Textile - Spinning · Founded 1994 · www.salonacotspin.com · BSE 590056 · NSE SALONA · ISIN INE498E01010
No Notes Added Yet
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.
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 | 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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 8% | 4% | 21% | 25% |
| ROE Average | 4% | 13% | 20% | 13% |
| ROCE Average | 7% | 10% | 13% | 11% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.09 | 67.09 | 67.09 | 67.09 | 67.09 | 67.09 | 67.09 | 67.09 | 68.42 | 68.42 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 32.91 | 32.91 | 32.91 | 32.91 | 32.91 | 32.91 | 32.91 | 32.91 | 31.58 | 31.58 |
| 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 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.36 | 0.36 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.09 | 67.09 | 67.09 | 67.09 | 67.09 | 67.09 | 67.09 | 67.09 | 68.42 | 68.42 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 32.91 | 32.91 | 32.91 | 32.91 | 32.91 | 32.91 | 32.91 | 32.91 | 31.58 | 31.58 |
| 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 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.36 | 0.36 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 | 0.53 |
* 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.