Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹16 Cr.
Stock P/E
2021.9
P/B
3.6
Current Price
₹13.8
Book Value
₹ 3.8
Face Value
10
52W High
₹13.6
52W Low
₹ 4
Dividend Yield
0%

Source Industries Overview

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.

Source Industries Share Price

Live · BSE · Inception: 1984
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Source Industries 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 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

Source Industries 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 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

Source Industries 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 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

Source Industries 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 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

Source Industries 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) -0.05 -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

Growth Rates

Compounded annual
# 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%

Source Industries Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 63.21 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 36.79 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 13.0313.0313.0313.0313.0313.0313.0363.2163.2163.21
FII 0000000000
DII 0000000000
Public 86.9786.9786.9786.9786.9786.9786.9736.7936.7936.79
Others 0000000000
Total 100100100100100100100100100100

Source Industries Peer Comparison

Source Industries Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Source Industries Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Company has a low return on equity of -2% over the last 3 years.
  • Stock is trading at 3.6 times its book value.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp