Setco Automotive Peer Comparison

NSE: SETCO | BSE: 505075

₹14.85

₹-0.76 (-4.87%)

As on 26-Oct-2026IST

Market cap

₹204 Cr

Revenue (TTM)

₹679 Cr

P/E Ratio

0.8

P/B Ratio

-0.5

Div. Yield

0 %

Edit

	Setco Automotive	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Market cap (₹ Cr)	204	26,717	25,943	24,423	23,149
Revenue (₹ Cr)	679	4,994	3,753	4,210	5,175
Net Profit (₹ Cr)	241.28	255.62	350.03	499.25	439.52
Net Margin (%)	26.67	5.09	9.18	11.45	8.44
RoE (%)	--	23.29	12.48	14.23	11.70
Price to Earnings	0.83	89.76	74.46	48.92	52.90
Price-To-Book	-0.53	18.57	8.19	6.36	5.67

Income Statement (₹ Cr)

	Setco Automotive	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Operating Revenue	679.09	4,994.24	3,752.87	4,209.56	5,174.58
Total Income	907.76	5,021.18	3,814.04	4,361.78	5,210.66
Total Expenditure	615.08	4,537.41	3,056.79	3,548.23	4,124.19
EBITDA	64.01	456.83	696.09	661.34	1,050.39
Depreciation	23.73	107.42	220.18	131.37	297.63
EBIT	40.28	349.41	475.91	529.97	752.76
Interest	-0.33	17.30	39.28	5.23	191.26
Other Income	228.67	26.94	61.17	152.22	36.08
Exceptional Items	-8.19	-13.76	-33.17	-7.94	-11.74
Profit before Tax	261.09	345.29	464.63	669.02	585.84
Provision for Tax	18.96	89.67	114.60	169.77	146.32
Profit after Tax	242.13	255.62	350.03	499.25	439.52

	Setco Automotive	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Shareholder's Funds	-708.17	1,368.75	3,087.37	3,690.58	3,932.09
Minority Interest	4.46	-0.66	-2.81	0.00	-1.74
Non-Current Liabilities	116.24	145.57	354.78	76.03	2,206.53
Current Liabilities	1,126.30	892.17	1,032.40	658.89	1,631.55
Total Liabilities	528.55	--	5,058.81	4,425.50	7,772.25

	Setco Automotive	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Non-Current Assets	283.58	804.04	2,423.84	706.49	4,601.49
Current Assets	243.83	1,484.19	1,804.13	3,492.80	2,329.69
Total Assets	528.55	--	5,058.81	4,425.50	7,772.25
Total Debt*	1,070.41	--	456.51	0.00	2,058.67
Net Current Assets	-882.47	592.02	771.73	2,833.91	698.14
Contingent Liabilities	8.20	--	90.10	58.89	1,124.94

	Setco Automotive	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Cash From Operating Activities	233.94	--	387.07	810.16	501.69
Cash Flow from Investing Activities	5.56	--	-441.43	-707.43	-665.03
Cash from Financing Activities	-218.28	--	104.45	-52.09	244.98
Net Cash Inflow / Outflow	21.22	--	50.09	50.64	81.64

	Setco Automotive	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
ROCE (%)	13.49	--	14.29	20.23	11.84
ROE (%)	0.00	23.29	12.48	14.23	11.70
ROA (%)	43.66	11.48	8.51	12.16	6.04
EBIT Margin (%)	5.93	7.00	12.68	12.59	14.55
Net Margin (%)	26.67	5.09	9.18	11.45	8.44
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Setco Automotive	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Revenue Growth (%)	14.15	14.78	23.49	9.03	10.32
EBIT Growth (%)	-35.79	7.85	40.86	6.91	33.40
Net Profit Growth (%)	354.39	0.59	52.25	3.22	27.62
EPS Growth (%)	487.03	-1.67	57.34	-13.55	30.71
Book Value Growth (%)	-1.79	--	12.50	14.81	47.32

	Setco Automotive	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Price / Earnings	0.80	69.59	69.54	9.73	51.86
Price / Book Value	-0.53	18.57	8.19	6.36	5.67
Dividend Yield (%)	0.00	0.36	0.10	0.03	0.22
EV/EBITDA	19.28	57.99	37.35	33.56	23.76
Market Cap (₹ Cr)	258.70	--	12,936.70	26,393.36	20,024.76

	Setco Automotive	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Debt to Equity	-0.12	0.03	0.03	0.00	0.40
Short term debt to equity ratio	-1.68	--	0.09	--	0.03
Current Ratio	0.22	1.66	1.75	5.30	1.43
Quick Ratio	0.11	1.20	1.10	4.87	0.68
Interest Coverage	-790.18	20.96	12.83	128.89	4.06

	Setco Automotive	Gabriel India	Sansera Eng	ZF Commercial	Asahi India Glass
Debtors to sales (%)	10.44	13.55	16.71	22.37	9.83
Asset Turnover	1.22	2.24	0.91	1.03	0.71
Receivable days	31.78	--	56.43	89.54	34.82
Inventory Days	57.86	--	61.16	20.50	85.94
Payable days	96.13	--	113.71	62.65	233.34
Cash Conversion Cycle	-6.49	--	3.89	47.39	-112.59

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.