Home > Income Statement > SETCO AUTOMOTIVE

SETCO AUTOMOTIVE
Income Statement

SETCO AUTOMOTIVE is part of below Screeners ↓
Best Quarterly Growth Small Cap Stocks
COMMUNITY POLL
for SETCO AUTOMOTIVE
Please provide your vote to see the results

SETCO AUTOMOTIVE Last 5 Year Income Statement History

[Consolidated]

Mar2024Mar2023Mar2022Mar2021Mar2020
INCOME :
Gross Sales ₹630 Cr₹546 Cr₹435 Cr₹359 Cr₹470 Cr
     Sales ₹630 Cr₹546 Cr₹435 Cr₹359 Cr₹470 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income -----
Less: Excise Duty -----
Net Sales ₹630 Cr₹546 Cr₹435 Cr₹359 Cr₹470 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-3.53 Cr₹-5.40 Cr₹25 Cr₹10 Cr₹-6.60 Cr
Raw Material Consumed ₹325 Cr₹302 Cr₹227 Cr₹193 Cr₹232 Cr
     Opening Raw Materials ₹63 Cr₹59 Cr₹65 Cr₹80 Cr₹92 Cr
     Purchases Raw Materials ₹324 Cr₹305 Cr₹221 Cr₹171 Cr₹220 Cr
     Closing Raw Materials ₹61 Cr₹62 Cr₹59 Cr₹58 Cr₹80 Cr
     Other Direct Purchases / Brought in cost -----
     Other raw material cost -----
Power & Fuel Cost ₹25 Cr₹20 Cr₹20 Cr₹17 Cr₹22 Cr
     Electricity & Power ₹25 Cr₹20 Cr₹20 Cr₹17 Cr₹22 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹97 Cr₹88 Cr₹81 Cr₹74 Cr₹81 Cr
     Salaries, Wages & Bonus ₹91 Cr₹80 Cr₹75 Cr₹68 Cr₹74 Cr
     Contributions to EPF & Pension Funds ₹5.40 Cr₹6.33 Cr₹4.94 Cr₹4.74 Cr₹5.57 Cr
     Workmen and Staff Welfare Expenses ₹1.54 Cr₹1.28 Cr₹1.72 Cr₹1.24 Cr₹2.24 Cr
     Other Employees Cost -----
Other Manufacturing Expenses ₹32 Cr₹34 Cr₹29 Cr₹24 Cr₹36 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹5.70 Cr₹7.53 Cr₹6.19 Cr₹5.45 Cr₹8.74 Cr
     Repairs and Maintenance ₹2.47 Cr₹2.29 Cr₹2.02 Cr₹1.67 Cr₹2.26 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹24 Cr₹24 Cr₹21 Cr₹17 Cr₹25 Cr
General and Administration Expenses ₹30 Cr₹28 Cr₹38 Cr₹25 Cr₹30 Cr
     Rent , Rates & Taxes ₹3.62 Cr₹3.53 Cr₹3.14 Cr₹2.05 Cr₹2.90 Cr
     Insurance ₹4.93 Cr₹4.73 Cr₹4.21 Cr₹4.83 Cr₹4.29 Cr
     Printing and stationery ₹4.02 Cr₹3.94 Cr₹4.09 Cr₹3.81 Cr₹4.65 Cr
     Professional and legal fees ₹7.09 Cr₹6.10 Cr₹17 Cr₹7.76 Cr₹8.37 Cr
     Traveling and conveyance ₹6.34 Cr₹4.79 Cr₹3.52 Cr₹2.53 Cr₹5.71 Cr
     Other Administration ₹4.38 Cr₹4.99 Cr₹5.97 Cr₹4.29 Cr₹4.34 Cr
Selling and Distribution Expenses ₹49 Cr₹37 Cr₹26 Cr₹24 Cr₹37 Cr
     Advertisement & Sales Promotion ₹4.90 Cr₹2.90 Cr₹1.56 Cr₹3.13 Cr₹5.34 Cr
     Sales Commissions & Incentives -----
     Freight and Forwarding ₹19 Cr₹16 Cr₹13 Cr₹9.72 Cr₹12 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹25 Cr₹18 Cr₹12 Cr₹11 Cr₹20 Cr
Miscellaneous Expenses ₹1.48 Cr₹1.21 Cr₹4.57 Cr₹1.58 Cr₹3.28 Cr
     Bad debts /advances written off --₹1.99 Cr-₹2.16 Cr
     Provision for doubtful debts --₹1.67 Cr₹0.86 Cr-
     Losson disposal of fixed assets(net) --₹0.02 Cr₹0.02 Cr₹0.00 Cr
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹1.48 Cr₹1.21 Cr₹0.90 Cr₹0.70 Cr₹1.12 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹557 Cr₹505 Cr₹451 Cr₹369 Cr₹435 Cr
Operating Profit (Excl OI) ₹72 Cr₹40 Cr₹-16 Cr₹-10 Cr₹35 Cr
Other Income ₹2.72 Cr₹4.49 Cr₹9.90 Cr₹8.66 Cr₹5.21 Cr
     Interest Received ₹0.10 Cr₹0.82 Cr₹0.27 Cr₹0.19 Cr₹1.28 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets ₹0.12 Cr₹0.09 Cr-₹2.37 Cr-
     Profits on sale of Investments -----
     Provision Written Back -₹0.92 Cr--₹0.51 Cr
     Foreign Exchange Gains ₹0.73 Cr₹0.11 Cr₹2.81 Cr₹1.57 Cr₹2.74 Cr
     Others ₹1.77 Cr₹2.55 Cr₹6.83 Cr₹4.53 Cr₹0.68 Cr
Operating Profit ₹75 Cr₹45 Cr₹-5.96 Cr₹-1.41 Cr₹41 Cr
Interest ₹180 Cr₹155 Cr₹108 Cr₹59 Cr₹57 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan -----
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.76 Cr₹1.99 Cr₹2.81 Cr₹4.82 Cr₹4.86 Cr
     Other Interest ₹179 Cr₹153 Cr₹106 Cr₹54 Cr₹52 Cr
PBDT ₹-105 Cr₹-110 Cr₹-114 Cr₹-60 Cr₹-16 Cr
Depreciation ₹35 Cr₹38 Cr₹37 Cr₹34 Cr₹32 Cr
Profit Before Taxation & Exceptional Items ₹-139 Cr₹-148 Cr₹-152 Cr₹-94 Cr₹-49 Cr
Exceptional Income / Expenses ₹-2.20 Cr₹-13 Cr₹-102 Cr₹-33 Cr₹-5.45 Cr
Profit Before Tax ₹-141 Cr₹-161 Cr₹-254 Cr₹-127 Cr₹-54 Cr
Provision for Tax ₹-6.23 Cr₹31 Cr₹3.36 Cr₹-3.79 Cr₹-4.50 Cr
     Current Income Tax -₹0.00 Cr---
     Deferred Tax ₹-6.23 Cr₹21 Cr₹-3.10 Cr₹-4.30 Cr₹-5.95 Cr
     Other taxes -₹10 Cr₹6.46 Cr₹0.51 Cr₹1.45 Cr
Profit After Tax ₹-135 Cr₹-192 Cr₹-257 Cr₹-123 Cr₹-50 Cr
Extra items -----
Minority Interest ₹22 Cr₹40 Cr₹33 Cr₹3.22 Cr₹4.99 Cr
Share of Associate -----
Other Consolidated Items ₹-0.14 Cr₹-0.81 Cr---
Consolidated Net Profit ₹-113 Cr₹-153 Cr₹-224 Cr₹-120 Cr₹-45 Cr
Adjustments to PAT -----
Profit Balance B/F ₹-471 Cr₹-318 Cr₹-75 Cr₹56 Cr₹115 Cr
Appropriations ₹-584 Cr₹-471 Cr₹-300 Cr₹-64 Cr₹71 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹0.08 Cr₹-0.07 Cr₹18 Cr₹11 Cr₹15 Cr
Equity Dividend % -----
Earnings Per Share ₹-8.43₹-11.46₹-16.77₹-8.98₹-3.33
Adjusted EPS ₹-8.43₹-11.46₹-16.77₹-8.98₹-3.33

Compare Income Statement of peers of SETCO AUTOMOTIVE

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SETCO AUTOMOTIVE ₹239.1 Cr -0.7% -8.8% 40.8% Stock Analytics
SAMVARDHANA MOTHERSON INTERNATIONAL ₹99,387.7 Cr 6.7% 9.5% 8.6% Stock Analytics
BOSCH ₹88,356.6 Cr 1.5% 7.1% 1.5% Stock Analytics
UNO MINDA ₹52,943.6 Cr 5.1% 6.9% 26.2% Stock Analytics
SONA BLW PRECISION FORGINGS ₹31,552.2 Cr 2.2% 12.8% -16.3% Stock Analytics
ENDURANCE TECHNOLOGIES ₹28,982.2 Cr 10.1% 8.8% 4.1% Stock Analytics


SETCO AUTOMOTIVE Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SETCO AUTOMOTIVE

-0.7%

-8.8%

40.8%

SENSEX

0.1%

4.9%

7.7%


You may also like the below Video Courses