Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Setco Automotive Ltd

SETCO
NSE
26.91
4.34%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Setco Automotive Ltd

SETCO
NSE
26.91
4.34%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
360Cr
Close
Close Price
26.91
Industry
Industry
Auto Ancillaries - Clutches
PE
Price To Earnings
PS
Price To Sales
0.47
Revenue
Revenue
765Cr
Rev Gr TTM
Revenue Growth TTM
12.61%
PAT Gr TTM
PAT Growth TTM
22.38%
Peer Comparison
How does SETCO stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
SETCO
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
160145146165177163160180211179179197
Growth YoY
Revenue Growth YoY%
2.7-8.125.948.110.412.09.79.019.09.912.09.3
Expenses
ExpensesCr
140132134140155143140150170157155168
Operating Profit
Operating ProfitCr
211412252219202941222429
OPM
OPM%
12.89.48.315.012.511.912.416.419.312.113.514.7
Other Income
Other IncomeCr
-9111-21623021
Interest Expense
Interest ExpenseCr
404245474649525758586162
Depreciation
DepreciationCr
1199998888876
PBT
PBTCr
-41-37-41-29-34-37-35-34-22-44-41-39
Tax
TaxCr
31000-6-200-1-2018
PAT
PATCr
-72-37-41-29-28-35-35-34-22-42-41-57
Growth YoY
PAT Growth YoY%
-169.4-31.27.439.460.64.314.3-17.222.8-19.8-18.5-66.2
NPM
NPM%
-44.8-25.4-27.9-17.8-16.0-21.7-21.8-19.1-10.4-23.6-23.1-29.1
EPS
EPS
-4.3-2.3-2.5-1.8-1.8-2.2-2.2-2.1-1.4-2.6-2.0-3.8

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
524564570574680470359435546641719765
Growth
Revenue Growth%
34.57.51.10.818.5-30.9-23.621.125.417.412.26.4
Expenses
ExpensesCr
460490511514583434369451505568609650
Operating Profit
Operating ProfitCr
647459609736-10-164072109115
OPM
OPM%
12.213.210.310.514.37.7-2.8-3.67.411.315.215.1
Other Income
Other IncomeCr
460236-1-24-93-81116
Interest Expense
Interest ExpenseCr
26335150535759108155180217239
Depreciation
DepreciationCr
161930323432343738353229
PBT
PBTCr
2628-22017-54-127-254-161-141-129-147
Tax
TaxCr
56-8117-5-4331-6-316
PAT
PATCr
2123-14-1-1-50-123-257-192-135-126-163
Growth
PAT Growth%
13.111.1-159.492.943.5-8,994.4-148.8-108.825.329.76.5-28.6
NPM
NPM%
3.94.1-2.4-0.2-0.1-10.5-34.3-59.2-35.2-21.1-17.6-21.3
EPS
EPS
1.61.8-1.00.30.2-3.3-9.0-16.8-11.4-8.4-7.9-9.8

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
272727272727272727272727
Reserves
ReservesCr
17618717016114478-54-267-457-593-721-807
Current Liabilities
Current LiabilitiesCr
2243173523974434354281782061841701,217
Non Current Liabilities
Non Current LiabilitiesCr
1622001761381021432017027999381,099113
Total Liabilities
Total LiabilitiesCr
598740726723716682602639574556575551
Current Assets
Current AssetsCr
249302299331332264213204196197240229
Non Current Assets
Non Current AssetsCr
350438427392384418389435379358335322
Total Assets
Total AssetsCr
598740726723716682602639574556575551

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
137343921099226-127486989
Investing Cash Flow
Investing Cash FlowCr
-118-111-1618-26-56-17-98-11-7-5
Financing Cash Flow
Financing Cash FlowCr
10733-19-111-74-32-6232-40-64-77
Net Cash Flow
Net Cash FlowCr
4-76-47037-4-36
Free Cash Flow
Free Cash FlowCr
-111-302680887529-185366285
CFO To PAT
CFO To PAT%
65.0316.8-313.6-9,536.4-19,935.8-186.3-20.949.2-24.7-51.2-70.6
CFO To EBITDA
CFO To EBITDA%
21.097.972.3151.9111.9256.4-256.1799.7118.095.581.7

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
643389461689440761881857183275
Price To Earnings
Price To Earnings
33.818.50.0184.1143.30.00.00.00.00.00.0
Price To Sales
Price To Sales
1.20.70.81.20.70.20.50.40.10.10.4
Price To Book
Price To Book
3.72.12.33.72.60.7-6.9-0.8-0.2-0.1-0.4
EV To EBITDA
EV To EBITDA
14.710.214.116.87.811.5-63.9-58.323.014.612.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
44.245.450.150.551.652.143.342.145.649.853.0
OPM
OPM%
12.213.210.310.514.37.7-2.8-3.67.411.315.2
NPM
NPM%
3.94.1-2.4-0.2-0.1-10.5-34.3-59.2-35.2-21.1-17.6
ROCE
ROCE%
10.310.65.09.814.00.6-15.3-28.1-1.49.120.9
ROE
ROE%
10.210.7-6.9-0.5-0.3-47.2454.1107.144.623.918.2
ROA
ROA%
3.53.1-1.9-0.1-0.1-7.3-20.5-40.3-33.5-24.3-22.0
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.