Pasupati Spinning & Weaving Mills Ltd

Pasupati Spinng. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Pasupati Spinning & Weaving Mills Ltd

₹ 31.5 6.35%
19 Feb - close price
pasupatitextiles.com BSE: 503092
About

Incorporated in 1981, Pasupati Spinning & Weaving Mills Ltd is in the business of textiles and warehousing.[1]

Key Points

Business Overview:[1][2][3]
PSWML manufactures cotton yarn, synthetic yarn, blended yarn, knitted fabrics, readymade garments, polyester grey, dyed sewing thread, bed sheets, acrylic fiber, etc., and trades in
commodities. Also, the company had amended its Memorandum of Association and included Logistic and Warehousing as a new business segment. It has surplus land and buildings at its Dharuhera unit. A major portion of the surplus building has been developed as a Warehouse, and more area is being developed.

Website BSE
  • Market Cap ₹ 29.4 Cr.
  • Current Price ₹ 31.5
  • High / Low ₹ 45.5 / 28.9
  • Stock P/E 31.3
  • Book Value ₹ 34.0
  • Dividend Yield 0.00 %
  • ROCE 7.85 %
  • ROE 5.59 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.93 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -1.78% over past five years.
  • Company has a low return on equity of 3.72% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Textiles Textiles & Apparels Other Textile Products

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
36.97 34.24 28.03 27.27 26.12 26.51 23.06 24.28 25.31 27.85 20.79 24.69 25.66
35.27 33.68 26.73 26.03 24.36 25.05 21.78 22.90 23.20 26.05 19.82 22.81 23.87
Operating Profit 1.70 0.56 1.30 1.24 1.76 1.46 1.28 1.38 2.11 1.80 0.97 1.88 1.79
OPM % 4.60% 1.64% 4.64% 4.55% 6.74% 5.51% 5.55% 5.68% 8.34% 6.46% 4.67% 7.61% 6.98%
0.13 0.63 0.52 0.80 0.09 0.83 0.21 0.47 0.17 0.40 0.83 0.10 0.19
Interest 1.22 1.23 1.27 1.37 1.23 1.10 1.18 1.18 1.15 1.36 1.20 1.10 1.00
Depreciation 0.50 0.51 0.52 0.57 0.57 0.55 0.56 0.56 0.44 0.53 0.58 0.59 0.61
Profit before tax 0.11 -0.55 0.03 0.10 0.05 0.64 -0.25 0.11 0.69 0.31 0.02 0.29 0.37
Tax % 18.18% -89.09% 33.33% -10.00% 40.00% 32.81% -28.00% 27.27% 28.99% -58.06% 50.00% 41.38% 27.03%
0.09 -0.06 0.02 0.11 0.03 0.43 -0.18 0.08 0.49 0.49 0.01 0.17 0.27
EPS in Rs 0.10 -0.06 0.02 0.12 0.03 0.46 -0.19 0.09 0.52 0.52 0.01 0.18 0.29
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
204.69 201.73 186.50 149.73 119.00 112.67 109.96 66.44 101.74 137.44 107.94 100.50 98.99
196.57 193.41 176.68 140.18 110.59 105.01 102.64 66.45 96.10 130.87 102.19 93.00 92.55
Operating Profit 8.12 8.32 9.82 9.55 8.41 7.66 7.32 -0.01 5.64 6.57 5.75 7.50 6.44
OPM % 3.97% 4.12% 5.27% 6.38% 7.07% 6.80% 6.66% -0.02% 5.54% 4.78% 5.33% 7.46% 6.51%
2.12 2.49 0.95 2.05 2.49 2.35 2.42 4.92 1.66 1.26 2.24 0.33 1.52
Interest 7.30 6.61 6.54 6.77 6.88 6.12 5.88 5.02 3.54 4.75 4.97 4.87 4.66
Depreciation 3.36 4.03 4.01 4.18 3.63 3.64 3.75 3.77 3.72 2.03 2.21 2.09 2.31
Profit before tax -0.42 0.17 0.22 0.65 0.39 0.25 0.11 -3.88 0.04 1.05 0.81 0.87 0.99
Tax % 11.90% -5.88% 45.45% -24.62% -58.97% 60.00% 45.45% -20.36% -50.00% -4.76% 28.40% -2.30%
-0.46 0.19 0.12 0.82 0.61 0.10 0.05 -3.09 0.05 1.10 0.59 0.88 0.94
EPS in Rs -0.49 0.20 0.13 0.88 0.65 0.11 0.05 -3.31 0.05 1.18 0.63 0.94 1.00
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -7%
5 Years: -2%
3 Years: 0%
TTM: 0%
Compounded Profit Growth
10 Years: 31%
5 Years: 103%
3 Years: 346%
TTM: 15%
Stock Price CAGR
10 Years: 3%
5 Years: 38%
3 Years: 12%
1 Year: -14%
Return on Equity
10 Years: -1%
5 Years: -2%
3 Years: 4%
Last Year: 6%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 9.34 9.34 9.34 9.34 9.34 9.34 9.34 9.34 9.34 9.34 9.34 9.34 9.34
Reserves 18.62 18.81 18.93 21.32 22.00 22.48 22.54 19.20 19.24 20.40 21.10 22.16 22.38
50.12 50.49 49.10 40.89 44.27 46.20 48.21 48.28 53.28 51.06 51.88 53.99 52.80
34.99 35.62 32.75 38.96 34.53 32.80 33.40 27.44 25.42 22.06 19.08 20.55 23.08
Total Liabilities 113.07 114.26 110.12 110.51 110.14 110.82 113.49 104.26 107.28 102.86 101.40 106.04 107.60
45.96 43.24 40.36 41.30 38.91 35.84 33.33 29.97 28.57 29.74 32.70 37.81 37.02
CWIP 0.17 0.00 0.05 0.00 0.00 0.39 0.06 0.05 0.22 0.00 0.11 0.00 0.05
Investments 0.11 0.11 0.11 0.07 0.05 0.07 0.05 0.06 0.06 0.07 0.08 0.15 0.09
66.83 70.91 69.60 69.14 71.18 74.52 80.05 74.18 78.43 73.05 68.51 68.08 70.44
Total Assets 113.07 114.26 110.12 110.51 110.14 110.82 113.49 104.26 107.28 102.86 101.40 106.04 107.60

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
5.85 1.04 3.03 3.84 -0.72 3.31 -4.15 0.01 -6.68 7.13 5.52 4.37
-6.57 -0.85 -1.03 -4.92 -1.31 -1.30 -0.77 -0.36 -2.22 -2.83 -5.24 -7.95
0.53 0.37 -1.39 0.36 2.05 0.93 1.05 2.07 8.04 -4.28 0.24 2.12
Net Cash Flow -0.19 0.56 0.61 -0.72 0.02 2.93 -3.87 1.73 -0.86 0.02 0.52 -1.46

Ratios

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 41.64 44.20 49.51 70.57 91.59 84.81 102.57 155.53 111.54 78.95 97.89 103.14
Inventory Days 102.50 121.13 134.02 171.12 255.72 315.46 330.52 398.27 328.49 172.04 231.39 261.97
Days Payable 70.44 81.02 86.09 108.92 137.36 158.94 182.79 218.68 120.73 59.94 74.76 87.19
Cash Conversion Cycle 73.69 84.31 97.45 132.77 209.95 241.33 250.30 335.11 319.29 191.05 254.52 277.93
Working Capital Days -8.93 -8.94 -11.10 -10.09 -13.89 -20.28 -2.42 -9.17 42.55 16.28 5.04 6.86
ROCE % 9.30% 8.54% 8.67% 9.92% 9.87% 9.13% 7.58% -3.44% 4.25% 7.05% 7.07% 7.85%

Shareholding Pattern

Numbers in percentages

Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90%
0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.11% 0.33% 0.33% 0.33% 0.33% 0.33%
24.98% 24.98% 24.97% 24.99% 24.98% 24.98% 24.98% 24.76% 24.77% 24.77% 24.76% 24.77%
No. of Shareholders 6,1556,1366,0836,0556,0986,1106,0796,0556,1056,0906,1176,141

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings