Setubandhan Infrastructure Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of Setubandhan Infrastructure Ltd?

Setubandhan Infrastructure Ltd is trading at 0.62 as of 10 May 2026, with a FY2026-2027 high of 1.12 and low of 0.37. The stock is currently in the middle of its 52-week range. Market cap stands at 8.59 Cr..

Q: Is Setubandhan Infrastructure Ltd financially healthy?

Key indicators: ROCE of 0.44 % is on the lower side. Dividend yield is 0.00 %.

Q: Is Setubandhan Infrastructure Ltd profitable and how is the profit trend?

Setubandhan Infrastructure Ltd reported a net profit of 0 Cr in Mar 2023 on revenue of 70 Cr. Compared to -44 Cr in Mar 2020, the net profit shows an improving trend.

Fair Value

₹0.55Overvalued by 11.29%vs CMP ₹0.62

P/E (95.4) × ROE (0.2%) × BV (₹3.94) × DY (2.00%)

₹1.50Undervalued by 141.94%vs CMP ₹0.62

MoS: +58.7% (Strong)Confidence: 45/100 (Moderate)Models: 4 Under, 2 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹0.55	36%	Over (-11.3%)
Graham Number	Earnings	₹0.94	21%	Under (+51.6%)
Net Asset Value	Assets	₹3.57	11%	Under (+475.8%)
Earnings Yield	Earnings	₹0.10	11%	Over (-83.9%)
ROCE Capital	Returns	₹4.11	11%	Under (+562.9%)
Revenue Multiple	Revenue	₹2.53	9%	Under (+308.1%)
Consensus (6 models)		₹1.50	100%	Undervalued

Key Drivers: ROE 0.2% is below cost of equity. | Wide model spread (₹0–₹4) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 0.0%

*Investments are subject to market risks

Analyst Summary

Setubandhan Infrastructure Ltd operates in the Construction & Contracting segment, current market price is ₹0.62, market cap is 8.59 Cr.. At a glance, stock P/E is 95.4, ROE is 0.18 %, ROCE is 0.44 %, book value is 3.94, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹1.50, which is about 141.9% above the current price, so the page currently reads as potentially undervalued rather than fully priced. On operating trend, latest reported sales are about ₹70 Cr versus the prior period change of -36.5%, while latest net profit is about ₹0 Cr with a prior-period change of 101.5%. The 52-week range shown on this page is 1.12/0.37, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisSetubandhan Infrastructure Ltd. is a Public Limited Listed company incorporated on 04/01/1996 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Numbe…

This summary is generated from the stock page data available for Setubandhan Infrastructure Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

Setubandhan Infrastructure Ltd scores 41/100 (Weak)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health37/100 · Weak

ROCE 0.4% WeakROE 0.2% WeakD/E 0.33 ModerateInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent

Smart Money50/100 · Moderate

FII holding stable No changePromoter holding at 27.4% Stable

Earnings Quality75/100 · Strong

OPM expanding (-37% → -1%) ImprovingWorking capital: -32 days (improving) Efficient

Quarterly Momentum25/100 · Weak

Revenue (4Q): -45% YoY DecliningOPM: 5.1% (down 18.1% YoY) Margin pressure

Industry Rank10/100 · Weak

P/E 95.4 vs industry 38.6 Premium to peersROCE 0.4% vs industry 6.5% Below peersROE 0.2% vs industry 9.0% Below peers3Y sales CAGR: -23% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: May 5, 2026, 12:59 am

Market Cap	8.59 Cr.
Current Price	0.62
Intrinsic Value	₹1.50
High / Low	1.12/0.37
Stock P/E	95.4
Book Value	3.94
Dividend Yield	0.00 %
ROCE	0.44 %
ROE	0.18 %
Face Value	1.00
PEG Ratio	0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Setubandhan Infrastructure Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Setubandhan Infrastructure Ltd	8.59 Cr.	0.62	1.12/0.37	95.4	3.94	0.00 %	0.44 %	0.18 %	1.00
Parshwanath Corporation Ltd	33.3 Cr.	106	154/71.8	97.9	40.0	0.00 %	4.98 %	4.14 %	10.0
Prestige Estates Projects Ltd	62,710 Cr.	1,454	1,814/1,090	64.6	367	0.12 %	7.66 %	3.48 %	10.0
PSP Projects Ltd	3,232 Cr.	817	1,031/569	61.8	318	0.00 %	7.43 %	4.24 %	10.0
Simplex Infrastructures Ltd	1,859 Cr.	233	330/136	34.7	118	0.00 %	0.05 %	4.40 %	2.00
Industry Average	6,597.69 Cr	196.08		38.60	103.37	0.05%	6.45%	9.01%	7.10

All Competitor Stocks of Setubandhan Infrastructure Ltd

Quarterly Result

Metric	Dec 2019	Mar 2020	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022
Sales	34.96	57.26	9.29	7.31	11.44	27.85	66.54	6.73	16.93	19.97	7.98	16.88	20.08
Expenses	40.34	76.53	33.11	8.36	10.85	31.51	69.49	8.23	13.00	23.31	8.06	15.55	19.06
Operating Profit	-5.38	-19.27	-23.82	-1.05	0.59	-3.66	-2.95	-1.50	3.93	-3.34	-0.08	1.33	1.02
OPM %	-15.39%	-33.65%	-256.40%	-14.36%	5.16%	-13.14%	-4.43%	-22.29%	23.21%	-16.73%	-1.00%	7.88%	5.08%
Other Income	0.51	0.84	0.06	0.10	-0.01	1.56	0.11	0.07	0.03	0.09	0.05	0.41	0.08
Interest	0.96	-0.22	0.06	0.10	0.14	0.27	0.22	0.28	0.02	0.20	0.00	0.00	0.01
Depreciation	0.41	0.21	0.28	0.29	0.37	0.59	0.33	0.33	0.17	0.53	0.29	0.30	0.40
Profit before tax	-6.24	-18.42	-24.10	-1.34	0.07	-2.96	-3.39	-2.04	3.77	-3.98	-0.32	1.44	0.69
Tax %	0.00%	0.98%	0.00%	2.24%	57.14%	6.42%	3.83%	-3.43%	31.30%	-18.84%	34.38%	18.75%	37.68%
Net Profit	-6.24	-18.60	-24.09	-1.36	0.03	-3.16	-3.52	-1.97	2.59	-3.23	-0.43	1.18	0.44
EPS in Rs	-0.50	-1.48	-1.92	-0.11	0.00	-0.25	-0.28	-0.16	0.21	-0.26	-0.03	0.09	0.04

Last Updated: February 28, 2025, 5:16 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

Metric	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Sales	179.88	221.89	211.89	158.00	195.40	217.85	283.49	258.34	154.35	55.89	110.18	69.99
Expenses	167.72	210.54	189.39	155.00	182.79	206.99	266.67	250.38	194.77	83.09	113.96	68.71
Operating Profit	12.16	11.35	22.50	3.00	12.61	10.86	16.82	7.96	-40.42	-27.20	-3.78	1.28
OPM %	6.76%	5.12%	10.62%	1.90%	6.45%	4.99%	5.93%	3.08%	-26.19%	-48.67%	-3.43%	1.83%
Other Income	1.31	3.06	1.19	1.47	0.77	6.16	2.43	2.11	1.47	1.01	0.30	0.54
Interest	2.68	5.21	5.51	6.59	6.96	6.22	6.90	8.04	3.36	0.61	0.79	0.02
Depreciation	0.64	0.76	0.78	0.65	0.81	1.07	2.03	1.97	1.39	1.52	1.36	1.25
Profit before tax	10.15	8.44	17.40	-2.77	5.61	9.73	10.32	0.06	-43.70	-28.32	-5.63	0.55
Tax %	37.24%	32.94%	32.82%	67.51%	44.74%	26.31%	31.59%	-100.00%	0.66%	0.92%	8.70%	83.64%
Net Profit	6.37	5.66	11.69	-4.64	3.10	7.13	7.06	0.13	-43.99	-28.58	-6.12	0.09
EPS in Rs	0.51	0.36	0.68	-0.07	0.31	0.57	0.56	0.01	-3.50	-2.27	-0.49	0.01
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2012-2013	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023
YoY Net Profit Growth (%)	-11.15%	106.54%	-139.69%	166.81%	130.00%	-0.98%	-98.16%	-33938.46%	35.03%	78.59%	101.47%
Change in YoY Net Profit Growth (%)	0.00%	117.68%	-246.23%	306.50%	-36.81%	-130.98%	-97.18%	-33840.30%	33973.49%	43.56%	22.88%

Setubandhan Infrastructure Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:	-11%
5 Years:	-24%
3 Years:	-23%
TTM:	-36%

Compounded Profit Growth
10 Years:	-32%
5 Years:	-58%
3 Years:	26%
TTM:	101%

Stock Price CAGR
10 Years:	-8%
5 Years:	-1%
3 Years:	-27%
1 Year:	-27%

Return on Equity
10 Years:	-6%
5 Years:	-19%
3 Years:	-20%
Last Year:	0%

Last Updated: September 5, 2025, 1:26 pm

Balance Sheet

Last Updated: Unknown

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
Equity Capital	12.57	12.57	12.57	12.57	12.57	12.57	12.57	12.57	12.57	12.57	12.57	12.57
Reserves	87.50	93.43	102.28	97.70	101.65	107.70	114.17	114.33	71.50	42.99	36.87	36.95
Borrowings	24.10	30.58	33.97	40.10	28.47	37.34	37.70	42.70	72.35	77.75	79.37	78.54
Other Liabilities	70.77	43.33	51.41	84.70	90.72	103.79	80.48	87.19	52.05	48.93	78.26	78.70
Total Liabilities	194.94	179.91	200.23	235.07	233.41	261.40	244.92	256.79	208.47	182.24	207.07	206.76
Fixed Assets	5.80	4.64	4.01	3.50	9.41	17.37	17.82	14.06	31.61	32.23	30.88	29.63
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.67	1.19	2.16	0.00	0.00	0.00
Investments	4.06	5.82	4.75	10.92	11.23	2.36	0.69	0.97	1.06	0.46	0.47	0.47
Other Assets	185.08	169.45	191.47	220.65	212.77	241.67	225.74	240.57	173.64	149.55	175.72	176.66
Total Assets	194.94	179.91	200.23	235.07	233.41	261.40	244.92	256.79	208.47	182.24	207.07	206.76

Reserves and Borrowings Chart

Cash Flow

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
Cash from Operating Activity +	-60.80	2.16	-7.37	8.89	29.65	-3.83	4.70	-2.47	-2.64	-8.58	0.00	0.00
Cash from Investing Activity +	-7.49	-0.66	-0.74	-5.77	-6.59	0.72	-0.12	2.03	-19.05	0.70	0.00	0.00
Cash from Financing Activity +	71.04	5.39	0.07	-3.95	-18.26	2.28	-4.50	-1.98	25.02	4.81	0.00	0.00
Net Cash Flow	2.76	6.89	-8.04	-0.83	4.80	-0.84	0.08	-2.41	3.33	-3.07	0.00	0.00
Free Cash Flow	-62.74	0.45	-7.67	8.75	22.93	-12.30	1.52	-1.20	-23.18	-8.57	0.00	0.00
CFO/OP	-487%	19%	-24%	306%	235%	-35%	28%	-31%	6%	31%	0%	0%

Free Cash Flow

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
Free Cash Flow	-11.94	-19.23	-11.47	-37.10	-15.86	-26.48	-20.88	-34.74	-112.77	-104.95	-83.15	-77.26

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 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	35.00	15.43	90.61	159.95	64.97	86.59	69.23	81.24	31.71	72.16	112.10	119.48
Inventory Days			1,088.37					1,465.90		2,927.79
Days Payable			715.83					1,219.44		648.49
Cash Conversion Cycle	35.00	15.43	463.14	159.95	64.97	86.59	69.23	327.70	31.71	2,351.47	112.10	119.48
Working Capital Days	137.19	95.00	169.33	189.73	124.28	129.38	113.80	132.60	26.32	-18.81	-27.66	-32.49
ROCE %	16.29%	10.21%	15.74%	2.52%	8.54%	7.94%	10.27%	4.84%	-24.55%	-18.64%	-3.69%	0.44%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	27.42%	27.42%	27.42%	27.42%	27.42%	27.42%	27.42%	27.42%	27.42%	27.42%	27.42%	27.42%
FIIs	0.00%	0.00%	1.01%	1.01%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Public	72.58%	72.58%	71.58%	71.57%	72.58%	72.58%	72.58%	72.59%	72.58%	72.58%	72.57%	72.58%
No. of Shareholders	21,584	22,000	22,032	22,988	22,766	22,654	22,422	22,299	22,317	22,338	22,725	23,497

Shareholding Pattern Chart

No. of Shareholders

Setubandhan Infrastructure Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 23	Mar 22	Mar 21	Mar 20	Mar 19
FaceValue	1.00	1.00	1.00	1.00	1.00
Basic EPS (Rs.)	0.01	-0.49	-2.27	-3.47	0.01
Diluted EPS (Rs.)	0.01	-0.49	-2.27	-3.47	0.01
Cash EPS (Rs.)	0.10	-0.37	-2.15	-3.39	0.16
Book Value[Excl.RevalReserv]/Share (Rs.)	3.94	3.94	4.42	6.69	10.10
Book Value[Incl.RevalReserv]/Share (Rs.)	3.94	3.94	4.42	6.69	10.10
Revenue From Operations / Share (Rs.)	5.57	8.77	4.45	12.28	20.56
PBDIT / Share (Rs.)	0.14	-0.28	-2.09	-3.10	0.80
PBIT / Share (Rs.)	0.04	-0.39	-2.21	-3.21	0.64
PBT / Share (Rs.)	0.04	-0.44	-2.25	-3.48	0.01
Net Profit / Share (Rs.)	0.01	-0.48	-2.27	-3.50	0.01
NP After MI And SOA / Share (Rs.)	0.01	-0.48	-2.27	-3.50	0.01
PBDIT Margin (%)	2.60	-3.21	-46.90	-25.26	3.90
PBIT Margin (%)	0.81	-4.45	-49.62	-26.16	3.13
PBT Margin (%)	0.78	-5.10	-50.66	-28.31	0.02
Net Profit Margin (%)	0.13	-5.55	-51.13	-28.50	0.05
NP After MI And SOA Margin (%)	0.13	-5.55	-51.13	-28.50	0.05
Return on Networth / Equity (%)	0.18	-12.37	-51.44	-52.33	0.10
Return on Capital Employeed (%)	0.77	-6.44	-33.29	-35.15	5.34
Return On Assets (%)	0.04	-2.95	-15.68	-21.10	0.05
Long Term Debt / Equity (X)	0.14	0.16	0.11	0.05	0.01
Total Debt / Equity (X)	1.59	1.61	1.40	0.86	0.33
Asset Turnover Ratio (%)	0.33	0.51	0.25	0.58	1.03
Current Ratio (X)	0.95	0.94	0.98	1.17	1.91
Quick Ratio (X)	0.59	0.56	0.49	0.58	1.39
Interest Coverage Ratio (X)	79.98	-4.90	-45.13	-11.80	1.25
Interest Coverage Ratio (Post Tax) (X)	5.00	-7.44	-48.20	-12.31	1.02
Enterprise Value (Cr.)	89.32	111.26	85.85	73.00	84.40
EV / Net Operating Revenue (X)	1.28	1.01	1.54	0.47	0.32
EV / EBITDA (X)	48.98	-31.36	-3.27	-1.87	8.38
MarketCap / Net Operating Revenue (X)	0.15	0.30	0.17	0.03	0.16
Price / BV (X)	0.22	0.66	0.17	0.06	0.34
Price / Net Operating Revenue (X)	0.15	0.30	0.17	0.03	0.16
EarningsYield	0.01	-0.18	-2.95	-8.33	0.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Setubandhan Infrastructure Ltd. is a Public Limited Listed company incorporated on 04/01/1996 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L45200MH1996PLC095941 and registration number is 095941. Currently Company is involved in the business activities of Construction of buildings carried out on own-account basis or on a fee or contract basis. Company's Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 12.57 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Construction, Contracting & Engineering	The Exchange, Near Ved Mandir, Nasik Maharashtra 422002	Contact not found

Management
Name	Position Held
Mr. Prakash P Laddha	Whole Time Director
Ms. Prachi Jaju	Non Executive Director
Mr. Shankar Rathi	Independent Director
Mr. Suresh Sarda	Independent Director
Ms. Jyoti R Rathi	Independent Woman Director

FAQ

What is the intrinsic value of Setubandhan Infrastructure Ltd and is it undervalued?

As of 10 May 2026, Setubandhan Infrastructure Ltd's intrinsic value is ₹1.50, which is 141.94% higher than the current market price of ₹0.62, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (0.18 %), book value (₹3.94), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Setubandhan Infrastructure Ltd?

Setubandhan Infrastructure Ltd is trading at ₹0.62 as of 10 May 2026, with a FY2026-2027 high of ₹1.12 and low of ₹0.37. The stock is currently in the middle of its 52-week range. Market cap stands at ₹8.59 Cr..

How does Setubandhan Infrastructure Ltd's P/E ratio compare to its industry?

Setubandhan Infrastructure Ltd has a P/E ratio of 95.4, which is above the industry average of 38.60. This significantly elevated P/E suggests the market expects strong future growth, or the stock may be overpriced relative to current earnings.

Is Setubandhan Infrastructure Ltd financially healthy?

Key indicators for Setubandhan Infrastructure Ltd: ROCE of 0.44 % is on the lower side compared to the industry average of 6.45%; ROE of 0.18 % is below ideal levels (industry average: 9.01%). Dividend yield is 0.00 %.

Is Setubandhan Infrastructure Ltd profitable and how is the profit trend?

Setubandhan Infrastructure Ltd reported a net profit of ₹0 Cr in Mar 2023 on revenue of ₹70 Cr. Compared to ₹-44 Cr in Mar 2020, the net profit shows an improving trend.

Does Setubandhan Infrastructure Ltd pay dividends?

Setubandhan Infrastructure Ltd has a dividend yield of 0.00 % at the current price of ₹0.62. The company is currently not paying meaningful dividends.