Setpro18 Distribution Ltd. - (Amalgamated) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 0 | NSE: | TV Broadcasting & Software Production | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Setpro18 Distribut.

Based on:

M-Cap below 100cr DeciZen not available

Setpro18 Distribution Ltd. - (Amalgamated) stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
0 Cr.
52-wk low:
0
52-wk high:
0

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Setpro18 Distribut.:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
ROCE % 62.4%25.3%-8.8%-143.5%0%0%0%0%0%0%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 64.891.693.214335.7000000
Sales YoY Gr.-41.3%1.8%53.3%-75%-100%NANANANA-
Adj EPS 596.8251.3-299.2-1,903.781.69.8-6.8-0.80.90.50
YoY Gr.--57.9%-219.1%NANA-88.1%-170.1%NANA-47.3%-
BVPS (₹) 1,547.81,799.11,497.9-398.8-316.7-28.3-47-47.8-46.9-460
Adj Net
Profit
31.3-1.5-9.50.40.3-0.2-0000
Cash Flow from Ops. -4.7-0-4.2-0.14.8-1.9-0.2-0.4-0-0.3-
Debt/CF from Ops. 0-38-1-41.2000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -59.3%-77.6%NANA
Adj EPS -54.6%-64.1%NA-47.3%
BVPS-167.7%NANANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity %
38.615-18.2-346.4-22.8-2618.11.7-2-1.1-0
Op. Profit
Mgn %
7.12.2-1.3-6.71.50000-34.4NAN
Net Profit
Mgn %
4.61.4-1.6-6.71.10000960
Debt to
Equity
00.10.5-1.7000000-
Working Cap
Days
02041637522200002,27,3970
Cash Conv.
Cycle
0-1,47528-7-1150000-1,81,5280

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Setpro18 Distribution Ltd. - (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 0 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) -2 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) - / -
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) 10
Industry PE 15.8

Management X-Ray of Setpro18 Distribut.:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Valuation of Setpro18 Distribut. - 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 Setpro18 Distribut.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Sales64.8391.5993.22142.8635.7400000.02
Operating Expenses 60.2689.5894.49152.4235.220.020.090.990.080.02
Manufacturing Costs0.650.772.760.160.0400000
Material Costs0000000000.02
Employee Cost 5.834.975.105.780.8900000
Other Costs 53.7783.8486.63146.4834.290.020.090.990.080.01
Operating Profit 4.572.01-1.27-9.560.52-0.02-0.09-0.99-0.08-0.01
Operating Profit Margin (%) 7.1%2.2%-1.4%-6.7%1.4%-----34.4%
Other Income 0.280.250.370.350.290.530.130.960.180.04
Interest 0.100.090.590.260.2700.02000
Depreciation 0.020.030.040.040.030.020.01000
Exceptional Items 000000-0.57000
Profit Before Tax 4.732.13-1.53-9.500.510.49-0.55-0.030.100.04
Tax 1.720.88-0.02-0.020.100.160.0800.070.01
Profit After Tax 3.011.26-1.51-9.480.410.33-0.63-0.030.030.03
PAT Margin (%) 4.6%1.4%-1.6%-6.6%1.1%----176.2%
Adjusted EPS (₹)602.4251.3-301.0-1,896.782.19.8-18.6-0.80.90.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Shareholders Fund 7.7497.49-1.99-1.58-0.96-1.60-1.63-1.59-1.56
Share Capital 0.050.050.050.050.050.340.340.340.340.34
Reserves 7.698.957.44-2.04-1.63-1.30-1.94-1.97-1.93-1.90
Minority Interest0000000000
Debt00.913.993.39000000
Long Term Debt00.9100000000
Short Term Debt003.993.39000000
Trade Payables27.5830.0215.8415.7715.578.688.688.918.918.91
Others Liabilities 12.9317.271.9713.991.354.324.334.374.313.70
Total Liabilities 48.2557.1929.2831.1615.3412.0411.4211.6511.6311.05

Fixed Assets

Gross Block0.190.230.260.300.180.290.180.180.180.18
Accumulated Depreciation0.060.090.130.170.140.270.170.170.170.18
Net Fixed Assets 0.130.140.130.130.040.020.010.0100
CWIP 0000000000
Investments 0.091.130.15000000.100.38
Inventories0000000000
Trade Receivables29.7145.2615.279.690.6200000.02
Cash Equivalents 0.810.670.880.582.301.060.930.610.550
Others Assets 17.519.9812.8520.7612.3810.9610.4811.0410.9710.64
Total Assets 48.2557.1929.2831.1615.3412.0411.4211.6511.6311.05

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity -4.71-0.02-4.19-0.084.75-1.89-0.24-0.40-0.01-0.28
PBT 4.732.13-1.53-9.500.510.49-0.55-0.030.100.04
Adjustment -0.10-0.04-0.33-0.23-0.26-0.510.460.83-0.05-0.02
Changes in Working Capital -7.8-0.76-0.719.654.5-1.87-0.08-1.21-0.06-0.29
Tax Paid -1.53-1.36-1.62000-0.0800-0
Cash Flow From Investing Activity 3.75-0.931.320.390.350.530.130.08-0.05-0.27
Capex -0.03-0.04-0.03-0.040.0600000
Net Investments 3.71-1.031.11-0.920000-0.10-0.28
Others 0.070.150.241.340.290.530.130.080.050.01
Cash Flow From Financing Activity -0.100.823.08-0.60-3.390.29-0.02-0-0-0
Net Proceeds from Shares 000000.290000
Net Proceeds from Borrowing 00.913.080000000
Interest Paid -0.10-0.09000-0-0.02-0-0-0
Dividend Paid 0000000000
Others 000-0.60-3.3900000
Net Cash Flow -1.06-0.140.21-0.301.71-1.07-0.13-0.32-0.06-0.55

Finance Ratio

PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)38.9215.02-18.27N/AN/AN/AN/AN/AN/AN/A
ROCE (%)62.3725.26-8.76N/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio1.341.742.164.731.5400000
PAT to CFO Conversion(x)-1.56-0.02N/AN/A11.59-5.73N/AN/A-0.33-9.33
Working Capital Days
Receivable Days16714911932530000383
Inventory Days0000000000
Payable Days0000000000

Setpro18 Distribution Ltd. - (Amalgamated) Stock News

Setpro18 Distribution Ltd. - (Amalgamated) FAQs

The current trading price of Setpro18 Distribut. on 01-Jan-1970 05:30 is ₹0.00.
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 31-Dec-1969 the market cap of Setpro18 Distribut. stood at ₹0.00.
The latest P/E ratio of Setpro18 Distribut. as of 31-Dec-1969 is 0.00.
The latest P/B ratio of Setpro18 Distribut. as of 31-Dec-1969 is 0.00.
The 52-week high of Setpro18 Distribut. is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Setpro18 Distribut. is ₹0.02 ( Cr.) .

About Setpro18 Distribution Ltd. - (Amalgamated)

No data to display
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2026 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×