of Setco Automotive is ₹21.66 and the 52-week low is ₹12.39.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Setco Automotive is ₹1.19 ( Cr.) .

About Setco Automotive Ltd

Setco Automtotive Limited was established in 1982, it was jointly promoted by the Sheth Family & The Govt. of Gujarat. In 1984 the Company's Kalol Plant went into Production of Clutches for the Automotive Industry in a small way.

Setco Automotive is a premier manufacturer of clutch products for the Automotive and hydraulic products for Construction Equipment Industry. In addition Setco also manufactures precision engineering components like complex and deep drawn pressings and forgings and castings that are machined and heat treated.

They have corporate head quarters in Mumbai, India and have 4 manufacturing facilities; 2 in India and 1 each in the UK and USA. Setco UK is also the R&D hub for Setco's clutch products and the technology provider to the group globally. Setco USA is the R&D hub for the hydraulics products.

As the automotive industry is a very dyanamic one with volatile costs, varied customer demand and a high level of globalization, there is thus a requirement foring constant innovation coupled with a continuous process of research and development. Setco believes in partnering with the end users and vehicle manufacturers to provide them with value added solutions and services on a global scale.

The company is committed to delivering optimal customer care and satisfaction. They are committed to offering an entire spectrum of clutches of the highest quality and globally competitive prices. They are conscious about the environment they operate in and have a strong focus on corporate social responsibility.

Product range of the company includes:

  • Construction EquipmentHydraulics - Pressure Converters for the Construction Equipment industry.
  • Truck & Automotive- Clutch Systems for Medium and Heavy Commercial Vehicle Industry.
  • - Pressings: Deep Drawn and Complex utilizing upto 1000 tons.- Precision Components Machined & Heat Treated

The company is having global presence through:

  • Setco Automotive Ltd, Mumbai, India
  • Setco Automotive Ltd, Kalol - Facility 1 Gujarat, India
  • Setco Automotive Ltd, Sitarganj, Uttarakhand - Facility 2, India 
  • Setco Automotive (UK) Ltd Haslingden, Rossendale, Lancashire BB4 4HU 
  • Setco Automotive N.A. Inc.Paris,
  • FTE Setco Automotive Limited.Kalol

Milestones:

  • 1965-66 - Western Engineering Works commenced small machining business in Mumbai.
  • 1967-68 - Started supplying turned components to Light Motor Vehicle industry.
  • 1982-83 - Commenced foundation plans for SAPL & GSCL in Kalol.
  • 1984-85 - Mumbai facility was converted into office area.
  • 1984-85 - Commenced production at Kalol facilities.
  • 1992-93 - Started business for supply of clutches for Light Commercial Vehicles to M&M, Telco etc.
  • 1996-97 - Started supply of components to UK & US to other clutch manufacturers.
  • 1999-00 - Got into technical collaboration with Lipe Clutch Division of UK.
  • 2000-01 - Rs. 110 million in sales
  • 2001-02 - Pioneered conversion of clutches from organic friction linings to ceramic friction linings in India with Tata Motors.Rs. 240 million in sales.
  • 2002-03 - Rs. 450 million in sales, commercial supplies to Eicher Motors.
  • 2003-04 - Became largest manufacturer of clutches for medium and heavy commercial vehicles in India.Rs.553 million in sales. Developed the All India Service Network.Became largest manufacturer of HMCV
  • 2004-05 - Rs. 1125.4 Million in sales. Commercial supplies to Ashok Leyland.Renamed itself as Setco Automotive Limited in Nov ’05
  • 2005-06 - New Vernon Equity Pvt. Ltd is issued 14.17% fresh equity.Setco acquires Lipe Clutch Division (UK) from Dana Corporation ( USA).Setco establishes a wholly owned subsidiary Setco Automotive NA Inc. (SANAI) in Paris, TN.
  • 2006-07 - Setco declares maiden interim Dividend of 10%.Setco acquired US facility from Haldex AB Sweden for $ 4.9 million through its subsidiary SANAI.
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×