AB Cotspin India Ltd

AB Cotspin India Ltd

₹ 114 -4.02%
01 Dec 12:00 p.m.
About

Incorporated in 1997, A B Cotspin Ltd is in the business of manufacturing and trading of Yarns and other allied products

Key Points

Business Overview:[1][2]
Company produces 100% cotton yarns & fabrics, through 18000 spindles, both combed and karded and sells to textile units in Punjab and Haryana. Company's requirement of yarn of knitted fabric manufacturing unit is met in house. Company also does extraction of oil and production of cakes from cotton seeds (by product of the ginning process). Yarn is further manufactured in various types including 100% cotton yarn of counts 20-30s, double yarn of counts 20-30s, slub yarn, etc. Company also produces various types of knitted fabric which includes combed, carded, slub fabric. It is a certified producer of bci yarns from and is planning to convert entire unit of spinning and knitting on to BCI yarns & fabrics production in near future.

  • Market Cap 117 Cr.
  • Current Price 114
  • High / Low 136 / 40.0
  • Stock P/E 35.1
  • Book Value 43.8
  • Dividend Yield 0.00 %
  • ROCE 5.79 %
  • ROE 4.74 %
  • Face Value 10.0

Pros

Cons

  • Stock is trading at 2.59 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • Promoter holding is low: 34.9%
  • Company has a low return on equity of 13.9% over last 3 years.
  • Company might be capitalizing the interest cost

* 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 ...

Half Yearly Results

Figures in Rs. Crores

Mar 2021 Sep 2021 Mar 2022 Sep 2022 Mar 2023 Sep 2023
75 63 78 71 98 111
69 55 72 68 90 100
Operating Profit 6 8 6 3 7 11
OPM % 8% 13% 8% 5% 7% 10%
1 0 0 0 0 0
Interest 1 1 1 1 3 4
Depreciation 1 2 2 2 3 5
Profit before tax 4 5 4 1 2 3
Tax % 30% 25% 25% 40% 17% 25%
3 4 3 1 1 2
EPS in Rs 10.97 5.26 2.86 0.56 1.31 1.92
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
108 121 121 94 115 141 169 209
99 113 113 88 105 126 159 190
Operating Profit 9 8 8 6 10 14 10 18
OPM % 9% 7% 6% 6% 9% 10% 6% 9%
0 0 -0 0 0 0 1 1
Interest 5 3 3 2 2 2 4 7
Depreciation 4 4 3 3 3 3 5 8
Profit before tax 1 1 2 1 5 9 3 4
Tax % 14% 11% 34% 28% 29% 25% 25%
1 1 1 1 4 7 2 3
EPS in Rs 2.83 4.62 4.74 3.44 15.71 6.64 1.88 3.23
Dividend Payout % -0% -0% -0% -0% -0% -0% -0%
Compounded Sales Growth
10 Years: %
5 Years: 7%
3 Years: 22%
TTM: 40%
Compounded Profit Growth
10 Years: %
5 Years: 11%
3 Years: 31%
TTM: -5%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 144%
Return on Equity
10 Years: %
5 Years: 12%
3 Years: 14%
Last Year: 5%

Balance Sheet

Figures in Rs. Crores

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 3 3 3 3 3 10 10 10
Reserves 13 13 15 15 19 28 32 35
28 42 34 29 36 31 98 92
7 8 4 6 6 13 9 11
Total Liabilities 51 66 55 53 64 83 149 149
30 27 24 22 25 23 77 76
CWIP -0 -0 -0 -0 -0 19 -0 -0
Investments 0 0 0 0 0 0 4 5
21 39 31 31 39 41 68 68
Total Assets 51 66 55 53 64 83 149 149

Cash Flows

Figures in Rs. Crores

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
6 10 7 -0 14 -24
-0 -0 -1 -5 -15 -41
-6 -11 -7 5 2 64
Net Cash Flow 0 -1 -1 0 1 -1

Ratios

Figures in Rs. Crores

Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 23 22 28 35 23 21 29
Inventory Days 52 106 74 97 119 64 116
Days Payable 8 17 3 16 3 8 4
Cash Conversion Cycle 67 111 99 116 140 77 141
Working Capital Days 46 76 68 89 106 48 128
ROCE % 9% 9% 6% 14% 18% 6%

Shareholding Pattern

Numbers in percentages

Mar 2022Sep 2022Mar 2023Sep 2023
34.91% 34.91% 34.91% 34.91%
65.09% 65.09% 65.09% 65.09%
No. of Shareholders 330286247171

Documents