WEBSITE BSE:533605 NSE: SETUINFRA Inc. Year: 1996 Industry: Engineering - Construction My Bucket: Add Stock
Last updated: 15:31
No Notes Added Yet
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.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(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 |
| #(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 |
| # | 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% |
| #(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 |
| #(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 |
| # | 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 |
| # | 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 |
| # | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.45 | 3.45 | 3.45 | 3.45 | 3.45 | 3.45 | 3.45 | 3.45 | 3.45 | 3.45 |
| FII | 0.13 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 9 | 8.99 | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 | 9.12 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 12.57 | 12.57 | 12.57 | 12.57 | 12.57 | 12.57 | 12.57 | 12.57 | 12.57 | 12.57 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.