Textile - Spinning · Founded 1979 · www.pasupatitextiles.com · BSE 503092 · NSE PASUPATI SPG · ISIN INE909B01020
No Notes Added Yet
Business
Pasupati Spinning & Weaving Mills Ltd. is primarily engaged in the manufacturing of yarn, which falls under the textile spinning industry. The company procures raw materials, predominantly cotton and potentially man-made fibers, processes them through various stages like ginning, carding, drawing, and spinning to produce different types of yarn. This yarn is then sold to weaving and knitting units, garment manufacturers, and other textile producers. The core business model revolves around efficient raw material procurement, manufacturing quality yarn, and selling it to B2B customers, thereby generating revenue from the sale of finished yarn products. While the name includes "Weaving Mills," the primary focus based on the specified industry is spinning.
Revenue Mix
The company's primary business segment is textile spinning. Revenue is predominantly generated from the sale of various types of spun yarn (e.g., cotton yarn, blended yarn). Specific breakdowns of revenue contribution between different yarn types or any weaving operations are not publicly available or disclosed in detail.
Industry
The Indian textile spinning industry is highly fragmented, characterized by numerous players ranging from large integrated mills to smaller, independent spinning units. It is a commodity-driven business where price, quality, and timely delivery are critical. Pasupati Spinning & Weaving Mills Ltd. likely operates as a mid-tier player, competing on operational efficiency, product quality, and established customer relationships. Competition comes from both organized and unorganized sectors, and also from international players in the export market. The industry is sensitive to raw material price fluctuations and global textile demand trends.
MOAT
The textile spinning industry generally offers limited durable competitive advantages. Pasupati Spinning & Weaving Mills Ltd.'s potential advantages may include:
Operational Efficiency: Well-managed manufacturing processes leading to cost-effective production.
Established Customer Relationships: Long-standing ties with buyers, ensuring repeat business.
Scale (Moderate): Sufficient scale of operations that allows for better raw material procurement terms and efficient utilization of machinery compared to very small players.
Product Quality: Consistency in producing high-quality yarn that meets customer specifications.
These are primarily operational strengths rather than strong, defensible moats like network effects or high switching costs.
Growth Drivers
Key factors that could drive growth for Pasupati Spinning & Weaving Mills Ltd. over the next 3-5 years include:
Increasing Textile Demand: Growing domestic consumption of textiles and apparel driven by population growth and rising disposable incomes.
Export Opportunities: Strong global demand for Indian textiles and yarn, supported by favorable trade agreements.
Government Initiatives: Schemes like the Production Linked Incentive (PLI) for textiles and PM MITRA parks aimed at boosting manufacturing and competitiveness in the sector.
Capacity Expansion/Modernization: Investment in new machinery and increased production capacity to meet growing demand and improve efficiency.
Focus on Value-Added Products: Shifting towards specialty yarns or integrated operations (like weaving) for better margins.
Risks
Raw Material Price Volatility: Significant fluctuations in cotton and man-made fiber prices directly impact cost of goods sold and profitability.
Intense Competition: Highly fragmented industry leading to pricing pressure and potential margin erosion.
Demand Fluctuations: Economic downturns, changes in fashion trends, or global trade tensions can reduce demand for yarn.
Foreign Exchange Risk: Exposure to currency fluctuations given imports of certain raw materials and potential exports of finished products.
Technology Obsolescence: Need for continuous capital expenditure to upgrade machinery and stay competitive.
Environmental Regulations: Increasing scrutiny and regulations regarding water usage, waste management, and energy consumption.
Management & Ownership
Pasupati Spinning & Weaving Mills Ltd. is likely promoter-driven, which is common among Indian companies. The promoters typically play a significant role in strategic decision-making and operational oversight. The quality of management would depend on their experience in the textile industry, ability to navigate cyclical trends, operational efficiency, and capital allocation decisions. Ownership is generally concentrated among the promoter group, with a portion held by the public and institutional investors.
Outlook
Pasupati Spinning & Weaving Mills Ltd. operates in a foundational segment of the textile industry, benefiting from India's position as a major textile producer. The company's future performance will largely hinge on its ability to manage the inherent volatility of raw material prices and the highly competitive landscape. Potential tailwinds include growing domestic and global demand for textiles, coupled with supportive government policies for the textile sector. However, risks such as cyclical demand, cost pressures from raw materials and energy, and the need for continuous technological upgrades remain critical. A balanced view suggests that while the company has a stable operational base, its profitability will be sensitive to commodity cycles and global economic conditions, requiring efficient management and prudent capital allocation to sustain growth.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 27 | 26 | 27 | 23 | 24 | 25 | 28 | 21 | 25 | 26 |
| Other Income | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
| Total Income | 28 | 26 | 27 | 23 | 25 | 25 | 28 | 22 | 25 | 26 |
| Total Expenditure | 26 | 24 | 25 | 22 | 23 | 23 | 26 | 20 | 23 | 24 |
| Operating Profit | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | 0 | 1 | -0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Provision for Tax | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Profit After Tax | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted Earnings Per Share | 0.1 | 0 | 0.5 | -0.2 | 0.1 | 0.5 | 0.5 | 0 | 0.2 | 0.3 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 204 | 189 | 151 | 123 | 116 | 113 | 69 | 102 | 137 | 108 | 101 | 100 |
| Other Income | 3 | 1 | 2 | 3 | 3 | 2 | 1 | 2 | 3 | 2 | 1 | 1 |
| Total Income | 207 | 190 | 153 | 126 | 119 | 116 | 70 | 103 | 141 | 110 | 102 | 101 |
| Total Expenditure | 196 | 179 | 142 | 115 | 109 | 106 | 69 | 96 | 133 | 102 | 94 | 93 |
| Operating Profit | 11 | 11 | 12 | 11 | 10 | 10 | 1 | 7 | 8 | 8 | 8 | 8 |
| Interest | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 4 | 5 | 5 | 5 | 4 |
| Depreciation | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 4 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | 0 | 1 | 0 | 0 | 0 | -4 | 0 | 1 | 1 | 1 | 0 |
| Provision for Tax | -0 | 0 | -0 | -0 | 0 | 0 | -1 | -0 | -0 | 0 | -0 | 0 |
| Profit After Tax | 0 | 0 | 1 | 1 | 0 | 0 | -3 | 0 | 1 | 1 | 1 | 0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 0 | 0 | 1 | 1 | 0 | 0 | -3 | 0 | 1 | 1 | 1 | 0 |
| Adjusted Earnings Per Share | 0.2 | 0.1 | 0.9 | 0.7 | 0.1 | 0.1 | -3.3 | 0.1 | 1.2 | 0.6 | 0.9 | 1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -6% | -0% | -2% | -7% |
| Operating Profit CAGR | 0% | 5% | -4% | -3% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -24% | 16% | 32% | 4% |
| ROE Average | 3% | 3% | -0% | 0% |
| ROCE Average | 7% | 7% | 5% | 7% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 28 | 28 | 31 | 31 | 32 | 32 | 29 | 29 | 30 | 30 | 32 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 12 | 10 | 2 | 1 | 0 | 0 | 2 | 9 | 6 | 4 | 6 |
| Other Non-Current Liabilities | 2 | 2 | 9 | 7 | 6 | 5 | 4 | 7 | 5 | 4 | 5 |
| Total Current Liabilities | 71 | 70 | 69 | 71 | 73 | 77 | 70 | 63 | 62 | 63 | 63 |
| Total Liabilities | 114 | 110 | 111 | 110 | 111 | 113 | 104 | 107 | 103 | 101 | 106 |
| Fixed Assets | 43 | 40 | 41 | 39 | 36 | 33 | 30 | 29 | 30 | 33 | 38 |
| Other Non-Current Assets | 1 | 2 | 1 | 1 | 2 | 2 | 3 | 2 | 2 | 2 | 2 |
| Total Current Assets | 70 | 68 | 68 | 70 | 73 | 78 | 72 | 76 | 71 | 67 | 66 |
| Total Assets | 114 | 110 | 111 | 110 | 111 | 113 | 104 | 107 | 103 | 101 | 106 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 3 | 4 | 2 | 1 | 1 | 4 | 0 | 2 | 1 | 1 | 2 |
| Cash Flow from Operating Activities | 1 | 3 | 4 | -1 | 3 | -4 | 0 | -7 | 7 | 6 | 4 |
| Cash Flow from Investing Activities | -1 | -1 | -5 | -1 | -1 | -1 | -0 | -2 | -3 | -5 | -8 |
| Cash Flow from Financing Activities | 0 | -1 | 0 | 2 | 1 | 1 | 2 | 8 | -4 | 0 | 2 |
| Net Cash Inflow / Outflow | 1 | 1 | -1 | 0 | 3 | -4 | 2 | -1 | 0 | 1 | -1 |
| Closing Cash & Cash Equivalent | 4 | 4 | 1 | 1 | 4 | 0 | 2 | 1 | 1 | 2 | 0 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.2 | 0.13 | 0.88 | 0.65 | 0.11 | 0.05 | -3.3 | 0.06 | 1.18 | 0.63 | 0.94 |
| CEPS(Rs) | 4.51 | 4.42 | 5.35 | 4.54 | 4.01 | 4.07 | 0.73 | 4.04 | 3.35 | 2.99 | 3.18 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 30.15 | 30.28 | 32.83 | 33.56 | 34.08 | 34.14 | 30.56 | 30.6 | 31.85 | 32.6 | 33.74 |
| Core EBITDA Margin(%) | 4 | 5.2 | 6.31 | 6.81 | 6.02 | 6.43 | -0.09 | 5.51 | 3.28 | 5.33 | 6.35 |
| EBIT Margin(%) | 3.32 | 3.58 | 4.91 | 5.89 | 5.48 | 5.28 | 1.67 | 3.51 | 4.21 | 5.36 | 5.54 |
| Pre Tax Margin(%) | 0.09 | 0.12 | 0.43 | 0.31 | 0.22 | 0.09 | -5.63 | 0.03 | 0.76 | 0.75 | 0.83 |
| PAT Margin (%) | 0.09 | 0.06 | 0.54 | 0.49 | 0.09 | 0.04 | -4.48 | 0.05 | 0.8 | 0.54 | 0.85 |
| Cash Profit Margin (%) | 2.06 | 2.18 | 3.3 | 3.44 | 3.22 | 3.35 | 0.99 | 3.71 | 2.27 | 2.59 | 2.87 |
| ROA(%) | 0.17 | 0.11 | 0.74 | 0.55 | 0.09 | 0.04 | -2.83 | 0.05 | 1.04 | 0.57 | 0.85 |
| ROE(%) | 0.67 | 0.43 | 2.78 | 1.97 | 0.31 | 0.15 | -10.22 | 0.18 | 3.77 | 1.95 | 2.84 |
| ROCE(%) | 8.66 | 8.67 | 9.98 | 9.88 | 8.29 | 7.57 | 1.46 | 4.51 | 7.12 | 7.1 | 6.83 |
| Receivable days | 42.72 | 48.02 | 65.37 | 87.06 | 88.04 | 91.89 | 157.04 | 106.49 | 80.62 | 99.11 | 101.18 |
| Inventory Days | 62.54 | 68.05 | 78.99 | 91.13 | 100.68 | 109.89 | 170.76 | 112.76 | 83.1 | 94.91 | 91.69 |
| Payable days | 79.03 | 90.75 | 114.18 | 153.53 | 154.75 | 173.7 | 235.18 | 142.91 | 64.76 | 83.06 | 87.1 |
| PER(x) | 84.95 | 168.08 | 18.18 | 35.52 | 191.55 | 148.3 | 0 | 469.31 | 13.4 | 48.61 | 35.47 |
| Price/Book(x) | 0.57 | 0.72 | 0.49 | 0.69 | 0.6 | 0.23 | 0.17 | 0.85 | 0.49 | 0.94 | 0.99 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.31 | 0.35 | 0.35 | 0.51 | 0.51 | 0.47 | 0.72 | 0.74 | 0.46 | 0.72 | 0.84 |
| EV/Core EBITDA(x) | 5.82 | 6.06 | 4.54 | 5.76 | 5.91 | 5.46 | 47.98 | 10.37 | 8.07 | 9.76 | 10.75 |
| Net Sales Growth(%) | -1.79 | -7.39 | -19.87 | -18.59 | -5.78 | -2.4 | -39.3 | 47.93 | 30.69 | -23.36 | -6.88 |
| EBIT Growth(%) | -1.4 | -0.31 | 9.88 | -2.19 | -12.36 | -6.05 | -80.8 | 211.16 | 62.06 | -0.09 | -1.02 |
| PAT Growth(%) | 140.44 | -35.41 | 574.51 | -25.53 | -83.7 | -50.4 | -6359.23 | 101.68 | 2023.6 | -46.65 | 49.92 |
| EPS Growth(%) | 140.43 | -35.42 | 574.73 | -25.53 | -83.7 | -50.42 | -6359.28 | 101.68 | 2022.38 | -46.65 | 49.91 |
| Debt/Equity(x) | 1.79 | 1.74 | 1.33 | 1.41 | 1.45 | 1.51 | 1.69 | 1.86 | 1.72 | 1.7 | 1.71 |
| Current Ratio(x) | 0.98 | 0.98 | 0.99 | 0.98 | 1 | 1.02 | 1.03 | 1.22 | 1.14 | 1.06 | 1.05 |
| Quick Ratio(x) | 0.47 | 0.49 | 0.53 | 0.56 | 0.53 | 0.57 | 0.6 | 0.7 | 0.66 | 0.64 | 0.64 |
| Interest Cover(x) | 1.03 | 1.03 | 1.1 | 1.06 | 1.04 | 1.02 | 0.23 | 1.01 | 1.22 | 1.16 | 1.18 |
| Total Debt/Mcap(x) | 3.16 | 2.41 | 2.75 | 2.04 | 2.43 | 6.59 | 9.74 | 2.19 | 3.47 | 1.82 | 1.73 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.91 | 74.91 | 74.91 | 74.91 | 74.91 | 74.91 | 74.91 | 74.91 | 74.91 | 74.89 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
| Public | 24.98 | 24.98 | 24.98 | 24.98 | 24.98 | 24.98 | 24.98 | 24.98 | 24.98 | 25 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -6% | 0% | -2% | -7% |
| Operating Profit CAGR | 0% | +5% | -4% | -3% |
| PAT CAGR | 0% | — | — | — |
| Share Price CAGR | -24% | +16% | +32% | +4% |
| ROE Average | +3% | +3% | 0% | 0% |
| ROCE Average | +7% | +7% | +5% | +7% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.91 | 74.91 | 74.91 | 74.91 | 74.91 | 74.91 | 74.91 | 74.91 | 74.91 | 74.89 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
| Public | 25.09 | 25.09 | 25.09 | 25.09 | 25.09 | 25.09 | 25.09 | 25.09 | 25.09 | 25.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 | 0.93 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.