Setubandhan Infrastructure Ltd

Setubandhan Inf. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Setubandhan Infrastructure Ltd

₹ 0.78 0.00%
02 Jan - close price
prakashconstro.com BSE: 533605 NSE: SETUINFRA
About

Incorporated in 1996, Setubandhan Infrastructure Ltd is engaged in construction for government and semi-government authorities, private bodies and real estate development.

Key Points

Services Offered:[1]
a) Infrastructure development; including construction and maintenance of roads / highways, bridges, including projects on public private partnership (PPP) model, industrial parks, work-shops, hospitals, educational institutions.
b) Civil construction viz., Government staff quarters, hostel buildings and auditoriums.
c) Residential and commercial real estate construction.
d) Company provides integrated engineering, procurement and construction services
e) Carries out construction of buildings on own account basis or on a fee or contract basis/Project Supply

Website BSE NSE - BZ
  • Market Cap ₹ 9.10 Cr.
  • Current Price ₹ 0.78
  • High / Low ₹ 1.16 / 0.55
  • Stock P/E 101
  • Book Value ₹ 3.94
  • Dividend Yield 0.00 %
  • ROCE 0.44 %
  • ROE 0.18 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Stock is trading at 0.20 times its book value

Cons

  • The company has delivered a poor sales growth of -24.4% over past five years.
  • Promoter holding is low: 27.4%
  • Company has a low return on equity of -19.7% over last 3 years.
  • Company might be capitalizing the interest cost
  • Earnings include an other income of Rs.0.54 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Construction Industry: Construction

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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
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
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%
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%
-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
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
179.88 221.89 211.89 158.00 195.40 217.85 283.49 258.34 154.35 55.89 110.18 69.99
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%
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%
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%
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: -11%
5 Years: -2%
3 Years: -35%
1 Year: 4%
Return on Equity
10 Years: -6%
5 Years: -19%
3 Years: -20%
Last Year: 0%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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
24.10 30.58 33.97 40.10 28.47 37.34 37.70 42.70 72.35 77.75 79.37 78.54
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
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
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

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-60.80 2.16 -7.37 8.89 29.65 -3.83 4.70 -2.47 -2.64 -8.58 0.00 0.00
-7.49 -0.66 -0.74 -5.77 -6.59 0.72 -0.12 2.03 -19.05 0.70 0.00 0.00
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

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 166.98 139.10 198.86 252.70 172.56 181.79 157.13 190.09 187.26 446.44 208.34 339.03
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%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
27.42% 27.42% 27.42% 27.42% 27.42% 27.42% 27.42% 27.42% 27.42% 27.42% 27.42% 27.42%
0.00% 0.00% 0.00% 1.01% 1.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
72.58% 72.58% 72.58% 71.58% 71.57% 72.58% 72.58% 72.58% 72.59% 72.58% 72.58% 72.57%
No. of Shareholders 17,73621,58422,00022,03222,98822,76622,65422,42222,29922,31722,33822,725

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings