SETCO AUTOMOTIVE
|
SETCO AUTOMOTIVE Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹641 Cr | ₹546 Cr | ₹435 Cr | ₹359 Cr | ₹470 Cr |
| Sales | ₹641 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 | ₹641 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 | ₹90 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 | ₹0.40 Cr | - | - | - | - |
| 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 | ₹60 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 | ₹30 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 | ₹568 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 | - | ₹-0.81 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 | ₹0.21 Cr | ₹-0.07 Cr | ₹18 Cr | ₹11 Cr | ₹15 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-8.42 | ₹-11.46 | ₹-16.77 | ₹-8.98 | ₹-3.33 |
| Adjusted EPS | ₹-8.42 | ₹-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 | ₹225.5 Cr | -3.6% | -12.7% | 68.5% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹114,991.0 Cr | 2.9% | 1.6% | -0.8% | Stock Analytics | |
| BOSCH | ₹109,221.0 Cr | -0.6% | -3.9% | 12.5% | Stock Analytics | |
| UNO MINDA | ₹74,556.2 Cr | -3% | 4.6% | 29.6% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹36,815.0 Cr | -10.3% | -11.1% | 8.9% | Stock Analytics | |
| SONA BLW PRECISION FORGINGS | ₹30,371.1 Cr | -1.9% | 4.3% | -29.1% | Stock Analytics | |
SETCO AUTOMOTIVE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SETCO AUTOMOTIVE | -3.6% |
-12.7% |
68.5% |
| SENSEX | 1% |
2.5% |
6.5% |
You may also like the below Video Courses