Textile · Founded 1984 · www.sourceindustriesindia.com · BSE 521036 · · ISIN INE695C01015
No Notes Added Yet
1. Business Overview
Source Industries (India) Ltd. is primarily engaged in the manufacturing and trading of various types of yarn. Its core business involves producing cotton yarn, synthetic yarn, and blended yarns. The company supplies these yarns to fabric manufacturers, knitters, and other textile producers. It makes money through the sales of its manufactured and traded yarn products, capitalizing on the demand from downstream segments of the textile industry.
2. Key Segments / Revenue Mix
The company's operations are predominantly concentrated within the "Textile" sector, specifically focusing on yarn manufacturing and trading. Detailed segment-wise revenue breakdown beyond this primary classification is typically not disclosed for companies of this size, as yarn production and sales form its sole significant revenue stream.
3. Industry & Positioning
Source Industries operates within the highly fragmented and competitive Indian textile industry. The industry is characterized by a large number of players, ranging from small-scale units to large integrated conglomerates. India is a major global producer of cotton and textiles, benefiting from raw material availability and a strong manufacturing base. Source Industries likely positions itself as a supplier of specific types of yarn, competing on factors like quality, price, and delivery within its operational region or niche, rather than as a large-scale integrated textile major.
4. Competitive Advantage (Moat)
Given its size and the nature of the yarn manufacturing business, Source Industries likely operates in a commodity-like market. It does not appear to possess strong durable competitive advantages such as significant brand equity, patent protection, or vast economies of scale compared to larger integrated players. Any advantage would likely stem from operational efficiencies, established customer relationships, quality consistency, or cost-effective sourcing and manufacturing within its specific market segments.
5. Growth Drivers
Growing Textile Demand: Increasing domestic consumption of textiles and apparel driven by population growth and rising disposable incomes in India.
Export Opportunities: India's strong position in global textile exports could provide growth avenues, especially with government support schemes.
Government Initiatives: Schemes like the Production Linked Incentive (PLI) scheme for textiles could encourage investments and expansion.
Product Diversification: Expansion into new types of specialty yarns or higher-value-added blended yarns to cater to evolving fashion and technical textile demands.
6. Risks
Raw Material Price Volatility: Significant fluctuations in the prices of cotton and synthetic raw materials (linked to crude oil) directly impact profitability.
Intense Competition: The fragmented nature of the textile industry leads to intense price competition, compressing margins.
Economic Slowdown: A downturn in general economic conditions or consumer spending can reduce demand for textile products.
Forex Fluctuations: Exposure to foreign exchange rate volatility if it engages in significant international trade (exports/imports).
Regulatory & Environmental Changes: Changes in textile policies, labor laws, or environmental regulations can increase operational costs.
7. Management & Ownership
The company's promoters, Mr. Hitesh G. Mehta and Mr. Dhirajlal G. Mehta, hold a significant stake in Source Industries, indicating a promoter-led ownership structure common in many Indian companies. This often implies alignment of long-term interests between management and shareholders, but can also lead to concentrated decision-making. Information regarding the broader management quality and depth beyond the promoter group is typically limited for smaller public companies.
8. Outlook
Source Industries operates in a fundamental yet cyclical part of the textile value chain. The demand for yarn is steady, driven by both domestic consumption and export markets. Growth potential exists from India's overall economic expansion and government support for the textile sector. However, the company faces inherent challenges from raw material price volatility, intense competition, and the commodity nature of its products, which can lead to fluctuating profit margins. Its ability to maintain cost efficiency, product quality, and strong customer relationships will be key to navigating the competitive landscape and achieving sustainable profitability.
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Expenditure | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Profit | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0 | -0 | -0 | -0 | -0 | -0 | 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 | -0 | -0 | -0 | 0.1 | 0 | 0 | 0 |
| #(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 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Expenditure | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Profit | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 |
| Adjusted Earnings Per Share | -0 | -0.1 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | -0.2 | -0.1 | -0.1 | 0 | 0.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 0% | 0% | 0% | 0% |
| Operating Profit CAGR | 0% | 0% | 0% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 264% | 71% | 63% | 18% |
| ROE Average | 0% | -2% | -2% | -2% |
| ROCE Average | 0% | -2% | -2% | -2% |
| #(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 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | 1 | 1 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 7 | 7 | 10 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 0 | 3 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 2 |
| Total Current Assets | 7 | 7 | 7 | 5 | 5 | 5 | 3 | 3 | 3 | 3 | 3 |
| Total Assets | 7 | 7 | 10 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| #(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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | -4 | -0 | 3 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 |
| Cash Flow from Investing Activities | 0 | 0 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow from Financing Activities | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 |
| Net Cash Inflow / Outflow | 0 | -0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 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) | -0.05 | -0.14 | 0.02 | -0.12 | -0.09 | -0.12 | -0.1 | -0.17 | -0.07 | -0.13 | 0.01 |
| CEPS(Rs) | -0.05 | -0.14 | 0.02 | -0.12 | -0.09 | -0.12 | -0.1 | -0.17 | -0.07 | -0.13 | 0.01 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 4.68 | 4.54 | 4.56 | 4.44 | 4.35 | 4.23 | 4.12 | 3.96 | 3.89 | 3.76 | 3.77 |
| Core EBITDA Margin(%) | -81.06 | -225.34 | 0.14 | -133.7 | -192.36 | -160.83 | -247.27 | -416.21 | -144.81 | -221.16 | 5.76 |
| EBIT Margin(%) | -80.77 | -225.34 | 0.14 | -133.7 | -126.78 | -156.73 | -241.45 | -415.68 | -144.81 | -221.16 | 5.76 |
| Pre Tax Margin(%) | -82.45 | -226.49 | 0.14 | -135.5 | -128.5 | -158.63 | -244.75 | -416.87 | -145.38 | -221.46 | 5.69 |
| PAT Margin (%) | -82.45 | -226.49 | 0.14 | -135.5 | -128.5 | -158.63 | -244.75 | -416.87 | -145.38 | -221.46 | 5.69 |
| Cash Profit Margin (%) | -82.45 | -226.49 | 0.14 | -135.5 | -128.5 | -158.63 | -244.75 | -416.87 | -145.38 | -221.46 | 5.69 |
| ROA(%) | -0.73 | -2.38 | 0.26 | -1.89 | -1.92 | -2.76 | -2.33 | -3.85 | -1.58 | -3.13 | 0.17 |
| ROE(%) | -1.06 | -3.01 | 0.4 | -2.75 | -2.02 | -2.9 | -2.46 | -4.09 | -1.69 | -3.33 | 0.18 |
| ROCE(%) | -1.04 | -2.99 | 0.42 | -2.71 | -1.99 | -2.86 | -2.37 | -3.88 | -1.6 | -3.17 | 0.18 |
| Receivable days | 0 | 0 | 70.79 | 7626.03 | 6952.91 | 6134.52 | 0 | 0 | 0 | 8333.33 | 4116.89 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 74.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 0 | 77.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0.87 | 0.94 | 0.31 | 0.24 | 0 | 0 | 0.18 | 0.63 | 0.69 | 0.89 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 66.24 | 68.91 | 0.08 | 8.12 | 142.23 | 127.34 | 21.51 | 66.96 | 61.49 | 60.46 | 83.76 |
| EV/Core EBITDA(x) | -82.02 | -30.58 | 57.92 | -6.07 | -112.18 | -81.25 | -8.91 | -16.11 | -42.46 | -27.34 | 1454.66 |
| Net Sales Growth(%) | 48.29 | 1.13 | 0 | -99.32 | -24.4 | 13.34 | -46.46 | -5.27 | 14.89 | 26.35 | 108.83 |
| EBIT Growth(%) | 38.85 | -182.15 | 113.77 | -742.61 | 28.31 | -40.12 | 17.53 | -63.08 | 59.98 | -92.96 | 105.44 |
| PAT Growth(%) | 44.23 | -177.81 | 113.22 | -774.57 | 28.3 | -39.92 | 17.4 | -61.34 | 59.93 | -92.46 | 105.36 |
| EPS Growth(%) | 44.25 | -177.96 | 113.19 | -776.5 | 28.33 | -39.97 | 17.39 | -61.31 | 59.94 | -92.46 | 105.33 |
| Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.06 | 0.05 | 0.05 | 0.05 |
| Current Ratio(x) | 4.78 | 4.78 | 1.48 | 20.54 | 21.01 | 20.49 | 58.24 | 56.8 | 48.66 | 40.7 | 38.87 |
| Quick Ratio(x) | 4.78 | 4.78 | 1.48 | 20.54 | 21.01 | 20.49 | 58.24 | 56.8 | 48.66 | 40.7 | 38.87 |
| Interest Cover(x) | -48.1 | -196.8 | 28.94 | -74.27 | -73.82 | -82.64 | -73.13 | -351.01 | -251 | -726.5 | 79 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0.26 | 0.09 | 0.07 | 0.06 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 13.03 | 13.03 | 13.03 | 13.03 | 13.03 | 13.03 | 13.03 | 63.21 | 63.21 | 63.21 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 86.97 | 86.97 | 86.97 | 86.97 | 86.97 | 86.97 | 86.97 | 36.79 | 36.79 | 36.79 |
| 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 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.72 | 0.72 | 0.72 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.42 | 0.42 | 0.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | — | — | — | — |
| Operating Profit CAGR | — | — | — | — |
| PAT CAGR | — | — | — | — |
| Share Price CAGR | +264% | +71% | +63% | +18% |
| ROE Average | 0% | -2% | -2% | -2% |
| ROCE Average | 0% | -2% | -2% | -2% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 13.03 | 13.03 | 13.03 | 13.03 | 13.03 | 13.03 | 13.03 | 63.21 | 63.21 | 63.21 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 86.97 | 86.97 | 86.97 | 86.97 | 86.97 | 86.97 | 86.97 | 36.79 | 36.79 | 36.79 |
| 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 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.15 | 0.72 | 0.72 | 0.72 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.42 | 0.42 | 0.42 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 | 1.14 |
* 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.