Stock P/E, Current Price, and Intrinsic Value Over Time
Competitors of Setco Automotive Ltd
Stock Name
Market Cap
Current Price
High / Low
Stock P/E
Book Value
Dividend Yield
ROCE
ROE
Face Value
Industry Average
0 Cr
0
0
0
0%
0%
0%
0
Quarterly Result
Month
Dec 2020
Mar 2021
Jun 2021
Sep 2021
Dec 2021
Mar 2022
Jun 2022
Sep 2022
Dec 2022
Mar 2023
Jun 2023
Sep 2023
Dec 2023
Sales
111
114
71
89
120
156
158
116
111
160
145
146
165
Expenses
102
132
78
110
116
146
143
114
108
140
132
134
140
Operating Profit
9
-17
-7
-22
3
10
15
1
3
21
14
12
25
OPM %
8%
-15%
-10%
-25%
3%
6%
10%
1%
3%
13%
9%
8%
15%
Other Income
1
-28
1
-89
1
-6
2
2
-3
-9
1
1
1
Interest
14
17
16
23
34
35
37
38
40
40
42
45
47
Depreciation
8
9
8
9
10
10
9
9
9
11
9
9
9
Profit before tax
-12
-71
-31
-143
-39
-41
-28
-44
-48
-41
-37
-41
-29
Tax %
4%
3%
2%
-13%
-1%
35%
-0%
0%
-0%
-77%
0%
-0%
-0%
Net Profit
-12
-69
-30
-161
-40
-27
-28
-44
-48
-72
-37
-41
-29
EPS in Rs
-0.81
-5.15
-2.20
-10.20
-2.63
-1.75
-2.10
-2.77
-2.51
-4.31
-2.32
-2.54
-1.81
Last Updated: July 11, 2024, 9:43 am
Quarterly Chart
Profit & Loss - Annual Report
Last Updated: August 24, 2024, 11:45 am
Month
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
Sales
388
402
508
568
543
554
660
451
348
423
527
630
Expenses
332
365
444
493
484
493
563
415
358
439
487
557
Operating Profit
57
38
64
74
59
61
97
36
-10
-16
40
72
OPM %
15%
9%
13%
13%
11%
11%
15%
8%
-3%
-4%
8%
12%
Other Income
5
17
4
6
0
23
6
-1
-24
-93
-8
1
Interest
20
23
26
33
51
50
53
57
59
108
155
180
Depreciation
12
14
16
19
30
32
34
32
34
37
38
35
Profit before tax
29
18
26
28
-22
0
17
-54
-127
-254
-161
-141
Tax %
11%
-2%
21%
19%
-38%
304%
103%
-8%
-3%
1%
19%
-4%
Net Profit
26
18
21
23
-14
-1
-1
-50
-123
-257
-192
-135
EPS in Rs
1.96
1.37
1.55
1.74
-0.65
0.28
0.23
-3.33
-8.98
-16.77
-11.40
-8.42
Dividend Payout %
27%
39%
39%
46%
-100%
285%
427%
-0%
-0%
-0%
-0%
-0%
Profit & Loss Yearly Chart
YoY Net Profit Growth
Year
2013-2014
2014-2015
2015-2016
2016-2017
2017-2018
2018-2019
2019-2020
2020-2021
2021-2022
2022-2023
2023-2024
YoY Net Profit Growth (%)
-30.77%
16.67%
9.52%
-160.87%
92.86%
0.00%
-4900.00%
-146.00%
-108.94%
25.29%
29.69%
Change in YoY Net Profit Growth (%)
0.00%
47.44%
-7.14%
-170.39%
253.73%
-92.86%
-4900.00%
4754.00%
37.06%
134.23%
4.40%
Growth
Compounded Sales Growth
10 Years:
5%
5 Years:
-1%
3 Years:
22%
TTM:
19%
Compounded Profit Growth
10 Years:
%
5 Years:
%
3 Years:
-8%
TTM:
23%
Stock Price CAGR
10 Years:
-7%
5 Years:
-2%
3 Years:
-13%
1 Year:
92%
Return on Equity
10 Years:
%
5 Years:
%
3 Years:
%
Last Year:
%
Last Updated: August 2, 2024, 5:17 pm
Balance Sheet
Last Updated: July 10, 2024, 9:39 pm
Month
Mar 2012
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Sep 2023
Equity Capital
18
27
27
27
27
27
27
27
27
27
27
27
27
Reserves
116
155
163
176
187
170
161
144
78
-54
-267
-457
-535
Borrowings
159
181
185
318
397
425
385
376
417
470
760
873
935
Other Liabilities
63
58
76
78
129
104
150
168
161
158
120
132
132
Total Liabilities
356
421
450
598
740
726
723
716
682
602
639
574
559
Fixed Assets
103
137
150
185
200
330
321
317
301
282
308
285
272
CWIP
12
14
8
82
154
17
15
16
22
6
2
0
0
Investments
22
37
51
45
58
43
15
15
51
56
83
83
83
Other Assets
219
233
241
286
329
336
372
368
309
257
245
207
203
Total Assets
356
421
450
598
740
726
723
716
682
602
639
574
559
Reserves and Borrowings Chart
Cash Flow
Month
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
Cash from Operating ActivityÂ
31
57
13
73
43
92
109
92
26
-127
48
69
Cash from Investing ActivityÂ
-32
-27
-117
-112
-17
15
-28
-61
-17
-98
-12
-7
Cash from Financing ActivityÂ
-5
-28
107
32
-19
-111
-74
-32
-6
232
-40
-64
Net Cash Flow
-6
2
4
-7
6
-4
7
-0
3
7
-4
-2
Free Cash Flow
Month
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
Free Cash Flow
-124.00
-147.00
-254.00
-323.00
-366.00
-324.00
-279.00
-381.00
-480.00
-776.00
-833.00
-916.00
Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)
Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.
Free Cash Flow Chart
Financial Efficiency Indicators
Month
Mar 2013
Mar 2014
Mar 2015
Mar 2016
Mar 2017
Mar 2018
Mar 2019
Mar 2020
Mar 2021
Mar 2022
Mar 2023
Mar 2024
Debtor Days
75
63
56
72
83
84
60
38
47
37
26
24
Inventory Days
183
199
164
172
177
209
206
292
241
160
153
144
Days Payable
54
79
52
93
111
137
119
196
179
123
115
109
Cash Conversion Cycle
204
184
168
150
149
155
147
134
109
74
64
59
Working Capital Days
143
123
120
102
97
81
56
24
64
69
43
38
ROCE %
15%
9%
12%
11%
5%
9%
12%
2%
-8%
-9%
1%
9%
Financial Efficiency Indicators Chart
Share Holding Pattern
Month
Jun 2021
Sep 2021
Dec 2021
Mar 2022
Jun 2022
Sep 2022
Dec 2022
Mar 2023
Jun 2023
Sep 2023
Dec 2023
Mar 2024
Promoters
59.25%
59.25%
59.25%
59.25%
59.25%
59.25%
59.25%
59.25%
59.25%
59.25%
59.25%
59.25%
FIIs
0.07%
0.08%
0.09%
0.11%
0.07%
0.07%
0.07%
0.07%
0.07%
0.07%
0.07%
0.07%
DIIs
0.04%
0.00%
0.00%
0.00%
0.01%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Government
0.03%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Public
40.61%
40.67%
40.66%
40.64%
40.67%
40.67%
40.67%
40.68%
40.67%
40.69%
40.68%
40.69%
No. of Shareholders
32,178
32,712
33,059
33,142
32,970
33,131
33,099
32,756
32,343
31,851
31,881
31,480
Shareholding Pattern Chart
No. of Shareholders
This stock is not held by any mutual fund
ROCE Trend
EPS Trend
Key Financial Ratios
Month
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
FaceValue
2.00
2.00
2.00
2.00
2.00
Basic EPS (Rs.)
-8.42
-11.40
-16.77
-8.98
-3.33
Diluted EPS (Rs.)
-8.42
-11.40
-16.77
-8.98
-3.33
Cash EPS (Rs.)
-7.51
-11.50
-16.45
-6.70
-1.29
Book Value[Excl.RevalReserv]/Share (Rs.)
-42.35
-32.20
-17.97
-2.03
7.85
Book Value[Incl.RevalReserv]/Share (Rs.)
-42.35
-32.20
-17.97
-2.03
7.85
Revenue From Operations / Share (Rs.)
47.08
40.78
32.52
26.86
35.16
PBDIT / Share (Rs.)
5.62
3.35
-0.44
-0.10
3.04
PBIT / Share (Rs.)
3.03
0.47
-3.24
-2.63
0.62
PBT / Share (Rs.)
-10.57
-12.05
-19.00
-9.50
-4.04
Net Profit / Share (Rs.)
-10.10
-14.37
-19.25
-9.22
-3.70
NP After MI And SOA / Share (Rs.)
-8.43
-11.40
-16.77
-8.98
-3.33
PBDIT Margin (%)
11.93
8.20
-1.36
-0.39
8.65
PBIT Margin (%)
6.43
1.15
-9.97
-9.77
1.77
PBT Margin (%)
-22.44
-29.53
-58.41
-35.37
-11.49
Net Profit Margin (%)
-21.45
-35.23
-59.19
-34.32
-10.53
NP After MI And SOA Margin (%)
-17.89
-27.94
-51.57
-33.42
-9.47
Return on Networth / Equity (%)
0.00
0.00
0.00
0.00
-42.55
Return on Capital Employeed (%)
10.89
1.71
-9.41
-20.23
3.37
Return On Assets (%)
-20.27
-26.54
-35.10
-20.01
-6.53
Long Term Debt / Equity (X)
-1.63
-2.19
-2.84
-7.12
1.24
Total Debt / Equity (X)
-1.74
-2.44
-3.16
-17.45
3.24
Asset Turnover Ratio (%)
1.11
0.89
0.39
0.48
0.59
Current Ratio (X)
1.07
0.95
1.15
0.49
0.60
Quick Ratio (X)
0.38
0.34
0.52
0.17
0.19
Inventory Turnover Ratio (X)
2.53
2.58
1.13
1.47
1.67
Interest Coverage Ratio (X)
0.41
0.28
-0.05
-0.02
0.71
Interest Coverage Ratio (Post Tax) (X)
0.26
-0.16
-0.43
-0.53
0.22
Enterprise Value (Cr.)
1056.27
853.38
923.59
592.43
403.25
EV / Net Operating Revenue (X)
1.68
1.56
2.12
1.65
0.85
EV / EBITDA (X)
14.05
19.06
-155.08
-421.69
9.91
MarketCap / Net Operating Revenue (X)
0.13
0.13
0.42
0.52
0.16
Price / BV (X)
-0.14
-0.19
-0.77
-7.76
0.72
Price / Net Operating Revenue (X)
0.13
0.13
0.42
0.52
0.16
EarningsYield
-1.36
-2.14
-1.21
-0.63
-0.58
Profitability Ratios (%)
Liquidity Ratios
Liquidity Ratios (%)
Interest Coverage Ratios (%)
Valuation Ratios
Fair Value
Fair Value: ₹97.31
Calculation basis:
Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.
Undervalued: 672.30% compared to the current price ₹12.60
Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used
Intrinsic Value: 67.80
Calculation basis:
Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.
This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.
Undervalued: 438.10% compared to the current price ₹12.60
Default values used*: Default value of 15 for Stock P/E is used, Default value of 15% for ROE is used
Last 5 Year EPS CAGR: -30.33%
*Investments are subject to market risks
Strength and Weakness
Strength
Weakness
The stock has a low average ROCE of 5.67%, which may not be favorable.
The stock has a high average Working Capital Days of 80.00, which may not be favorable.
The stock has a high average Cash Conversion Cycle of 133.08, which may not be favorable.
The company has higher borrowings (481.25) compared to reserves (-11.42), which may suggest financial risk.
The company has not shown consistent growth in sales (500.17) and profit (-53.42).
Stock Analysis
Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Setco Automotive Ltd:
Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
ROE%: 0% (Industry Average ROE: 0%)
ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
Stock P/E: 0 (Industry average Stock P/E: 0)
Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
Total Debt / Equity: -1.74
Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions. Stock Rating:
About the Company - Qualitative Analysis
Setco Automotive Ltd. is a Public Limited Listed company incorporated on 05/05/1982 and has its registered office in the State of Gujarat, India. Company’s Corporate Identification Number(CIN) is L35999GJ1982PLC005203 and registration number is 005203. Currently Company is involved in the business activities of Manufacture of diverse parts and accessories for motor vehecles sucs as brakes, gearboxes, axles, road wheels, suspension shock absorbers, radiators, silencers, exhaust pipes, catalysers, clutches, steering wheels, steering columns and steering boxes etc.. Company’s Total Operating Revenue is Rs. 156.74 Cr. and Equity Capital is Rs. 26.75 Cr. for the Year ended 31/03/2022.
INDUSTRY
ADDRESS
CONTACT
Auto Ancl - Dr. Trans & Steer - Clutch
Vadodara-Godhra Highway, Panchmahal District Gujarat 389330
Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.
Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Setco Automotive Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Manage Consent
We use technologies like cookies to store and/or access device information. We do this to improve browsing experience and to show (non-) personalized ads. Consenting to these technologies will allow us to process data such as browsing behavior or unique IDs on this site. Not consenting or withdrawing consent, may adversely affect certain features and functions.
Functional
Always active
The technical storage or access is strictly necessary for the legitimate purpose of enabling the use of a specific service explicitly requested by the subscriber or user, or for the sole purpose of carrying out the transmission of a communication over an electronic communications network.
Preferences
The technical storage or access is necessary for the legitimate purpose of storing preferences that are not requested by the subscriber or user.
Statistics
The technical storage or access that is used exclusively for statistical purposes.The technical storage or access that is used exclusively for anonymous statistical purposes. Without a subpoena, voluntary compliance on the part of your Internet Service Provider, or additional records from a third party, information stored or retrieved for this purpose alone cannot usually be used to identify you.
Marketing
The technical storage or access is required to create user profiles to send advertising, or to track the user on a website or across several websites for similar marketing purposes.
