Pasupati Spinning & Weaving Mills Ltd

Pasupati Spinning & Weaving Mills Ltd

₹ 32.9 2.91%
30 May - close price
About

Incorporated in 1981, Pasupati Spinning & Weaving Mills Ltd is in the business of Fabrics, Bed Sheets, Acrylic Fiber, Cotton and Polyester Blended Yarns as well as Commodity Trading.

Key Points

Product Profile:[1]
Polyester Core Spun, Staple Spun, Textured, Water Soluble, CF Polyester, Trilobal Polyester –Embroidery, Hand Embroidery Thread (12ply Embroidery Floss)

  • Market Cap 30.8 Cr.
  • Current Price 32.9
  • High / Low 40.1 / 20.8
  • Stock P/E 52.1
  • Book Value 32.6
  • Dividend Yield 0.00 %
  • ROCE 7.10 %
  • ROE 1.96 %
  • Face Value 10.0

Pros

  • Stock is trading at 1.01 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • Company has a low return on equity of 1.83% over last 3 years.
  • Earnings include an other income of Rs.2.24 Cr.

* 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.

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
23.79 16.93 26.59 29.20 29.20 28.98 37.25 36.97 34.24 28.03 27.27 26.12 26.51
23.65 18.40 26.16 26.73 26.73 26.80 35.13 35.27 33.68 26.73 26.03 24.36 25.05
Operating Profit 0.14 -1.47 0.43 2.47 2.47 2.18 2.12 1.70 0.56 1.30 1.24 1.76 1.46
OPM % 0.59% -8.68% 1.62% 8.46% 8.46% 7.52% 5.69% 4.60% 1.64% 4.64% 4.55% 6.74% 5.51%
4.46 0.32 0.55 0.47 0.47 0.26 0.25 0.13 0.63 0.52 0.80 0.09 0.83
Interest 1.10 0.87 0.86 0.91 0.91 1.07 1.23 1.22 1.23 1.27 1.37 1.23 1.10
Depreciation 0.92 0.94 0.95 0.92 0.92 0.51 0.51 0.50 0.51 0.52 0.57 0.57 0.55
Profit before tax 2.58 -2.96 -0.83 1.11 1.11 0.86 0.63 0.11 -0.55 0.03 0.10 0.05 0.64
Tax % 38.76% 27.70% 26.51% 27.03% 27.03% 27.91% 28.57% 18.18% 89.09% 33.33% -10.00% 40.00% 32.81%
1.58 -2.14 -0.61 0.81 0.81 0.62 0.45 0.09 -0.06 0.02 0.11 0.03 0.43
EPS in Rs 1.69 -2.29 -0.65 0.87 0.87 0.66 0.48 0.10 -0.06 0.02 0.12 0.03 0.46
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
154 205 202 186 150 119 113 110 66 102 137 108
141 197 193 177 140 111 105 103 66 96 131 102
Operating Profit 13 8 8 10 10 8 8 7 -0 6 7 6
OPM % 9% 4% 4% 5% 6% 7% 7% 7% -0% 6% 5% 5%
18 2 2 1 2 2 2 2 5 2 1 2
Interest 7 7 7 7 7 7 6 6 5 4 5 5
Depreciation 3 3 4 4 4 4 4 4 4 4 2 2
Profit before tax 21 -0 0 0 1 0 0 0 -4 0 1 1
Tax % 6% -12% -6% 45% -25% -59% 60% 45% 20% -50% -5% 28%
20 -0 0 0 1 1 0 0 -3 0 1 1
EPS in Rs 21.38 -0.49 0.20 0.13 0.88 0.65 0.11 0.05 -3.31 0.05 1.18 0.63
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -6%
5 Years: -1%
3 Years: 18%
TTM: -21%
Compounded Profit Growth
10 Years: 21%
5 Years: 43%
3 Years: 28%
TTM: -43%
Stock Price CAGR
10 Years: 5%
5 Years: 10%
3 Years: 64%
1 Year: 46%
Return on Equity
10 Years: -1%
5 Years: -4%
3 Years: 2%
Last Year: 2%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 9 9 9 9 9 9 9 9 9 9 9 9
Reserves 19 19 19 19 21 22 22 23 19 19 20 21
50 50 50 49 41 44 46 48 48 53 51 52
25 35 36 33 39 35 33 33 27 25 22 19
Total Liabilities 103 113 114 110 111 110 111 113 104 107 103 101
42 46 43 40 41 39 36 33 30 29 30 33
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
61 67 71 70 69 71 75 80 74 78 73 69
Total Assets 103 113 114 110 111 110 111 113 104 107 103 101

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-0 6 1 3 4 -1 3 -4 0 -7 7 6
-1 -7 -1 -1 -5 -1 -1 -1 -0 -2 -3 -5
1 1 0 -1 0 2 1 1 2 8 -4 0
Net Cash Flow 0 -0 1 1 -1 0 3 -4 2 -1 0 1

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 59 42 44 50 71 92 85 103 156 112 79 98
Inventory Days 129 102 121 134 171 256 315 331 398 328 172 231
Days Payable 72 70 81 86 109 137 159 183 219 121 60 75
Cash Conversion Cycle 116 74 84 97 133 210 241 250 335 319 191 255
Working Capital Days 53 51 55 59 76 106 113 137 246 203 136 167
ROCE % 20% 9% 9% 9% 10% 10% 9% 8% -3% 4% 7%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.91% 74.91% 74.91% 74.91% 74.91% 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% 0.11% 0.11% 0.11% 0.11% 0.11%
24.98% 24.98% 24.98% 24.98% 24.98% 24.98% 24.99% 24.98% 24.98% 24.97% 24.98% 24.98%
No. of Shareholders 6,2526,2426,2206,2316,2166,2206,1966,1556,1366,0836,0556,098

* 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