Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹360Cr
Auto Ancillaries - Clutches
Rev Gr TTM
Revenue Growth TTM
12.61%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SETCO
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 2.7 | -8.1 | 25.9 | 48.1 | 10.4 | 12.0 | 9.7 | 9.0 | 19.0 | 9.9 | 12.0 | 9.3 |
| 140 | 132 | 134 | 140 | 155 | 143 | 140 | 150 | 170 | 157 | 155 | 168 |
Operating Profit Operating ProfitCr |
| 12.8 | 9.4 | 8.3 | 15.0 | 12.5 | 11.9 | 12.4 | 16.4 | 19.3 | 12.1 | 13.5 | 14.7 |
Other Income Other IncomeCr | -9 | 1 | 1 | 1 | -2 | 1 | 6 | 2 | 3 | 0 | 2 | 1 |
Interest Expense Interest ExpenseCr | 40 | 42 | 45 | 47 | 46 | 49 | 52 | 57 | 58 | 58 | 61 | 62 |
Depreciation DepreciationCr | 11 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 7 | 6 |
| -41 | -37 | -41 | -29 | -34 | -37 | -35 | -34 | -22 | -44 | -41 | -39 |
| 31 | 0 | 0 | 0 | -6 | -2 | 0 | 0 | -1 | -2 | 0 | 18 |
|
Growth YoY PAT Growth YoY% | -169.4 | -31.2 | 7.4 | 39.4 | 60.6 | 4.3 | 14.3 | -17.2 | 22.8 | -19.8 | -18.5 | -66.2 |
| -44.8 | -25.4 | -27.9 | -17.8 | -16.0 | -21.7 | -21.8 | -19.1 | -10.4 | -23.6 | -23.1 | -29.1 |
| -4.3 | -2.3 | -2.5 | -1.8 | -1.8 | -2.2 | -2.2 | -2.1 | -1.4 | -2.6 | -2.0 | -3.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 34.5 | 7.5 | 1.1 | 0.8 | 18.5 | -30.9 | -23.6 | 21.1 | 25.4 | 17.4 | 12.2 | 6.4 |
| 460 | 490 | 511 | 514 | 583 | 434 | 369 | 451 | 505 | 568 | 609 | 650 |
Operating Profit Operating ProfitCr |
| 12.2 | 13.2 | 10.3 | 10.5 | 14.3 | 7.7 | -2.8 | -3.6 | 7.4 | 11.3 | 15.2 | 15.1 |
Other Income Other IncomeCr | 4 | 6 | 0 | 23 | 6 | -1 | -24 | -93 | -8 | 1 | 11 | 6 |
Interest Expense Interest ExpenseCr | 26 | 33 | 51 | 50 | 53 | 57 | 59 | 108 | 155 | 180 | 217 | 239 |
Depreciation DepreciationCr | 16 | 19 | 30 | 32 | 34 | 32 | 34 | 37 | 38 | 35 | 32 | 29 |
| 26 | 28 | -22 | 0 | 17 | -54 | -127 | -254 | -161 | -141 | -129 | -147 |
| 5 | 6 | -8 | 1 | 17 | -5 | -4 | 3 | 31 | -6 | -3 | 16 |
|
| 13.1 | 11.1 | -159.4 | 92.9 | 43.5 | -8,994.4 | -148.8 | -108.8 | 25.3 | 29.7 | 6.5 | -28.6 |
| 3.9 | 4.1 | -2.4 | -0.2 | -0.1 | -10.5 | -34.3 | -59.2 | -35.2 | -21.1 | -17.6 | -21.3 |
| 1.6 | 1.8 | -1.0 | 0.3 | 0.2 | -3.3 | -9.0 | -16.8 | -11.4 | -8.4 | -7.9 | -9.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
| 176 | 187 | 170 | 161 | 144 | 78 | -54 | -267 | -457 | -593 | -721 | -807 |
Current Liabilities Current LiabilitiesCr | 224 | 317 | 352 | 397 | 443 | 435 | 428 | 178 | 206 | 184 | 170 | 1,217 |
Non Current Liabilities Non Current LiabilitiesCr | 162 | 200 | 176 | 138 | 102 | 143 | 201 | 702 | 799 | 938 | 1,099 | 113 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 249 | 302 | 299 | 331 | 332 | 264 | 213 | 204 | 196 | 197 | 240 | 229 |
Non Current Assets Non Current AssetsCr | 350 | 438 | 427 | 392 | 384 | 418 | 389 | 435 | 379 | 358 | 335 | 322 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 13 | 73 | 43 | 92 | 109 | 92 | 26 | -127 | 48 | 69 | 89 |
Investing Cash Flow Investing Cash FlowCr | -118 | -111 | -16 | 18 | -26 | -56 | -17 | -98 | -11 | -7 | -5 |
Financing Cash Flow Financing Cash FlowCr | 107 | 33 | -19 | -111 | -74 | -32 | -6 | 232 | -40 | -64 | -77 |
|
Free Cash Flow Free Cash FlowCr | -111 | -30 | 26 | 80 | 88 | 75 | 29 | -185 | 36 | 62 | 85 |
| 65.0 | 316.8 | -313.6 | -9,536.4 | -19,935.8 | -186.3 | -20.9 | 49.2 | -24.7 | -51.2 | -70.6 |
CFO To EBITDA CFO To EBITDA% | 21.0 | 97.9 | 72.3 | 151.9 | 111.9 | 256.4 | -256.1 | 799.7 | 118.0 | 95.5 | 81.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 643 | 389 | 461 | 689 | 440 | 76 | 188 | 185 | 71 | 83 | 275 |
Price To Earnings Price To Earnings | 33.8 | 18.5 | 0.0 | 184.1 | 143.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 1.2 | 0.7 | 0.8 | 1.2 | 0.7 | 0.2 | 0.5 | 0.4 | 0.1 | 0.1 | 0.4 |
Price To Book Price To Book | 3.7 | 2.1 | 2.3 | 3.7 | 2.6 | 0.7 | -6.9 | -0.8 | -0.2 | -0.1 | -0.4 |
| 14.7 | 10.2 | 14.1 | 16.8 | 7.8 | 11.5 | -63.9 | -58.3 | 23.0 | 14.6 | 12.6 |
Profitability Ratios Profitability Ratios |
| 44.2 | 45.4 | 50.1 | 50.5 | 51.6 | 52.1 | 43.3 | 42.1 | 45.6 | 49.8 | 53.0 |
| 12.2 | 13.2 | 10.3 | 10.5 | 14.3 | 7.7 | -2.8 | -3.6 | 7.4 | 11.3 | 15.2 |
| 3.9 | 4.1 | -2.4 | -0.2 | -0.1 | -10.5 | -34.3 | -59.2 | -35.2 | -21.1 | -17.6 |
| 10.3 | 10.6 | 5.0 | 9.8 | 14.0 | 0.6 | -15.3 | -28.1 | -1.4 | 9.1 | 20.9 |
| 10.2 | 10.7 | -6.9 | -0.5 | -0.3 | -47.2 | 454.1 | 107.1 | 44.6 | 23.9 | 18.2 |
| 3.5 | 3.1 | -1.9 | -0.1 | -0.1 | -7.3 | -20.5 | -40.3 | -33.5 | -24.3 | -22.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Company Overview**
Setco Automotive Ltd, established in 1982, is India’s largest and a globally recognized manufacturer of **Medium and Heavy Commercial Vehicle (M&HCV) clutches**, operating as a **Tier I supplier** to leading OEMs such as Tata Motors, Ashok Leyland, Daimler, Mahindra, and Volvo Eicher. The company is the flagship entity of the Sheth Group and operates under the premium **'LIPE' brand** in both domestic and international markets. With over four decades of engineering excellence, Setco has evolved from a clutch specialist into a diversified auto component supplier for commercial vehicles and farm equipment.
The company holds a **dominant ~65% market share** in the domestic M&HCV clutch segment and serves a full spectrum of customers across **OEM, Original Equipment Spares (OES), Independent Aftermarket (IAM), and export markets**. Its integrated operations span the entire value chain—from product design and R&D to manufacturing, distribution, and aftermarket support.
---
### **Core Business Segments**
Setco's revenue is derived from four key business segments:
#### 1. **OEM Segment**
- Contributed **32.5% of total revenue in FY25**, growing **12% YoY** due to increased market share and new product development.
- A strategic focus on expanding business with M&HCV OEMs, especially with BS-VI-compliant and electric vehicle-ready clutch systems.
- Developing **new clutch ranges specifically for Light Commercial Vehicles (LCV)** and **farm tractors**, with commercial supply ramped up in Q4 FY25.
- Positioned to benefit from government-led infrastructure development and mining activity driving CV demand.
#### 2. **Aftermarket Segment**
- Accounts for **15.6% of FY25 revenue**, with **31% growth**, driven by rising vehicle parc, aging fleet, and increased demand for organized spare parts.
- Operates through two channels:
- **Original Equipment Spares (OES)**: Direct supply to OEMs' spare parts networks.
- **Independent Aftermarket (IAM)**: Branded under **'LIPE'**, with strong recognition across India and internationally.
- Aftermarket is seen as a **profitable and stable revenue stream**, less sensitive to cyclical demand downturns.
#### 3. **Farm Equipment (Tractor) Segment**
- A major strategic diversification beyond cyclical MHCV markets.
- Successfully entered **OEM supply for modern farm tractors** in FY22, with two major Indian OEMs on board.
- Developed next-gen clutches (e.g., 22-inch dual/double clutches) that have passed field testing and are in high demand globally.
- R&D focused on **high-efficiency, high-durability clutches** for high-horsepower tractors.
- Expected to grow into a **10–15% revenue contributor**, supported by India being the **world’s largest tractor producer**.
#### 4. **Exports & International Markets**
- A **key growth driver**, with three overseas subsidiaries:
- **Setco Automotive (UK) Ltd (SAUL)**: R&D hub and European marketing arm for LIPE brand.
- **Setco Automotive (NA) Inc (SANAI)**: North American subsidiary with strong sales traction.
- Middle East subsidiary: Supporting regional distribution and expansion.
---
### **Strategic Expansion & Product Diversification**
Setco is strategically broadening its product portfolio beyond clutches, focusing on **vertical integration** and **value-chain expansion**:
#### **Allied Products (Launched 2024–2025)**
- Launched a full line of **MHCV and LCV complementary products**:
- **Flywheels**, **Bearings**, **Brakes**, **Lubricants**, **Oils**
- Distributed through existing **pan-India network**, enhancing customer reach and cross-selling opportunities.
#### **New Product Launches (2025)**
- **Automotive Water Pump (June 2025)**: Designed for LCVs and MHCVs with focus on **thermal efficiency**, **NVH performance**, and **seal integrity**. Marks entry into the engine cooling segment.
- **Load Cushion & Torque Rod Bush**: Entry into **suspension solutions** for MHCVs, enhancing ride comfort and durability.
- **Angular Spring Design (ASD) Clutches**: Specifically developed for **North American market**, receiving strong market response.
- **Release Bearings, Central Support Bearings, Water Pumps, Diaphragm Springs**: Part of ongoing innovation strategy.
---
### **Manufacturing & R&D Infrastructure**
- **Five manufacturing units**: Kalol & Sitarganj (India), Haslingden (UK), Paris, Tennessee (USA), and Valladolid (Spain).
- Advanced **in-house capabilities**: Press shop, heat treatment, diaphragm spring manufacturing, and automated foundry operations.
- **Foundry Subsidiary – Lava Cast Pvt Ltd**:
- Focuses on **precision machined ferrous castings** for auto components.
- Achieved **record-low rejection rates (<5%)**, improved yield, and **exported to the US**.
- Completed financial restructuring; now targeting **external OEM customers** and export growth.
- Capable of supplying flywheels, covers, and machined casting products to US and European markets.
#### **R&D Capabilities**
- **Two R&D centers** in India and the UK.
- Equipped with **3D modeling, product lifecycle management, clutch testing, and validation** labs.
- Developed **over 120 clutch variants** for M&HCVs and tractors.
- Key role in designing clutches compliant with **BS-IV, BS-VI, and EUROMOT6 standards**.
- Leading innovation in **cerametallic clutches** with **double disc life** while maintaining driving comfort.
---
### **Digital Initiatives**
- **Setco Connect**: Mobile app enabling **distributors, retailers, and mechanics** to access products, place orders, and receive updates.
- Over **30,000 users onboarded** by Sep 2025.
- Enables **real-time sales monitoring, targeted campaigns**, and enhanced distribution efficiency.
- **Drive Rewards Program**: Incentive program to boost engagement and brand loyalty among mechanics and service partners.
---
### **Global Expansion & International Performance**
- **Setco Automotive (UK) Ltd (SAUL)**:
- Acts as both an **R&D hub** and **European marketing arm**.
- Promotes **LIPE brand** in Europe.
- Despite 2% sales growth and ongoing EBITDA losses, implementing **cost-reduction initiatives** and expanding distributor network.
- **Setco Automotive (NA) Inc (SANAI)**:
- **6% YoY sales growth** in Sep 2025, with **12% EBITDA margins**.
- New ASD clutch range gaining traction; future product launches planned.
- Viewed as a **high-margin, high-growth market**.
- **Export Opportunities**:
- Lava Cast secured supply contracts in the **US** and is under RFQs in **Europe**.
- Benefiting from **de-risking trends post-pandemic**, with Western customers shifting away from Chinese suppliers.
- Over **15,000 MT of annual RFQs** received for machined castings, with **5,000–8,000 MT** expected as long-term orders.
---
### **Recent Financial & Operational Highlights (2024–2025)**
- **OEM growth (12%) and Aftermarket boom (31% growth in FY25)** signal strong demand recovery.
- **BS-VI transition complete**: All clutch variants compliant and approved by domestic OEMs.
- **Expansion into LCV, off-highway, and export clutches** strengthens product depth.
- **Mechanical innovations**: Dual disc cerametallic clutch in late-field testing—potential game-changer in India.
- **Mission 2025 Strategy** driving operational excellence, cost control, workforce development, and product innovation.
---
### **Challenges & Mitigation**
- **Past liquidity stress** due to pandemic and BS-VI transition led to a **financial restructuring in FY21–22**, including:
- Transfer of clutch business to **Setco Auto Systems Pvt Ltd (SASPL)**.
- **INR 615 crores** raised through India Resurgence Fund (Bain Capital + Piramal Group).
- Funds used for debt refinancing, growth capital, and Lava Cast ramp-up.
- Lava Cast improved from losses to **positive EBITDA in H2 FY24**, supported by **bank-approved restructuring** and operational upgrades.