Setubandhan Infra Peer Comparison

NSE: SETUINFRA | BSE: 533605

₹0.48

₹0.02 (4.35%)

As on 28-Aug-2026IST

Market cap

₹6 Cr

Revenue (TTM)

₹70 Cr

P/E Ratio

--

P/B Ratio

0.1

Div. Yield

0 %

Edit

	Setubandhan Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Market cap (₹ Cr)	6	23,650	23,625	23,033	21,792
Revenue (₹ Cr)	70	27,380	12,752	7,686	10,185
Net Profit (₹ Cr)	0.09	1,128.57	765.12	954.14	601.20
Net Margin (%)	0.13	4.10	5.86	12.14	5.81
RoE (%)	0.18	14.91	24.04	4.76	27.06
Price to Earnings	--	20.81	31.81	24.14	36.23
Price-To-Book	0.13	2.92	7.44	1.05	8.58

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement (₹ Cr)

	Setubandhan Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Operating Revenue	69.99	16,361.44	8,876.37	6,401.64	5,090.91
Total Income	70.53	16,452.49	9,273.31	6,703.31	5,119.53
Total Expenditure	68.71	14,888.83	8,531.72	3,166.02	4,691.02
EBITDA	1.28	1,472.61	344.65	3,235.62	399.89
Depreciation	1.25	391.75	5.22	832.12	113.52
EBIT	0.03	1,080.86	339.44	2,403.50	286.38
Interest	0.02	621.17	195.81	1,521.21	165.39
Other Income	0.54	91.05	396.95	301.67	28.62
Exceptional Items	--	90.78	-169.66	--	--
Profit before Tax	0.55	641.52	371.91	1,076.95	183.88
Provision for Tax	0.46	206.50	93.90	356.94	59.15
Profit after Tax	0.09	435.02	278.01	720.01	124.73

Liabilities (₹ Cr)

	Setubandhan Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Shareholder's Funds	49.52	4,720.62	1,944.50	13,378.90	1,237.51
Minority Interest	0.02	-26.76	179.91	--	3.98
Non-Current Liabilities	24.20	2,108.54	-81.14	25,019.14	229.44
Current Liabilities	133.09	12,135.35	10,501.04	4,544.57	3,669.75
Total Liabilities	206.83	19,520.64	12,878.93	42,942.60	5,148.27

Assets (₹ Cr)

	Setubandhan Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Non-Current Assets	79.67	3,651.17	1,783.07	35,737.42	1,457.34
Current Assets	127.16	14,728.61	10,752.80	7,205.19	3,683.34
Total Assets	206.83	19,520.64	12,878.93	42,942.60	5,148.27
Total Debt*	78.54	3,682.46	0.00	15,742.11	724.74
Net Current Assets	-5.93	2,593.26	251.76	2,660.62	13.59
Contingent Liabilities	--	280.36	2,575.48	535.84	1,223.63

Cashflow (₹ Cr)

	Setubandhan Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Cash From Operating Activities	--	656.39	-374.07	1,764.13	471.06
Cash Flow from Investing Activities	--	-326.13	272.27	-650.35	-438.14
Cash from Financing Activities	--	-437.88	-90.27	-860.50	27.79
Net Cash Inflow / Outflow	--	-107.62	-192.08	253.28	60.71

Ratios

Profitability Ratios

	Setubandhan Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
ROCE (%)	0.44	15.41	30.59	9.02	19.36
ROE (%)	0.18	9.67	14.98	5.55	10.53
ROA (%)	0.04	2.39	2.17	1.67	2.85
EBIT Margin (%)	2.61	9.56	8.35	55.26	8.42
Net Margin (%)	0.13	2.64	3.00	10.74	2.44
Cash Profit Margin (%)	1.92	5.05	3.19	24.25	4.68

Growth Ratios

	Setubandhan Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Revenue Growth (%)	-36.48	10.72	15.42	10.30	33.65
EBIT Growth (%)	152.32	11.36	29.81	5.51	40.53
Net Profit Growth (%)	101.49	-18.70	16.85	99.23	79.88
EPS Growth (%)	101.50	-25.23	18.89	99.25	75.48
Book Value Growth (%)	0.16	10.33	10.00	6.47	9.40

Valuation Ratios

	Setubandhan Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Price / Earnings	120.55	19.72	15.93	21.07	14.47
Price / Book Value	0.22	1.84	3.28	1.13	1.45
Dividend Yield (%)	0.00	1.31	1.53	0.80	0.72
EV/EBITDA	48.96	7.24	1.96	8.06	4.42
Market Cap (₹ Cr)	11.06	8,692.83	6,370.57	15,169.97	1,797.60

Solvency Ratios

	Setubandhan Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Debt to Equity	1.59	0.78	0.00	1.18	0.59
Short term debt to equity ratio	1.44	0.42	--	0.10	0.36
Current Ratio	0.96	1.21	1.02	1.59	1.00
Quick Ratio	0.59	1.11	0.89	1.52	0.85
Interest Coverage	24.56	2.03	2.90	1.71	2.11

Operating Efficiency Ratios

	Setubandhan Infra	Kalpataru Project	NBCC (India)	IRB Infra Dev	Cemindia Projects
Debtors to sales (%)	32.73	32.10	22.46	25.54	21.22
Asset Turnover	0.34	0.90	0.69	0.15	1.16
Receivable days	147.98	109.65	82.53	74.94	61.02
Inventory Days	256.74	25.93	60.11	17.57	35.03
Payable days	8,034.65	239.76	0.00	385.24	234.04
Cash Conversion Cycle	-7,629.93	-104.18	142.64	-292.72	-137.99