Chaman LAL Setia EXP Ltd
NSE: CLSEL · Other Agricultural Products · sector
₹254.65NSE close 2026-10-26
Key numbers
Market cap₹1,266 cr
Price₹254.65
52w high / low₹325 / ₹204
P/E10.1xSector median 12.8x
P/B1.5xSector median 1.4x
Book value₹168.6
Dividend yield–Sector median 0.79%
ROE15.9%Sector median 7.3%
ROCE19.2%Sector median 8.8%
OPM11.6%Sector median 6.5%
Debt / equity0.10xSector median 0.21x
EV/EBITDA7.1xSector median 11.2x
Interest cover19.8x
Current ratio6.94x
Sales growth 3y+1.2%Sector median +11.6%
Profit growth 3y-0.8%Sector median +5.8%
PEG20.41x
Last 12 months to Jun 2026, Standalone. "Sector median" = middle value of 69 companies in Other Agricultural Products (P/E median leaves out loss-making companies). Tap ? for what a number means.
Things to know
- Cash ₹129 cr vs borrowings ₹83 cr (FY26): cash is higher (net cash).
- Operating profit covered interest 19.8x in the last 12 months.
- Operating cash flow was below net profit in 5 of the last 5 years (FY26, FY25, FY24, FY23, FY22).
- Revenue was higher than a year earlier in 3 of the last 4 quarters.
- Other income was 9% of net profit in the last 12 months.
- Dividend paid in 4 of the last 5 financial years.
- Price ₹254.65 on 2026-10-26: -21.6% from the 52-week high, +25.0% from the 52-week low.
Plain facts from the filings, built by the same fixed rules for every company. A line appears only when the data for it is available. Not a view on the stock.
Charts
Weekly close · high ₹425.20 · low ₹221.50
RevenueNet profit
RevenueNet profit
Quarterly results
| ₹ cr | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 369 | 395 | 368 | 307 | 273 | 431 | 428 | 346 |
| EBITDA | 36 | 40 | 33 | 29 | 24 | 51 | 52 | 44 |
| OPM % | 9.8% | 10.0% | 9.1% | 9.6% | 8.9% | 11.8% | 12.1% | 12.6% |
| Other income | 2 | 3 | 2 | 2 | 4 | 1 | 4 | 2 |
| Net profit | 27 | 29 | 25 | 22 | 19 | 36 | 38 | 32 |
| EPS (₹) | 5.55 | 5.83 | 4.93 | 4.35 | 3.81 | 7.24 | 7.70 | 6.44 |
| Revenue YoY | -26.1% | +9.0% | +16.5% | +12.6% | ||||
| Profit YoY | -29.1% | +23.9% | +55.9% | +47.8% |
Standalone figures where filed. Latest quarter Jun 2026.
Profit & loss (yearly)
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 | TTM |
|---|---|---|---|---|---|---|
| Revenue | 932 | 1,387 | 1,356 | 1,495 | 1,440 | 1,478 |
| EBITDA | 95 | 159 | 162 | 141 | 157 | 171 |
| Net profit | 65 | 118 | 116 | 103 | 115 | 125 |
| EPS (₹) | 12.57 | 22.76 | 22.36 | 20.68 | 23.10 | 25.19 |
| Revenue growth | +48.8% | -2.3% | +10.3% | -3.7% | +2.7% | |
| Profit growth | +81.1% | -1.7% | -11.0% | +11.6% | +22.8% | |
| Dividend / share (₹) | 0.56 | – | 1.00 | 2.25 | 2.50 |
| Compounded growth | 3 years | 5 years | Last 12 months |
|---|---|---|---|
| Sales | +1.2% | +11.1% | +2.7% |
| Net profit | -0.8% | +7.0% | +22.8% |
| EPS | +0.5% | +7.8% | – |
| Share price | – | -6.1% (2y) | -0.6% |
Balance sheet
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| Shareholders' equity | – | 608 | 714 | 733 | 838 |
| Borrowings | – | 120 | 175 | 123 | 83 |
| Cash & equivalents | – | 46 | 67 | 58 | 129 |
| Total assets | – | 818 | 994 | 968 | 1,040 |
| Fixed assets | – | 133 | 143 | 156 | 167 |
| Capital work in progress | – | 9 | 5 | 6 | 0 |
| Investments | – | 0 | 0 | 0 | 0 |
| Receivables | – | 154 | 200 | 228 | 234 |
| Inventory | – | 414 | 499 | 434 | 427 |
| Payables | – | 9 | 7 | 11 | 8 |
Year-end figures from the March annual filing.
Cash flow
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| Cash from operations | -58 | 37 | -18 | 73 | 51 |
| Cash from investing | -7 | -4 | -6 | -11 | -2 |
| Cash from financing | 15 | -4 | 45 | -62 | -49 |
| Capex | 11 | 9 | 14 | 17 | 10 |
| Free cash flow | -69 | 28 | -31 | 55 | 41 |
Free cash flow = cash from operations − capex.
Ratios by year
| ₹ cr | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ROE % | – | 19.3% | 16.2% | 14.0% | 13.7% |
| ROCE % | – | 22.6% | 18.5% | 17.1% | 17.7% |
| Debtor days | – | 40 | 54 | 56 | 59 |
| Inventory days | – | 143 | 173 | 136 | 141 |
| Payable days | – | 3 | 3 | 4 | 3 |
| Cash conversion cycle (days) | – | 180 | 224 | 188 | 197 |
| Working capital days | – | 136 | 168 | 155 | 189 |
Shareholding
| Holder | % (2026-09-30) |
|---|---|
| Promoters | 74.05% |
| FIIs | 3.44% |
| DIIs | 1.47% |
| Public (non-institutions) | 21.04% |
| Quarter | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|
| Promoters % | 74.05% | 74.05% | 74.05% | 74.05% | 74.05% | 74.05% | 74.05% | 74.05% |
| Promoter group | % |
|---|---|
| Rajeev Setia | 36.62% |
| Vijay Kumar Setia | 35.33% |
| Neelam Setia | 0.59% |
| Sushma Setia | 0.55% |
| Sankesh Setia | 0.50% |
| Ankit Setia | 0.33% |
| Sukarn Setia | 0.08% |
| Manju Ahuja | 0.02% |
| Lajwanti | 0.01% |
| Jagjit Singh | 0.01% |
| Kali RAM Suresh KR | 0.01% |
| Manoj Ahuja | 0.00% |
| S.A Export | 0.00% |
| Star Export | 0.00% |
| AVN Group | 0.00% |
| Public holders above 1% | % |
|---|---|
| Altitude Investment Fund PCC- Cell 1 | 2.98% |
| Prudent Equity ACE Fund | 1.46% |
| Manohar Devabhaktuni | 1.29% |
26,871 shareholders. Pledged: – of promoter shares.
Peers in Other Agricultural Products
| Company | Market cap | P/E | P/B | ROE | ROCE | OPM | Sales 3y | Div yield |
|---|---|---|---|---|---|---|---|---|
| LTFOODS | ₹13,272 cr | 20.7x | 2.9x | 15.3% | 18.8% | 10.7% | +26.3% | 0.79% |
| KRBL | ₹8,074 cr | 10.7x | 1.4x | 13.7% | 17.2% | 16.5% | +4.4% | 1.00% |
| GAEL | ₹6,471 cr | 15.6x | 2.0x | 13.2% | 15.5% | 9.9% | +5.3% | 0.18% |
| KSCL | ₹3,578 cr | 14.5x | 2.0x | 15.3% | 14.6% | 22.9% | +9.2% | 0.72% |
| TRUALT | ₹3,347 cr | 23.9x | 2.2x | 9.8% | 11.7% | 18.6% | – | – |
| AEROPLANE | ₹2,135 cr | 16.5x | 2.3x | 11.2% | 13.3% | 9.8% | – | – |
| GRMOVER | ₹1,861 cr | 19.1x | 3.1x | 14.9% | 13.2% | 5.5% | +8.7% | – |
| SANSTAR | ₹1,801 cr | 37.5x | 2.6x | 6.5% | 7.4% | 6.6% | – | – |
| TRUEGREEN | ₹1,437 cr | 11.8x | 9.0x | 39.0% | 17.5% | 19.0% | – | – |
| CLSEL | ₹1,266 cr | 10.1x | 1.5x | 15.9% | 19.2% | 11.6% | +1.2% | – |
Dividends & corporate actions
| Ex-date | Action | Detail |
|---|---|---|
| 2026-09-21 | Dividend | Dividend - Rs 3 Per Share |
| 2025-09-15 | Dividend | Dividend - Rs 2.50 Per Share |
| 2024-09-20 | Dividend | Annual General Meeting/Dividend - Rs 2.25 Per Share |
| 2024-08-19 | Buyback | Buy Back |
| 2023-09-21 | Dividend | Annual General Meeting/Dividend - Re 1 Per Share |
| 2022-09-21 | Other | Annual General Meeting |
| 2021-09-21 | Dividend | Annual General Meeting/ Dividend Rs 0.56 Per Share |
Documents
- Annual report FY26
- Annual report FY25
- Annual report FY24
- Annual report FY23
- Annual report FY22
- Announcements NSE filings
- BRSR FY26
- Latest results (data file) XBRL
- Announcements BSE filings
Links go to the original files on the exchange website.
About the company
- RICE: Manufacturing/Purchase Rice out of paddy and to make it saleable and to sell it in domestic and export
| Sector | Fast Moving Consumer Goods |
| Industry | Other Agricultural Products |
| Sub-industry | Other Agricultural Products |
| Symbol | CLSEL |
| BSE code | 530307 |
| ISIN | INE419D01026 |
| Face value | ₹2.0 |
| Incorporated | 1994-09-21 |
| Website | www.clsel.in |
| Plants (India / abroad) | 2 / 0 |
From the company's filings (BRSR FY26).
Data built 2026-10-23 from NSE company filings (XBRL: Integrated Filing - Financials + financial results), NSE shareholding & pledge data; price = NSE close 2026-10-26.