Pashupati Cotspin Ltd

₹ 981 -0.46%

02 Apr - close price

Company website BSE: 544448 NSE: PASHUPATI

About

Incorporated in 2017, Pashupati Cotspin
Ltd Cotton does ginning, manufacture
and processing of yarn^[1]

Key Points

Business Overview:^[1]
PCL is listed on the SME Platform and is part of the Pashupati group which operates in the textile industry. It does cotton ginning and spinning of cotton yarn and manufactures cotton bales, cotton yarn and black cotton seeds

Website BSE NSE

Market Cap ₹ 1,548 Cr.
Current Price ₹ 981
High / Low ₹ 1,102 / 596
Stock P/E 97.1
Book Value ₹ 102
Dividend Yield 0.05 %
ROCE 11.5 %
ROE 9.44 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Debtor days have improved from 36.6 to 24.2 days.

Cons

Stock is trading at 9.66 times its book value
The company has delivered a poor sales growth of 9.91% over past five years.
Company has a low return on equity of 7.00% over last 3 years.
Earnings include an other income of Rs.17.6 Cr.
Promoter holding has decreased over last 3 years: -6.88%

* 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 ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	155.72	344.69	164.54	127.47	106.08	241.85	147.69
	148.25	329.44	160.09	121.58	101.92	233.35	143.30
Operating Profit	7.47	15.25	4.45	5.89	4.16	8.50	4.39
OPM %	4.80%	4.42%	2.70%	4.62%	3.92%	3.51%	2.97%
	1.74	3.28	2.47	8.37	4.11	1.99	3.14
Interest	3.58	6.60	3.60	3.00	3.29	2.42	2.24
Depreciation	2.20	4.42	2.24	2.19	2.20	2.21	2.21
Profit before tax	3.43	7.51	1.08	9.07	2.78	5.86	3.08
Tax %	30.90%	29.03%	26.85%	20.73%	26.98%	30.89%	12.66%
	2.36	5.32	0.80	7.19	2.03	4.04	2.69
EPS in Rs	1.54	3.48	0.51	4.56	1.29	2.56	1.70
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	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
	72	252	248	276	334	538	397	441	661	443	658	637	623
	69	239	235	249	310	495	375	408	622	426	628	612	600
Operating Profit	3	13	13	27	25	42	22	33	39	17	30	25	23
OPM %	5%	5%	5%	10%	7%	8%	5%	7%	6%	4%	5%	4%	4%
	3	14	15	10	0	-2	5	2	4	8	9	14	18
Interest	6	15	13	13	10	16	12	12	13	10	17	13	11
Depreciation	1	5	5	9	8	13	13	15	14	9	11	9	9
Profit before tax	-1	7	9	16	7	11	1	7	16	6	11	17	21
Tax %	-128%	-16%	10%	-44%	109%	13%	-144%	28%	31%	33%	26%	24%
	0	8	8	23	-1	9	3	5	11	4	8	13	16
EPS in Rs					-0.62	9.20	3.10	3.47	7.28	2.69	5.43	8.16	10.11
Dividend Payout %	0%	0%	0%	0%	0%	5%	16%	22%	10%	28%	14%	6%

Compounded Sales Growth
10 Years:	10%
5 Years:	10%
3 Years:	-1%
TTM:	-3%

Compounded Profit Growth
10 Years:	5%
5 Years:	92%
3 Years:	5%
TTM:	55%

Stock Price CAGR
10 Years:	%
5 Years:	65%
3 Years:	113%
1 Year:	56%

Return on Equity
10 Years:	10%
5 Years:	8%
3 Years:	7%
Last Year:	9%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	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	0.00	0.00	0.00	8	10	10	11	15	15	15	15	16	16
Reserves	0	8	17	60	42	59	73	83	93	96	103	139	144
	97	111	101	77	159	137	112	150	177	173	151	99	82
	27	32	31	12	26	36	48	16	21	23	41	30	39
Total Liabilities	124	152	149	156	237	241	244	265	307	307	310	284	281
	74	73	63	60	121	109	105	95	86	112	135	127	124
CWIP	0	0	0	0	0	4	0	0	0	26	0	0	0
Investments	0	0	0	0	0	6	6	6	39	34	43	36	37
	50	78	86	96	116	121	133	163	182	135	132	121	120
Total Assets	124	152	149	156	237	241	244	265	307	307	310	284	281

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	-11	9	38	24	-18	44	29	-11	22	65	52	29
	-71	-1	-4	-2	-25	-12	-3	-5	-34	-50	-12	13
	84	-8	-34	-22	40	-32	-26	16	13	-15	-41	-42
Net Cash Flow	1	0	-0	-1	-3	0	-0	0	1	-0	-1	0
Free Cash Flow	-83	5	31	19	-43	38	25	-17	21	4	43	29
CFO/OP	-344%	71%	295%	90%	-75%	106%	131%	-28%	60%	411%	172%	117%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	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	66	23	33	34	30	19	47	33	28	51	34	24
Inventory Days	119	35	29	33	82	49	54	72	40	34	26	27
Days Payable	21	6	1	14	4	6	8	4	4	7	17	6
Cash Conversion Cycle	164	52	60	54	108	62	93	101	64	78	44	44
Working Capital Days	217	94	40	41	20	11	19	45	34	-11	-7	14
ROCE %	10%	21%	19%	17%	10%	15%	5%	9%	11%	6%	10%	12%

Insights

In beta

Mar 2015

Mar 2016

Mar 2017

Mar 2019

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Installed Capacity - Spinning Division
MT per Annum

x,xxx.xx	x,xxx.xx	x,xxx.xx		x,xxx.xx		xx,xxx.xx	xx,xxx.xx
			x.xx	x.xx	x.xx	x.xx	xx.xx	xx.xx
xx,xxx.xx	xx,xxx.xx	x,xxx.xx				xx,xxx.xx	xx,xxx.xx
x,xxx.xx	x,xxx.xx	x,xxx.xx				x,xxx.xx	xx,xxx.xx
xx,xxx	xx,xxx	xx,xxx				xx,xxx	xx,xxx
				xxx	xxx	xxx	xxx	xxx
		xx		xxx		xx	xx
		xx,xxx		xx,xxx		xx,xxx	xx,xxx
								x.xx

Please log in to see hidden values.

Solar Energy Capacity
MW

Actual Production - Ginning Division
MT

Actual Production - Spinning Division
MT

Installed Capacity - Ginning Division
MT per Annum

Number of Employees
Count

Number of Ginning Machines (DR Gins)
Count

Number of Spindles (Spinning Capacity)
Count

Wind Energy Capacity
MW

Shareholding Pattern

Numbers in percentages

	Sep 2021	Mar 2022	Sep 2022	Mar 2023	Sep 2023	Mar 2024	Sep 2024	Oct 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	71.08%	71.83%	72.87%	73.04%	73.03%	73.03%	70.04%	67.82%	65.99%	65.99%	65.99%	65.99%
	0.00%	0.00%	0.43%	0.43%	0.43%	0.43%	8.53%	10.12%	12.42%	12.76%	13.37%	13.41%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.32%	0.00%	0.00%	0.19%	0.19%
	28.92%	28.17%	26.70%	26.53%	26.54%	26.54%	21.43%	20.74%	21.59%	21.24%	20.46%	20.42%
No. of Shareholders	169	146	139	129	131	131	203	212	1,045	756	777	794

	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Dec 2025
	64.91%	64.91%	64.15%	68.99%	71.83%	73.04%	73.03%	65.99%	65.99%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.43%	0.43%	12.42%	13.41%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.19%
	35.10%	35.09%	35.84%	31.02%	28.17%	26.53%	26.54%	21.59%	20.42%
No. of Shareholders	249	239	232	195	146	129	131	1,045	794

* 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.

Pashupati Cotspin Ltd

Pashupati Cotspin Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings