SETCO AUTOMOTIVE
|
SETCO AUTOMOTIVE Last 5 Year Balance Sheet History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
EQUITY AND LIABILITIES | |||||
Share Capital | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
Equity - Authorised | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr |
Equity - Issued | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
Equity Paid Up | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr | ₹27 Cr |
Equity Shares Forfeited | - | - | - | - | - |
Adjustments to Equity | - | - | - | - | - |
Preference Capital Paid Up | - | - | - | - | - |
Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
Share Warrants & Outstandings | - | - | - | - | ₹0.25 Cr |
Total Reserves | ₹-497 Cr | ₹-384 Cr | ₹-234 Cr | ₹-51 Cr | ₹78 Cr |
Securities Premium | ₹52 Cr | ₹52 Cr | ₹52 Cr | ₹2.39 Cr | ₹2.39 Cr |
Capital Reserves | ₹9.54 Cr | ₹9.54 Cr | ₹9.54 Cr | ₹0.00 Cr | ₹0.00 Cr |
Profit & Loss Account Balance | ₹-584 Cr | ₹-471 Cr | ₹-318 Cr | ₹-75 Cr | ₹56 Cr |
General Reserves | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Other Reserves | ₹5.15 Cr | ₹5.54 Cr | ₹2.58 Cr | ₹2.42 Cr | ₹0.13 Cr |
Reserve excluding Revaluation Reserve | ₹-497 Cr | ₹-384 Cr | ₹-234 Cr | ₹-51 Cr | ₹78 Cr |
Revaluation reserve | - | - | - | - | - |
Shareholder's Funds | ₹-471 Cr | ₹-357 Cr | ₹-207 Cr | ₹-24 Cr | ₹105 Cr |
Minority Interest | ₹-96 Cr | ₹-73 Cr | ₹-33 Cr | ₹-2.94 Cr | ₹0.29 Cr |
Long-Term Borrowings | - | - | - | - | - |
Secured Loans | ₹922 Cr | ₹783 Cr | ₹684 Cr | ₹158 Cr | ₹110 Cr |
Non Convertible Debentures | ₹848 Cr | ₹724 Cr | ₹565 Cr | - | - |
Converible Debentures & Bonds | ₹20 Cr | ₹18 Cr | ₹17 Cr | ₹15 Cr | - |
Packing Credit - Bank | - | - | - | - | - |
Inter Corporate & Security Deposit | - | - | - | - | - |
Term Loans - Banks | ₹54 Cr | ₹40 Cr | ₹49 Cr | ₹71 Cr | ₹60 Cr |
Term Loans - Institutions | ₹0.26 Cr | ₹0.53 Cr | ₹0.12 Cr | ₹72 Cr | ₹50 Cr |
Other Secured | ₹0.15 Cr | - | ₹53 Cr | - | - |
Unsecured Loans | ₹0.22 Cr | ₹0.22 Cr | ₹0.22 Cr | ₹14 Cr | ₹20 Cr |
Fixed Deposits - Public | - | - | - | - | - |
Loans and advances from subsidiaries | - | - | - | - | - |
Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
Foreign Currency Convertible Notes | - | - | - | - | - |
Long Term Loan in Foreign Currency | - | - | - | - | - |
Loans - Banks | - | - | - | - | - |
Loans - Govt. | - | - | - | - | - |
Loans - Others | - | - | - | ₹14 Cr | ₹20 Cr |
Other Unsecured Loan | ₹0.22 Cr | ₹0.22 Cr | ₹0.22 Cr | - | - |
Deferred Tax Assets / Liabilities | ₹-15 Cr | ₹-8.28 Cr | ₹-39 Cr | ₹-41 Cr | ₹-38 Cr |
Deferred Tax Assets | ₹15 Cr | ₹8.28 Cr | ₹39 Cr | ₹41 Cr | ₹38 Cr |
Deferred Tax Liability | - | - | - | - | - |
Other Long Term Liabilities | ₹12 Cr | ₹14 Cr | ₹15 Cr | ₹24 Cr | ₹9.83 Cr |
Long Term Trade Payables | - | - | - | - | - |
Long Term Provisions | ₹3.73 Cr | ₹2.82 Cr | ₹2.35 Cr | ₹4.51 Cr | ₹3.26 Cr |
Total Non-Current Liabilities | ₹924 Cr | ₹791 Cr | ₹663 Cr | ₹159 Cr | ₹104 Cr |
Current Liabilities | - | - | - | - | - |
Trade Payables | ₹96 Cr | ₹94 Cr | ₹85 Cr | ₹100 Cr | ₹121 Cr |
Sundry Creditors | ₹96 Cr | ₹94 Cr | ₹85 Cr | ₹100 Cr | ₹121 Cr |
Acceptances | - | - | - | - | - |
Due to Subsidiaries- Trade Payables | - | - | - | - | - |
Other Current Liabilities | ₹44 Cr | ₹42 Cr | ₹24 Cr | ₹70 Cr | ₹96 Cr |
Bank Overdraft / Short term credit | - | - | - | - | - |
Advances received from customers | - | - | - | - | - |
Interest Accrued But Not Due | - | - | - | ₹0.89 Cr | ₹1.66 Cr |
Share Application Money | - | - | - | - | - |
Current maturity of Debentures & Bonds | - | - | - | - | - |
Current maturity - Others | - | - | - | - | - |
Other Liabilities | ₹44 Cr | ₹42 Cr | ₹24 Cr | ₹69 Cr | ₹94 Cr |
Short Term Borrowings | ₹41 Cr | ₹67 Cr | ₹66 Cr | ₹250 Cr | ₹210 Cr |
Secured ST Loans repayable on Demands | ₹12 Cr | ₹37 Cr | ₹41 Cr | ₹205 Cr | ₹209 Cr |
Working Capital Loans- Sec | ₹11 Cr | ₹37 Cr | ₹41 Cr | ₹205 Cr | ₹209 Cr |
Buyers Credits - Unsec | - | - | - | - | - |
Commercial Borrowings- Unsec | - | - | - | - | - |
Other Unsecured Loans | ₹19 Cr | ₹-7.27 Cr | ₹-16 Cr | ₹-160 Cr | ₹-209 Cr |
Short Term Provisions | ₹2.14 Cr | ₹2.59 Cr | ₹3.13 Cr | ₹8.08 Cr | ₹7.98 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Provision for Corporate Dividend Tax | - | - | - | - | - |
Provision for Tax | - | - | ₹0.04 Cr | ₹3.29 Cr | ₹3.54 Cr |
Provision for post retirement benefits | - | - | - | - | - |
Preference Dividend | - | - | - | - | - |
Other Provisions | ₹2.14 Cr | ₹2.59 Cr | ₹3.08 Cr | ₹4.80 Cr | ₹4.45 Cr |
Total Current Liabilities | ₹184 Cr | ₹206 Cr | ₹178 Cr | ₹428 Cr | ₹435 Cr |
Total Liabilities | ₹541 Cr | ₹566 Cr | ₹601 Cr | ₹560 Cr | ₹644 Cr |
ASSETS | |||||
Gross Block | ₹417 Cr | ₹411 Cr | ₹394 Cr | ₹445 Cr | ₹432 Cr |
Less: Accumulated Depreciation | ₹160 Cr | ₹126 Cr | ₹86 Cr | ₹162 Cr | ₹131 Cr |
Less: Impairment of Assets | - | - | - | - | - |
Net Block | ₹257 Cr | ₹285 Cr | ₹308 Cr | ₹282 Cr | ₹301 Cr |
Lease Adjustment A/c | - | - | - | - | - |
Capital Work in Progress | - | - | ₹2.38 Cr | ₹0.15 Cr | ₹8.46 Cr |
Non Current Investments | ₹83 Cr | ₹83 Cr | ₹83 Cr | ₹56 Cr | ₹51 Cr |
Long Term Investment | ₹83 Cr | ₹83 Cr | ₹83 Cr | ₹56 Cr | ₹51 Cr |
Quoted | - | - | - | - | - |
Unquoted | ₹95 Cr | ₹95 Cr | ₹95 Cr | ₹74 Cr | ₹54 Cr |
Long Term Loans & Advances | ₹2.89 Cr | ₹2.90 Cr | ₹3.11 Cr | ₹3.00 Cr | ₹5.97 Cr |
Other Non Current Assets | - | - | - | - | ₹0.22 Cr |
Total Non-Current Assets | ₹344 Cr | ₹371 Cr | ₹397 Cr | ₹347 Cr | ₹380 Cr |
Current Assets Loans & Advances | - | - | - | - | - |
Currents Investments | - | - | - | - | - |
Quoted | - | - | - | - | - |
Unquoted | - | - | - | - | - |
Inventories | ₹127 Cr | ₹124 Cr | ₹110 Cr | ₹134 Cr | ₹180 Cr |
Raw Materials | ₹61 Cr | ₹62 Cr | ₹59 Cr | ₹58 Cr | ₹80 Cr |
Work-in Progress | ₹14 Cr | ₹16 Cr | ₹18 Cr | ₹41 Cr | ₹42 Cr |
Finished Goods | ₹35 Cr | ₹35 Cr | ₹20 Cr | ₹27 Cr | ₹42 Cr |
Packing Materials | - | - | - | - | - |
Stores and Spare | ₹5.81 Cr | ₹6.24 Cr | ₹6.57 Cr | ₹5.68 Cr | ₹12 Cr |
Other Inventory | ₹12 Cr | ₹5.50 Cr | ₹6.88 Cr | ₹2.58 Cr | ₹5.06 Cr |
Sundry Debtors | ₹41 Cr | ₹38 Cr | ₹43 Cr | ₹45 Cr | ₹47 Cr |
Debtors more than Six months | ₹3.75 Cr | ₹4.52 Cr | ₹5.14 Cr | ₹16 Cr | - |
Debtors Others | ₹41 Cr | ₹37 Cr | ₹41 Cr | ₹31 Cr | ₹48 Cr |
Cash and Bank | ₹14 Cr | ₹17 Cr | ₹22 Cr | ₹15 Cr | ₹12 Cr |
Cash in hand | ₹0.03 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.26 Cr | ₹0.36 Cr |
Balances at Bank | ₹14 Cr | ₹17 Cr | ₹19 Cr | ₹15 Cr | ₹12 Cr |
Other cash and bank balances | - | - | ₹2.48 Cr | - | - |
Other Current Assets | ₹3.83 Cr | ₹1.93 Cr | ₹2.04 Cr | ₹6.61 Cr | ₹8.35 Cr |
Interest accrued on Investments | - | - | - | - | - |
Interest accrued on Debentures | - | - | - | - | - |
Deposits with Government | - | - | - | - | - |
Interest accrued and or due on loans | - | - | - | - | - |
Prepaid Expenses | ₹3.83 Cr | ₹1.93 Cr | ₹2.04 Cr | ₹2.21 Cr | ₹3.94 Cr |
Other current_assets | - | - | - | ₹4.41 Cr | ₹4.42 Cr |
Short Term Loans and Advances | ₹10 Cr | ₹14 Cr | ₹27 Cr | ₹12 Cr | ₹16 Cr |
Advances recoverable in cash or in kind | ₹14 Cr | ₹12 Cr | ₹12 Cr | ₹16 Cr | ₹11 Cr |
Advance income tax and TDS | ₹4.92 Cr | ₹4.61 Cr | ₹4.44 Cr | ₹4.35 Cr | ₹2.46 Cr |
Amounts due from directors | - | - | - | - | - |
Due From Subsidiaries | - | - | - | - | - |
Inter corporate deposits | - | - | - | - | - |
Corporate Deposits | - | - | - | - | - |
Other Loans & Advances | ₹-8.35 Cr | ₹-3.18 Cr | ₹10 Cr | ₹-8.62 Cr | ₹2.71 Cr |
Total Current Assets | ₹197 Cr | ₹196 Cr | ₹204 Cr | ₹213 Cr | ₹264 Cr |
Net Current Assets (Including Current Investments) | ₹14 Cr | ₹-10 Cr | ₹26 Cr | ₹-215 Cr | ₹-171 Cr |
Miscellaneous Expenses not written off | - | - | - | - | - |
Total Assets | ₹541 Cr | ₹566 Cr | ₹601 Cr | ₹560 Cr | ₹644 Cr |
Contingent Liabilities | ₹732 Cr | ₹732 Cr | ₹13 Cr | ₹13 Cr | ₹7.41 Cr |
Total Debt | ₹988 Cr | ₹873 Cr | ₹760 Cr | ₹464 Cr | ₹408 Cr |
Book Value | -35.19 | -26.72 | -15.49 | -1.81 | 7.81 |
Adjusted Book Value | -35.19 | -26.72 | -15.49 | -1.81 | 7.81 |
Compare Balance Sheet of peers of SETCO AUTOMOTIVE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SETCO AUTOMOTIVE | ₹227.5 Cr | -10.1% | -11.5% | 47.2% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹97,065.7 Cr | -0.7% | 15.7% | 10.5% | Stock Analytics | |
BOSCH | ₹88,503.6 Cr | -1.2% | 9.9% | -0.1% | Stock Analytics | |
UNO MINDA | ₹52,458.5 Cr | 0.2% | 10% | 26% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹31,113.9 Cr | -1.6% | 18.6% | -16.3% | Stock Analytics | |
ENDURANCE TECHNOLOGIES | ₹29,054.6 Cr | 11.3% | 12.5% | 4.7% | Stock Analytics |
SETCO AUTOMOTIVE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SETCO AUTOMOTIVE | -10.1% |
-11.5% |
47.2% |
SENSEX | -1.3% |
4.1% |
7.6% |
You may also like the below Video Courses