Pasupati Spinning & Weaving Mills Ltd

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

Pasupati Spinning & Weaving Mills Ltd

₹ 34.2 -5.00%
24 Aug 3:04 p.m.
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 ₹ 31.9 Cr.
  • Current Price ₹ 34.2
  • High / Low ₹ 41.0 / 25.7
  • Stock P/E 8.67
  • Book Value ₹ 36.0
  • Dividend Yield 0.00 %
  • ROCE 8.83 %
  • ROE 6.82 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 1.00 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of 8.38% over past five years.
  • Company has a low return on equity of 4.85% 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

Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
28.03 27.27 26.12 26.51 23.06 24.28 25.31 27.85 20.79 24.69 24.69 28.20 26.00
26.73 26.03 24.36 25.05 21.78 22.90 23.20 26.05 19.82 22.81 22.81 24.37 22.64
Operating Profit 1.30 1.24 1.76 1.46 1.28 1.38 2.11 1.80 0.97 1.88 1.88 3.83 3.36
OPM % 4.64% 4.55% 6.74% 5.51% 5.55% 5.68% 8.34% 6.46% 4.67% 7.61% 7.61% 13.58% 12.92%
0.52 0.80 0.09 0.83 0.21 0.47 0.17 0.40 0.83 0.10 0.10 0.28 0.18
Interest 1.27 1.37 1.23 1.10 1.18 1.18 1.15 1.36 1.20 1.10 1.10 1.04 1.13
Depreciation 0.52 0.57 0.57 0.55 0.56 0.56 0.44 0.53 0.58 0.59 0.59 0.59 0.62
Profit before tax 0.03 0.10 0.05 0.64 -0.25 0.11 0.69 0.31 0.02 0.29 0.29 2.48 1.79
Tax % 33.33% -10.00% 40.00% 32.81% -28.00% 27.27% 28.99% -58.06% 50.00% 41.38% 41.38% 28.63% 12.29%
0.02 0.11 0.03 0.43 -0.18 0.08 0.49 0.49 0.01 0.17 0.17 1.77 1.57
EPS in Rs 0.02 0.12 0.03 0.46 -0.19 0.09 0.52 0.52 0.01 0.18 0.18 1.90 1.68
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
202 186 150 119 113 110 66 102 137 108 100 99 104
193 177 140 111 105 103 66 96 131 102 93 91 93
Operating Profit 8 10 10 8 8 7 -0 6 7 6 8 8 11
OPM % 4.1% 5% 6% 7% 7% 7% -0.0% 6% 4.8% 5% 7% 9% 11%
2 1 2 2 2 2 5 2 1 2 0 1 1
Interest 7 7 7 7 6 6 5 4 5 5 5 4 4
Depreciation 4 4 4 4 4 4 4 4 2 2 2 2 2
Profit before tax 0 0 1 0 0 0 -4 0 1 1 1 3 5
Tax % -6% 45% -25% -59% 60% 45% -20% -50% -5% 28% -2% 30%
0 0 1 1 0 0 -3 0 1 1 1 2 4
EPS in Rs 0.20 0.13 0.88 0.65 0.11 0.05 -3.31 0.05 1.18 0.63 0.94 2.38 3.94
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -6%
5 Years: 8%
3 Years: -10%
TTM: 5%
Compounded Profit Growth
10 Years: 34%
5 Years: 18%
3 Years: 29%
TTM: 244%
Stock Price CAGR
10 Years: 8%
5 Years: 17%
3 Years: 13%
1 Year: 6%
Return on Equity
10 Years: 0%
5 Years: 4%
3 Years: 5%
Last Year: 7%

Balance Sheet

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 9 9 9 9 9 9 9 9 9 9 9 9
Reserves 19 19 21 22 22 23 19 19 20 21 22 24
50 49 41 44 46 48 48 53 51 52 54 51
36 33 39 35 33 33 27 25 22 19 21 23
Total Liabilities 114 110 111 110 111 113 104 107 103 101 106 107
43 40 41 39 36 33 30 29 30 33 38 37
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0
71 70 69 71 75 80 74 78 73 69 68 70
Total Assets 114 110 111 110 111 113 104 107 103 101 106 107

Cash Flows

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
1 3 4 -1 3 -4 0 -7 7 6 4 5
-1 -1 -5 -1 -1 -1 -0 -2 -3 -5 -8 -2
0 -1 0 2 1 1 2 8 -4 0 2 -3
Net Cash Flow 1 1 -1 0 3 -4 2 -1 0 1 -1 -0
Free Cash Flow 0 2 -1 -2 2 -5 -0 -9 4 0 -4 3
CFO/OP 12% 31% 41% -7% 46% -53% -2,100% -112% 111% 101% 65% 55%

Ratios

Figures in Rs. Crores

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 44 50 71 92 85 103 156 112 79 98 103 103
Inventory Days 121 134 171 256 315 331 398 328 172 231 262 281
Days Payable 81 86 109 137 159 183 219 121 60 75 87 90
Cash Conversion Cycle 84 97 133 210 241 250 335 319 191 255 278 294
Working Capital Days -9 -11 -10 -14 -20 -2 -9 43 16 5 7 13
ROCE % 9% 9% 10% 10% 9% 8% -3% 4% 7% 7% 8% 9%

Insights

In beta
Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Coal Consumption per Ton of Production
Kg/Ton

Log in to view insights

Please log in to see hidden values.

Login
Electricity Consumption per Ton of Production
KWH/Ton
Production Volume of Yarn/Fabric
MT
Number of Permanent Employees
count
Solar Power Generation
Units

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.90% 74.89% 74.89%
0.11% 0.11% 0.11% 0.11% 0.11% 0.33% 0.33% 0.33% 0.33% 0.33% 0.33% 0.33%
24.97% 24.99% 24.98% 24.98% 24.98% 24.76% 24.77% 24.77% 24.76% 24.77% 24.77% 24.78%
No. of Shareholders 6,0836,0556,0986,1106,0796,0556,1056,0906,1176,1416,1446,127

* 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