Pashupati Cotspin Ltd

₹ 81.9 -1.40%

04 Sep - 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 ₹ 1,293 Cr.
Current Price ₹ 81.9
High / Low ₹ 118 / 66.4
Stock P/E 83.0
Book Value ₹ 10.4
Dividend Yield 0.06 %
ROCE 10.1 %
ROE 6.53 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Cons

Stock is trading at 7.88 times its book value
The company has delivered a poor sales growth of 8.26% over past five years.
Company has a low return on equity of 7.69% over last 3 years.
Promoter holding has decreased over last 3 years: -7.05%

* 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	Mar 2026	Jun 2026
	155.72	344.69	164.54	127.47	106.08	241.85	147.69	160.28	122.11
	148.25	329.44	160.09	121.58	101.92	233.35	143.30	152.89	110.37
Operating Profit	7.47	15.25	4.45	5.89	4.16	8.50	4.39	7.39	11.74
OPM %	4.80%	4.42%	2.70%	4.62%	3.92%	3.51%	2.97%	4.61%	9.61%
	1.74	3.28	2.47	8.37	4.11	1.99	3.14	0.76	2.84
Interest	3.58	6.60	3.60	3.00	3.29	2.42	2.24	2.64	2.85
Depreciation	2.20	4.42	2.24	2.19	2.20	2.21	2.21	2.16	2.19
Profit before tax	3.43	7.51	1.08	9.07	2.78	5.86	3.08	3.35	9.54
Tax %	30.90%	29.03%	26.85%	20.73%	26.98%	30.89%	12.66%	51.64%	24.11%
	2.36	5.32	0.80	7.19	2.03	4.04	2.69	1.62	7.24
EPS in Rs	0.15	0.35	0.05	0.46	0.13	0.26	0.17	0.10	0.46
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	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
	252	248	276	334	538	397	441	661	443	658	637	656	672
	239	235	249	310	495	375	408	622	426	628	612	631	640
Operating Profit	13	13	27	25	42	22	33	39	17	30	25	24	32
OPM %	5%	5%	10%	7%	8%	5%	7%	6%	3.9%	4.6%	3.9%	3.7%	4.8%
	14	15	10	0	-2	5	2	4	8	9	14	10	9
Interest	15	13	13	10	16	12	12	13	10	17	13	11	10
Depreciation	5	5	9	8	13	13	15	14	9	11	9	9	9
Profit before tax	7	9	16	7	11	1	7	16	6	11	17	15	22
Tax %	-16%	10%	-44%	109%	13%	-144%	28%	31%	33%	26%	24%	31%
	8	8	23	-1	9	3	5	11	4	8	13	10	16
EPS in Rs				-0.06	0.92	0.31	0.35	0.73	0.27	0.54	0.82	0.66	0.99
Dividend Payout %	0%	0%	0%	0%	5%	16%	22%	10%	28%	14%	6%	8%

Compounded Sales Growth
10 Years:	10%
5 Years:	8%
3 Years:	14%
TTM:	-10%

Compounded Profit Growth
10 Years:	2%
5 Years:	14%
3 Years:	36%
TTM:	2%

Stock Price CAGR
10 Years:	%
5 Years:	59%
3 Years:	86%
1 Year:	22%

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

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	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	0.00	0.00	8	10	10	11	15	15	15	15	16	16
Reserves	8	17	60	42	59	73	83	93	96	103	139	148
	111	101	77	159	137	112	150	177	173	151	99	92
	32	31	12	26	36	48	16	21	23	41	30	41
Total Liabilities	152	149	156	237	241	244	265	307	307	310	284	297
	73	63	60	121	109	105	95	86	112	135	127	120
CWIP	0	0	0	0	4	0	0	0	26	0	0	0
Investments	0	0	0	0	6	6	6	39	34	43	36	41
	78	86	96	116	121	133	163	182	135	132	121	136
Total Assets	152	149	156	237	241	244	265	307	307	310	284	297

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	9	38	24	-18	44	29	-11	22	65	52	29	23
	-1	-4	-2	-25	-12	-3	-5	-34	-50	-12	13	-2
	-8	-34	-22	40	-32	-26	16	13	-15	-41	-42	-20
Net Cash Flow	0	-0	-1	-3	0	-0	0	1	-0	-1	0	2
Free Cash Flow	5	31	19	-43	38	25	-17	21	4	43	29	22
CFO/OP	71%	295%	90%	-75%	106%	131%	-28%	60%	411%	172%	117%	100%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	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	23	33	34	30	19	47	33	28	51	34	24	27
Inventory Days	35	29	33	82	49	54	72	40	34	26	27	31
Days Payable	6	1	14	4	6	8	4	4	7	17	6	9
Cash Conversion Cycle	52	60	54	108	62	93	101	64	78	44	44	48
Working Capital Days	94	40	41	20	11	19	45	34	-11	-7	14	49
ROCE %	21%	19%	17%	10%	15%	5%	9%	11%	6%	10%	12%	10%

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

Ginning Installed Capacity
MT per annum

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

Please log in to see hidden values.

Spinning Installed Capacity
spindles

Number of Permanent Employees
persons

Yarn Share of Yarn plus Cotton Sales
%

Cotton Bales Production
MT

Cotton Yarn Production
MT

Ginning Capacity Utilization
%

Spinning Capacity Utilization
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Sep 2022	Mar 2023	Sep 2023	Mar 2024	Sep 2024	Oct 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	72.87%	73.04%	73.03%	73.03%	70.04%	67.82%	65.99%	65.99%	65.99%	65.99%	65.99%	65.99%
	0.43%	0.43%	0.43%	0.43%	8.53%	10.12%	12.42%	12.76%	13.37%	13.41%	13.23%	12.93%
	0.00%	0.00%	0.00%	0.00%	0.00%	1.32%	0.00%	0.00%	0.19%	0.19%	0.19%	0.19%
	26.70%	26.53%	26.54%	26.54%	21.43%	20.74%	21.59%	21.24%	20.46%	20.42%	20.60%	20.89%
No. of Shareholders	139	129	131	131	203	212	1,045	756	777	794	699	2,038

	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Jun 2026
	64.91%	64.91%	64.15%	68.99%	71.83%	73.04%	73.03%	65.99%	65.99%	65.99%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.43%	0.43%	12.42%	13.23%	12.93%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.19%	0.19%
	35.10%	35.09%	35.84%	31.02%	28.17%	26.53%	26.54%	21.59%	20.60%	20.89%
No. of Shareholders	249	239	232	195	146	129	131	1,045	699	2,038

* 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