Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹26 Cr.
Stock P/E
30
P/B
0.8
Current Price
₹28.3
Book Value
₹ 34.3
Face Value
10
52W High
₹43.5
52W Low
₹ 25.7
Dividend Yield
0%

Pasupati Spinning Overview

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.

Pasupati Spinning Share Price

Live · BSE / NSE · Inception: 1979
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Pasupati Spinning Quarterly Results

#(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

Pasupati Spinning Profit & Loss

#(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

Pasupati Spinning Balance Sheet

#(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

Pasupati Spinning Cash Flow

#(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

Pasupati Spinning Ratios

# 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

Growth Rates

Compounded annual
# 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%

Pasupati Spinning Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 74.89 %
FII 0 %
DII (MF + Insurance) 0.11 %
Public (retail) 25.11 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 74.9174.9174.9174.9174.9174.9174.9174.9174.9174.89
FII 0000000000
DII 0.110.110.110.110.110.110.110.110.110.11
Public 25.0925.0925.0925.0925.0925.0925.0925.0925.0925.11
Others 0000000000
Total 100100100100100100100100100100

Pasupati Spinning Peer Comparison

Textile - Spinning Edit Columns

Pasupati Spinning Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Pasupati Spinning Pros & Cons

Pros

  • Stock is trading at 0.8 times its book value

Cons

  • Company has a low return on equity of 3% over the last 3 years.
  • Debtor days have increased from 83.06 to 87.1days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp