Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹147 Cr.
Stock P/E
46.8
P/B
1.7
Current Price
₹278.5
Book Value
₹ 162.4
Face Value
10
52W High
₹335
52W Low
₹ 223.9
Dividend Yield
0.36%

Salona Cotspin Overview

Business

Salona Cotspin Ltd. is an Indian textile company primarily engaged in the manufacturing of cotton yarn. The company's core business involves the spinning of raw cotton into various counts of yarn, which serves as an intermediary product for weaving, knitting, and other textile processes. Its products are supplied to domestic fabric manufacturers, knitters, and garment makers, as well as exported to international markets. The business model is centered on efficient procurement of raw cotton, advanced spinning technology, and quality control to produce marketable yarn. Revenue is generated from the sale of these cotton yarns.

Revenue Mix

Salona Cotspin operates predominantly in a single business segment: textile spinning, specifically focusing on cotton yarn manufacturing. While the company may produce various counts and types of cotton yarn (e.g., combed, carded, specialty blends), these are all part of its core spinning operations rather than distinct business segments. No specific revenue breakdown by yarn type is typically reported, indicating a highly concentrated revenue mix within cotton yarn production.

Industry

The Indian textile spinning industry is one of the largest globally, characterized by fragmentation with a mix of large integrated players and numerous smaller, standalone spinning mills. Salona Cotspin is positioned as a mid-sized player within this competitive landscape. The industry is capital-intensive and highly dependent on raw material (cotton) availability and price stability. Salona Cotspin competes on factors like product quality, operational efficiency, pricing, and timely delivery. India's strong cotton base and cost-competitive manufacturing provide a structural advantage for domestic spinners.

MOAT

Salona Cotspin operates in a commodity-driven industry where strong competitive moats are challenging to establish. Its potential advantages lie in:

Operational Efficiency & Cost Control: Modern machinery and efficient processes can lead to cost leadership in yarn production.

Quality Consistency: Producing high-quality, consistent yarn counts is crucial for customer retention in the textile value chain.

Established Customer Relationships: Long-standing relationships with domestic and international buyers can provide stable demand.

Proximity to Raw Materials: Being located in a cotton-producing region can reduce logistics costs and ensure steady supply.

However, these advantages are typically incremental and can be replicated by competitors. Brand recognition is generally not a factor for yarn manufacturers selling to other businesses.

Growth Drivers

Increasing Textile Demand: Growing domestic consumption of textiles and apparel due to population growth and rising disposable incomes.

Export Opportunities: Strong global demand for Indian textiles and garments, driven by competitive pricing and quality.

Capacity Expansion: Investment in new spinning capacity or modernization of existing facilities to meet growing demand.

Value-Added Products: Focus on specialty yarns (e.g., organic, blended, high-performance) can command better margins.

Government Support: Initiatives like the Production Linked Incentive (PLI) scheme for textiles and technical textiles can encourage investment and growth.

Risks

Raw Material Price Volatility: Cotton prices are highly susceptible to weather conditions, global supply, and geopolitical factors, impacting profitability.

Currency Fluctuations: A significant portion of revenue may come from exports, making the company vulnerable to adverse movements in exchange rates.

Intense Competition: The fragmented nature of the spinning industry leads to price wars and margin pressures.

Global Economic Slowdown: A downturn in global demand can reduce export orders and overall textile consumption.

Power Costs: Energy is a significant input cost for spinning mills, and rising power tariffs can impact margins.

Environmental Regulations: Increasing scrutiny on environmental compliance in textile manufacturing could lead to higher operational costs.

Management & Ownership

Salona Cotspin Ltd. is typically promoted and managed by its founding family or key individuals with long-standing experience in the textile industry. Promoters usually hold a significant equity stake, indicating alignment with long-term company performance. Governance practices are generally in line with Indian corporate standards for listed entities. The management's focus is on operational efficiency, raw material procurement, and market penetration, characteristic of a core manufacturing business.

Outlook

Salona Cotspin operates in a resilient but cyclical textile spinning sector. The bull case is driven by India's structural advantages in cotton production, growing domestic and international demand for textiles, and potential benefits from government schemes aimed at boosting the sector. Investments in modern machinery and a focus on operational efficiency could help sustain profitability. However, the bear case highlights significant risks from volatile cotton prices, intense competition, and sensitivity to global economic cycles and currency movements. The company's ability to navigate these external factors while maintaining cost competitiveness and quality consistency will be crucial for its future performance.

Salona Cotspin Share Price

Live · BSE / NSE · Inception: 1994
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Salona Cotspin 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 209 206 166 190 166 158 148 157 171 155
Other Income 0 0 0 0 0 0 -0 0 0 0
Total Income 209 207 167 190 166 158 148 157 171 156
Total Expenditure 199 200 160 182 158 149 142 147 162 148
Operating Profit 10 7 7 8 8 9 6 10 9 8
Interest 4 6 3 4 4 6 5 5 5 5
Depreciation 3 0 3 2 2 2 2 2 3 2
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 4 1 1 2 3 2 -1 2 1 1
Provision for Tax 2 -0 0 0 1 0 1 0 0 1
Profit After Tax 2 1 1 2 2 2 -3 2 1 0
Adjustments -0 -0 0 -0 -0 0 -0 0 -0 0
Profit After Adjustments 2 1 1 2 2 2 -3 2 1 0
Adjusted Earnings Per Share 3.3 2.7 1.7 4.3 4.2 3 -5.5 2.9 2 0.6

Salona Cotspin 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 103 100 121 107 133 122 230 647 487 722 662 631
Other Income 0 0 0 0 0 0 0 0 0 0 0 0
Total Income 103 100 122 107 133 122 230 647 487 723 662 632
Total Expenditure 93 92 113 98 123 113 215 610 452 692 630 599
Operating Profit 10 9 9 10 10 9 15 37 35 30 32 33
Interest 3 3 2 3 4 4 4 7 9 15 19 20
Depreciation 4 3 4 4 4 3 3 3 5 7 8 9
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 3 3 3 3 2 2 8 27 20 8 6 3
Provision for Tax 0 0 -1 0 1 1 2 7 3 2 2 2
Profit After Tax 2 2 3 2 2 1 6 20 18 6 3 0
Adjustments 0 0 0 0 0 -0 -0 -0 0 0 0 0
Profit After Adjustments 2 2 3 2 2 1 6 20 18 6 3 0
Adjusted Earnings Per Share 4 4.3 6.4 4.7 3.1 2.2 11.8 37.6 33.4 11.6 6 -1.1102230246252E-16

Salona Cotspin 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 23 25 28 30 31 32 38 57 74 80 83
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 10 8 6 5 9 7 12 27 36 77 65
Other Non-Current Liabilities 3 3 2 1 1 2 2 4 5 7 10
Total Current Liabilities 18 29 35 47 49 43 86 139 155 200 197
Total Liabilities 54 64 71 83 90 83 138 228 270 364 354
Fixed Assets 21 18 17 15 26 24 27 43 41 70 106
Other Non-Current Assets 2 2 2 7 2 2 2 2 17 45 21
Total Current Assets 32 44 52 61 62 57 110 183 213 248 227
Total Assets 54 64 71 83 90 83 138 228 270 364 354

Salona Cotspin 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 1 0 2 0 0 0 0 0 0 0 0
Cash Flow from Operating Activities 10 0 -3 4 6 14 -24 -35 -5 -12 64
Cash Flow from Investing Activities -0 -1 -2 -7 -10 0 -5 -20 -3 -72 -26
Cash Flow from Financing Activities -10 2 3 3 4 -14 29 54 8 84 -38
Net Cash Inflow / Outflow -1 2 -2 -0 0 0 0 -0 -0 -0 0
Closing Cash & Cash Equivalent 0 2 0 0 0 0 0 0 0 0 0

Salona Cotspin 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) 4 4.31 6.36 4.74 3.1 2.23 11.78 37.6 33.39 11.64 5.95
CEPS(Rs) 12.43 10.68 13.26 11.83 10.41 7.26 16.83 43.93 43.78 24.68 20.66
DPS(Rs) 0 0.75 0.6 0.6 0.6 0 1 1.2 1.2 1 1
Book NAV/Share(Rs) 43.03 46.55 52.92 56.93 59.39 60.85 72.12 108.64 140.84 151.45 156.79
Core EBITDA Margin(%) 9.35 8.69 7.07 8.72 7.57 7.01 6.42 5.78 7.15 4.18 4.83
EBIT Margin(%) 5.41 5.49 4.19 5.65 4.75 4.9 5.31 5.27 6.09 3.27 3.68
Pre Tax Margin(%) 2.46 2.72 2.29 2.41 1.73 1.56 3.37 4.13 4.16 1.16 0.84
PAT Margin (%) 2.04 2.26 2.76 2.33 1.23 0.96 2.69 3.06 3.61 0.85 0.47
Cash Profit Margin (%) 6.35 5.6 5.75 5.83 4.12 3.13 3.85 3.57 4.73 1.8 1.64
ROA(%) 3.59 3.83 4.96 3.23 1.88 1.35 5.6 10.81 7.05 1.93 0.87
ROE(%) 9.77 9.63 12.79 8.62 5.33 3.71 17.72 41.61 26.77 7.97 3.86
ROCE(%) 10.9 10.64 8.59 8.84 8.12 7.73 13.07 21.97 13.88 8.32 7.41
Receivable days 37.98 38.79 51.42 69.62 51.29 47.49 53.11 42.21 81.91 67.33 72.03
Inventory Days 71.98 85.33 81.43 108.69 101.07 110.5 62.99 29.81 44.75 29.26 34.48
Payable days 12.64 16.11 16.97 26.8 21.08 23.03 24.75 12.23 19.08 10.46 8.35
PER(x) 4.94 7.06 8.96 19.42 17.77 16.61 7.73 5.89 7.03 26.67 38.78
Price/Book(x) 0.46 0.65 1.08 1.62 0.93 0.61 1.26 2.04 1.67 2.05 1.47
Dividend Yield(%) 0 2.46 1.05 0.65 1.09 0 1.1 0.54 0.51 0.32 0.43
EV/Net Sales(x) 0.34 0.45 0.54 0.85 0.6 0.49 0.54 0.39 0.57 0.58 0.54
EV/Core EBITDA(x) 3.55 5.06 7.47 9.33 7.84 6.87 8.34 6.81 7.97 13.75 11.15
Net Sales Growth(%) -3.14 -2.69 21.1 -12.02 24.39 -8.3 88.87 181.18 -24.75 48.33 -8.32
EBIT Growth(%) -49.39 -1.23 -7.61 18.8 4.52 -5.34 104.52 179.31 -13.1 -20.37 3.25
PAT Growth(%) -62.82 7.73 47.52 -25.52 -34.6 -28.02 428.34 219.18 -11.22 -65.12 -48.87
EPS Growth(%) -62.82 7.73 47.52 -25.52 -34.6 -28.02 428.33 219.18 -11.22 -65.12 -48.87
Debt/Equity(x) 1.13 1.24 1.26 1.44 1.62 1.25 2.02 2.42 2.12 3.22 2.89
Current Ratio(x) 1.71 1.53 1.47 1.31 1.27 1.33 1.28 1.32 1.37 1.24 1.15
Quick Ratio(x) 0.64 0.59 0.7 0.53 0.51 0.48 0.78 0.87 1.01 0.94 0.82
Interest Cover(x) 1.84 1.98 2.2 1.74 1.57 1.47 2.74 4.62 3.15 1.55 1.29
Total Debt/Mcap(x) 2.46 1.91 1.18 0.9 1.76 2.07 1.6 1.19 1.27 1.57 1.96

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -8% +1% +40% +20%
Operating Profit CAGR +7% -5% +29% +12%
PAT CAGR -50% -47% +25% +4%
Share Price CAGR +8% +4% +21% +25%
ROE Average +4% +13% +20% +13%
ROCE Average +7% +10% +13% +11%

Salona Cotspin Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 68.42 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 31.58 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 67.0967.0967.0967.0967.0967.0967.0967.0968.4268.42
FII 0000000000
DII 0000000000
Public 32.9132.9132.9132.9132.9132.9132.9132.9131.5831.58
Others 0000000000
Total 100100100100100100100100100100

Salona Cotspin Peer Comparison

Textile - Spinning Edit Columns

Salona Cotspin Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Salona Cotspin Pros & Cons

Pros

  • Company has delivered good profit growth of 24% CAGR over last 5 years
  • Debtor days have improved from 10.46 to 8.35days.
  • Company has reduced debt.

Cons

  • Company has a low return on equity of 13% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp