Pasupati Acrylon Ltd

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

Pasupati Acrylon Ltd

₹ 50.5 1.59%
10 Jun 11:46 a.m.
pasupatiacrylon.com BSE: 500456 NSE: PASUPTAC
About

Incorporated in 1990, Pasupati Acrylon
Ltd is a manufacturer of Acrylic Fibre,
Tow and Tops and Cast Polyproplene
Film[1]

Key Points

Business Overview:[1]
PAL was set up in technical collaboration with SNIA BPD of Italy. It is an ISO 9001:2015 and OKEO TEX Standard manufacturer of Acrylic Staple Fiber which it sells under the brand name ACRYLON. Company is also in the business of CPP Film (flexible packaging)

Website BSE NSE - BE
  • Market Cap ₹ 450 Cr.
  • Current Price ₹ 50.5
  • High / Low ₹ 71.0 / 36.2
  • Stock P/E 12.7
  • Book Value ₹ 40.8
  • Dividend Yield 0.00 %
  • ROCE 11.9 %
  • ROE 10.2 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • The company has delivered a poor sales growth of -1.30% over past five years.
  • Company has a low return on equity of 8.74% over last 3 years.
  • Working capital days have increased from 73.3 days to 114 days

* 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

Commodities Chemicals Chemicals & Petrochemicals Petrochemicals

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
273 251 207 193 178 120 123 156 177 155 124 174 168
267 235 200 178 166 120 135 144 160 141 121 161 154
Operating Profit 5 15 7 15 13 -1 -12 12 16 14 4 13 14
OPM % 2% 6% 3% 8% 7% -0% -10% 8% 9% 9% 3% 8% 8%
3 2 1 2 4 4 2 2 3 3 2 3 4
Interest 1 1 1 1 1 1 1 1 1 0 1 1 1
Depreciation 2 2 2 2 2 1 1 2 2 1 1 1 2
Profit before tax 6 15 6 14 14 1 -13 13 17 15 4 14 15
Tax % 22% 26% 25% 26% 26% -1% -23% 28% 27% 26% 27% 26% 26%
5 11 4 11 10 1 -10 9 13 11 3 10 11
EPS in Rs 0.51 1.23 0.48 1.18 1.14 0.14 -1.08 1.02 1.40 1.26 0.31 1.14 1.26
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
522 532 529 461 564 825 663 505 775 828 575 621
489 503 475 398 509 777 638 445 713 778 559 577
Operating Profit 33 29 54 63 55 48 26 60 62 50 16 45
OPM % 6% 5% 10% 14% 10% 6% 4% 12% 8% 6% 3% 7%
1 8 4 3 -2 9 6 9 9 8 11 11
Interest 10 8 6 6 5 8 5 4 3 4 3 2
Depreciation 13 7 7 7 5 6 7 6 6 6 6 6
Profit before tax 11 22 44 53 44 43 20 59 62 48 18 48
Tax % 32% 33% 33% 35% 36% 37% 36% 26% 26% 26% 28% 26%
7 15 30 34 28 27 13 43 46 36 13 35
EPS in Rs 0.81 1.63 3.36 3.84 3.14 3.07 1.46 4.83 5.15 4.03 1.48 3.97
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 2%
5 Years: -1%
3 Years: -7%
TTM: 8%
Compounded Profit Growth
10 Years: 10%
5 Years: 22%
3 Years: -8%
TTM: 168%
Stock Price CAGR
10 Years: 20%
5 Years: 43%
3 Years: 12%
1 Year: 34%
Return on Equity
10 Years: 15%
5 Years: 12%
3 Years: 9%
Last Year: 10%

Balance Sheet

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 89 89 89 89 89 89 89 89 89 89 89 89
Reserves -12 -6 18 33 60 88 101 144 190 227 240 275
68 29 36 30 7 4 11 1 0 0 44 108
141 165 105 123 174 187 158 136 146 143 126 123
Total Liabilities 286 278 248 275 331 367 359 371 425 458 499 595
85 66 54 31 61 85 80 85 81 77 75 250
CWIP 0 0 0 32 3 0 0 0 0 1 77 0
Investments 0 0 18 33 41 31 0 25 0 75 85 80
201 211 176 179 226 252 279 261 345 306 261 265
Total Assets 286 278 248 275 331 367 359 371 425 458 499 595

Cash Flows

Figures in Rs. Crores

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
45 36 22 41 67 59 -2 14 -13 27 73 7
1 2 -29 -39 -22 -10 29 -32 25 -75 -102 -82
-42 -32 -4 2 -26 -12 -5 -4 -4 -4 42 62
Net Cash Flow 4 6 -11 5 20 37 22 -21 8 -51 13 -13

Ratios

Figures in Rs. Crores

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 23 18 27 25 30 30 19 40 37 22 35 29
Inventory Days 106 117 85 122 102 50 79 116 87 115 95 108
Days Payable 118 127 75 110 123 81 82 115 70 72 83 72
Cash Conversion Cycle 12 8 37 38 9 -2 16 41 54 65 47 65
Working Capital Days 12 3 30 31 5 1 20 36 47 58 48 114
ROCE % 15% 22% 42% 44% 35% 30% 13% 29% 25% 17% 6% 12%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
65.87% 65.87% 65.87% 65.87% 65.87% 65.87% 65.87% 65.87% 65.87% 65.87% 65.87% 65.87%
0.03% 0.04% 0.00% 0.00% 0.03% 0.00% 0.53% 0.54% 0.62% 0.55% 0.53% 0.07%
0.20% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21% 0.21%
33.89% 33.87% 33.91% 33.92% 33.89% 33.93% 33.39% 33.37% 33.30% 33.36% 33.39% 33.86%
No. of Shareholders 63,47363,60663,35862,74562,43063,65265,32067,40366,86168,41066,80267,032

* 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