Sharescart Research Club logo

Setubandhan Infra Overview

1. Business Overview

Setubandhan Infrastructure Ltd. is an Indian company operating in the Engineering - Construction sector. Its core business involves undertaking and executing various civil construction projects. This typically includes infrastructure development such as roads, bridges, buildings, water management projects, and other related civil engineering works. The company operates on a project-based model, bidding for and securing contracts primarily from government, semi-government, and private entities. It generates revenue by successfully completing these projects as per contract terms, typically earning margins on the difference between project costs and contract value.

2. Key Segments / Revenue Mix

As an engineering and construction company, Setubandhan Infrastructure likely derives its revenue from a mix of infrastructure projects. While specific revenue breakdown by segment is not publicly detailed, common segments within the Indian construction industry for a company of this nature would include:

Roads and Highways construction

Bridges and Flyovers construction

Building construction (residential, commercial, institutional)

Water infrastructure projects (e.g., pipelines, treatment plants)

Other civil engineering works.

The exact proportion of revenue from each segment would depend on its current order book and project focus.

3. Industry & Positioning

The Indian Engineering - Construction industry is large, diverse, and highly competitive, characterized by a mix of large integrated players and numerous smaller to mid-sized regional companies. It is significantly influenced by government spending on infrastructure development. Setubandhan Infrastructure Ltd. operates within this competitive landscape, likely contending with other regional and mid-tier players for projects. Its positioning would depend on its project execution capabilities, geographic focus, client relationships, and ability to bid competitively. The industry is cyclical, tied to economic growth and government policy, with significant opportunities driven by India's ongoing infrastructure push.

4. Competitive Advantage (Moat)

The construction industry generally finds it challenging to establish strong, durable moats. Setubandhan Infrastructure's competitive advantages are likely derived from:

Execution Capability: A proven track record of timely and quality project completion.

Client Relationships: Established relationships with government agencies and other key clients can provide a recurring project pipeline.

Competitive Cost Structure: Efficiency in project management and procurement can enable competitive bidding.

Specialized Expertise: Niche capabilities in specific types of infrastructure (e.g., complex bridge designs) could offer an edge, though this isn't explicitly detailed.

However, these are often operational advantages rather than strong, durable moats like brand power or network effects, making sustained competitive advantage difficult in the long term without significant scale or unique technology.

5. Growth Drivers

Government Infrastructure Push: Continued high government spending and policy support for infrastructure development (roads, railways, urban infrastructure, water projects) across India.

Increased Order Book: Ability to secure new and larger projects through competitive bidding and strong execution.

Urbanization and Industrialization: Growing demand for civic infrastructure, industrial parks, and commercial spaces driven by demographic trends.

Timely Project Completion: Efficient execution leading to repeat business and improved profitability.

Funding Availability: Access to capital and favorable financing conditions for infrastructure projects.

6. Risks

Project Execution Risks: Delays in project completion, cost overruns, and quality issues can impact profitability and reputation.

Intense Competition & Margin Pressure: The highly fragmented and competitive nature of the industry can lead to aggressive bidding and squeezed profit margins.

Working Capital Management: Construction projects require significant working capital; delays in client payments can strain liquidity.

Regulatory & Environmental Risks: Delays in obtaining clearances, land acquisition issues, and changes in environmental regulations.

Economic Cycles & Government Policy: The sector is sensitive to economic slowdowns, changes in government spending priorities, and political instability.

Input Price Volatility: Fluctuations in prices of raw materials (steel, cement) and labor costs can impact project profitability.

7. Management & Ownership

Setubandhan Infrastructure Ltd. is likely a promoter-led company, which is common for many Indian businesses. Promoters typically hold a significant equity stake and often play an active role in the company's strategic direction and day-to-day operations. Information regarding specific management qualifications, experience, or track record is not readily available in public domain without deeper research. Ownership structure would typically involve the promoter group holding the largest block of shares, with the remaining shares held by public investors, institutional investors, and other entities.

8. Outlook

Setubandhan Infrastructure operates in a segment poised for growth, driven by India's substantial infrastructure development agenda. The government's consistent focus and budgetary allocations towards infrastructure provide a favorable environment for securing new projects and revenue expansion. The company's future performance will largely hinge on its ability to effectively bid for and execute projects, maintain strong client relationships, and manage its working capital efficiently. However, the outlook is tempered by significant risks inherent to the construction sector, including intense competition, potential margin pressures, project execution challenges, and sensitivity to economic cycles and regulatory changes. Success will depend on navigating these risks while capitalizing on the sector's tailwinds.

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

Setubandhan Infra Key Financials

Market Cap ₹7 Cr.

Stock P/E 78.5

P/B -

Current Price ₹0.6

Book Value ₹ 0

Face Value 1

52W High ₹1.1

Dividend Yield 0%

52W Low ₹ 0.4

Setubandhan Infra Share Price

| |

Volume
Price

Setubandhan Infra Quarterly Price

Show Value Show %

Setubandhan Infra Peer Comparison

Setubandhan Infra Quarterly Results

#(Fig in Cr.) Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
Net Sales 7 11 28 67 7 17 20 8 17 20
Other Income 0 -0 2 0 0 0 0 0 0 0
Total Income 7 11 29 67 7 17 20 8 17 20
Total Expenditure 8 11 32 69 8 13 23 8 16 19
Operating Profit -1 1 -2 -3 -1 4 -3 -0 2 1
Interest 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 1 0 0 0 1 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -1 0 -3 -3 -2 4 -4 -0 1 1
Provision for Tax 0 0 0 0 -0 1 -1 0 0 0
Profit After Tax -1 0 -3 -4 -2 3 -3 -0 1 0
Adjustments -0 0 0 -0 0 -0 0 0 0 0
Profit After Adjustments -1 0 -3 -4 -2 3 -3 -0 1 0
Adjusted Earnings Per Share -0.1 0 -0.3 -0.3 -0.2 0.2 -0.3 -0 0.1 0

Setubandhan Infra Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 223 215 159 196 218 284 258 154 56 110 70 65
Other Income 3 1 2 1 6 2 2 2 2 0 1 0
Total Income 226 216 160 197 224 286 260 156 58 110 71 65
Total Expenditure 212 192 156 184 207 267 250 195 84 114 69 66
Operating Profit 15 24 5 13 17 19 10 -39 -26 -3 2 0
Interest 5 6 7 7 6 7 8 3 1 1 0 0
Depreciation 1 1 1 1 1 2 2 1 2 1 1 1
Exceptional Income / Expenses -0 -0 -0 -0 0 0 0 0 0 0 0 0
Profit Before Tax 8 17 -3 6 10 10 0 -44 -28 -6 1 -2
Provision for Tax 3 6 2 3 3 3 -0 0 0 0 0 -1
Profit After Tax 6 12 -5 3 7 7 0 -44 -29 -6 0 -2
Adjustments 0 -3 4 1 -0 0 0 0 0 0 0 0
Profit After Adjustments 6 9 -1 4 7 7 0 -44 -29 -6 0 -2
Adjusted Earnings Per Share 0.5 0.7 -0.1 0.3 0.6 0.6 0 -3.5 -2.3 -0.5 0 -0.2

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -36% -23% -24% -11%
Operating Profit CAGR 0% 0% -36% -18%
PAT CAGR 0% 0% -100% -100%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -10% -14% -8% -21%
ROE Average 0% -17% -19% -6%
ROCE Average 0% -7% -8% 2%

Setubandhan Infra Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 106 115 110 114 120 127 127 84 56 49 50
Minority's Interest 2 5 1 1 1 0 0 0 0 0 0
Borrowings 4 17 13 3 5 3 1 4 7 8 7
Other Non-Current Liabilities 6 5 7 8 14 20 24 26 21 18 17
Total Current Liabilities 66 63 107 113 125 102 105 94 99 131 133
Total Liabilities 183 205 238 238 265 251 257 209 182 207 207
Fixed Assets 5 4 4 9 17 18 14 32 32 31 30
Other Non-Current Assets 39 32 40 41 36 39 43 67 52 52 50
Total Current Assets 136 167 193 188 212 194 200 109 98 124 127
Total Assets 183 205 238 238 265 251 257 209 182 207 207

Setubandhan Infra Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 5 12 4 3 8 4 0 1 5 0 0
Cash Flow from Operating Activities 2 -7 9 30 -4 5 -2 -3 -9 0 0
Cash Flow from Investing Activities -1 -1 -6 -7 1 -0 2 -20 1 0 0
Cash Flow from Financing Activities 5 0 -4 -18 2 -4 -2 25 5 0 0
Net Cash Inflow / Outflow 7 -8 -1 5 -1 0 -2 3 -3 0 0
Closing Cash & Cash Equivalent 12 4 3 8 7 4 -2 5 2 0 0

Setubandhan Infra Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 0.45 0.68 -0.07 0.31 0.57 0.56 0.01 -3.5 -2.27 -0.49 0.01
CEPS(Rs) 0.51 0.99 -0.32 0.31 0.66 0.72 0.17 -3.39 -2.15 -0.38 0.11
DPS(Rs) 0 0 0 0 0.05 0 0 0 0 0 0
Book NAV/Share(Rs) 7.85 8.65 8.68 9.09 9.57 10.08 10.1 6.69 4.42 3.93 3.94
Core EBITDA Margin(%) 5.09 10.48 1.89 6.41 4.98 5.92 3.08 -26.39 -49.9 -3.43 1.83
EBIT Margin(%) 6.12 10.67 2.41 6.39 7.32 6.07 3.14 -26.14 -49.57 -4.4 0.81
Pre Tax Margin(%) 3.78 8.11 -1.74 2.86 4.47 3.64 0.03 -28.31 -50.67 -5.11 0.78
PAT Margin (%) 2.54 5.45 -2.92 1.58 3.29 2.49 0.05 -28.5 -51.13 -5.55 0.13
Cash Profit Margin (%) 2.88 5.81 -2.51 1.99 3.78 3.2 0.81 -27.6 -48.4 -4.32 1.92
ROA(%) 2.95 6.02 -2.09 1.3 2.85 2.74 0.05 -18.91 -14.63 -3.14 0.04
ROE(%) 5.84 11.27 -4.26 2.77 6.11 5.72 0.1 -41.71 -40.94 -11.65 0.18
ROCE(%) 10.82 16.39 2.59 8.61 10.62 10.69 4.86 -24.75 -19.13 -3.7 0.44
Receivable days 21.77 52.7 140.08 96.63 72.4 67.78 78.6 83.84 79.86 74.36 147.98
Inventory Days 91.06 71.71 102.84 120.01 132.36 96.73 86.84 129.58 338.86 163.78 256.74
Payable days -225.28 581.21 -429.2 -351.28 -1835.3 0 1166.24 1782.24 589.23 -8107.63 8034.65
PER(x) 19.53 1.58 0 19.27 7.21 11.3 334.37 0 0 0 120.55
Price/Book(x) 1.12 0.12 0.21 0.67 0.43 0.63 0.34 0.06 0.17 0.67 0.22
Dividend Yield(%) 0 0 0 0 1.22 0 0 0 0 0 0
EV/Net Sales(x) 0.58 0.2 0.38 0.49 0.37 0.4 0.33 0.47 1.54 1.01 1.28
EV/Core EBITDA(x) 8.9 1.83 13.22 7.21 4.8 5.91 8.45 -1.87 -3.28 -31.91 48.96
Net Sales Growth(%) 22.44 -3.87 -26.04 23.78 10.93 30.26 -9.01 -40.25 -63.79 97.11 -36.48
EBIT Growth(%) 6.48 67.68 -83.31 228.67 26.98 7.96 -52.91 -597.45 31.32 82.52 111.77
PAT Growth(%) -11.12 106.56 -139.67 166.72 131.47 -1.46 -98.15 0 35.04 78.6 101.49
EPS Growth(%) -11.11 50.3 -109.85 570.64 80.57 -0.91 -98.15 0 35.04 78.6 101.5
Debt/Equity(x) 0.31 0.31 0.37 0.25 0.31 0.3 0.34 0.86 1.4 1.61 1.59
Current Ratio(x) 2.08 2.63 1.8 1.67 1.69 1.9 1.91 1.17 0.99 0.95 0.96
Quick Ratio(x) 1.34 2.06 1.31 1 1.03 1.23 1.39 0.58 0.49 0.56 0.59
Interest Cover(x) 2.62 4.16 0.58 1.81 2.57 2.5 1.01 -12.02 -45.27 -6.16 24.56
Total Debt/Mcap(x) 0.28 2.53 1.75 0.37 0.73 0.47 0.98 13.71 8.03 2.4 7.1

Setubandhan Infra Shareholding Pattern

# Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Promoter 27.42 27.42 27.42 27.42 27.42 27.42 27.42 27.42 27.42 27.42
FII 1.01 1.01 0 0 0 0 0 0 0 0
DII 0 0 0 0 0 0 0 0 0 0
Public 71.58 71.57 72.58 72.58 72.58 72.58 72.58 72.58 72.58 72.58
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Setubandhan Infra News

Setubandhan Infra Pros & Cons

Pros

  • Company has reduced debt.

Cons

  • Promoter holding is low: 27.42%.
  • Company has a low return on equity of -17% over the last 3 years.
  • Debtor days have increased from -8107.63 to 8034.65days.
  • The company has delivered a poor profit growth of -100% over past five years.
whatsapp