Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹101Cr
Textiles - Spinning/Cotton/Blended
Rev Gr TTM
Revenue Growth TTM
153.97%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

BHILSPIN
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | -100.0 | | | 361.9 | | | 2.3 | -63.0 | 420.9 | -77.9 | 255.4 | 1,389.8 |
| 0 | 0 | 3 | 4 | 1 | 11 | 3 | 2 | 6 | 2 | 9 | 20 |
Operating Profit Operating ProfitCr |
| | | 7.6 | 9.6 | 0.0 | 11.8 | 13.6 | 5.4 | 15.8 | 8.6 | 26.7 | 18.0 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 1 | 2 | 1 | 0 | 0 | -2 | 0 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -38.5 | -82.8 | 263.2 | -76.6 | 137.5 | 1,409.1 | -47.8 | -91.7 | -157.9 | -228.9 | -133.3 | 1,533.3 |
| | | 20.1 | 8.0 | 38.5 | 13.7 | 10.2 | 1.8 | -4.3 | -80.2 | -1.0 | 2.0 |
| 0.3 | 0.2 | 1.0 | 0.5 | 0.6 | 1.8 | 0.4 | 0.0 | -0.4 | -2.4 | -0.1 | 0.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -92.5 | 1,291.0 | 66.4 | 10.4 | -60.6 | 225.6 | -71.3 | 36.0 | -63.8 | 869.1 | 165.6 | 90.7 |
| 0 | 3 | 6 | 6 | 3 | 8 | 2 | 3 | 1 | 9 | 22 | 38 |
Operating Profit Operating ProfitCr |
| -73.2 | -12.8 | -19.2 | -4.0 | -50.7 | -9.6 | -23.4 | -13.6 | -32.1 | 6.0 | 12.8 | 19.4 |
Other Income Other IncomeCr | 3 | 4 | 3 | 1 | 7 | 5 | 2 | 2 | 4 | 2 | 1 | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 6 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5 |
| 2 | 4 | 2 | 1 | 6 | 5 | 1 | 2 | 3 | 2 | 2 | -1 |
| 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 |
|
| 1,476.4 | 69.1 | -43.4 | -58.2 | 564.4 | -22.4 | -71.8 | 30.1 | 85.4 | -33.6 | -0.2 | -221.3 |
| 887.2 | 107.9 | 36.7 | 13.9 | 234.6 | 55.9 | 54.9 | 52.5 | 269.1 | 18.4 | 6.9 | -4.4 |
| 2.8 | 4.7 | 2.6 | 1.1 | 7.3 | 5.7 | 1.6 | 2.1 | 3.9 | 1.9 | 1.9 | -2.3 |
| Financial Year | 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 Equity CapitalCr | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 9 |
| 1 | 4 | 6 | 6 | 11 | 15 | 16 | 18 | 20 | 35 | 36 | 34 |
Current Liabilities Current LiabilitiesCr | 2 | 2 | 3 | 3 | 2 | 1 | 1 | 1 | 1 | 3 | 11 | 38 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51 | 66 | 65 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 5 | 1 | 5 | 1 | 0 | 6 | 2 | 5 | 6 | 17 | 11 | 33 |
Non Current Assets Non Current AssetsCr | 4 | 11 | 10 | 16 | 20 | 17 | 22 | 21 | 22 | 80 | 112 | 114 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -1 | -5 | -2 | -2 | -8 | -4 | 4 | -2 | 9 | -10 | 12 |
Investing Cash Flow Investing Cash FlowCr | 1 | 5 | 3 | 0 | 8 | 5 | -5 | 2 | -7 | -58 | -32 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65 | 20 |
|
Free Cash Flow Free Cash FlowCr | 0 | -1 | 0 | -2 | -1 | 0 | -2 | -1 | 2 | -68 | -20 |
| -41.3 | -163.1 | -129.4 | -201.1 | -158.2 | -110.8 | 402.2 | -133.1 | 353.5 | -581.5 | 674.2 |
CFO To EBITDA CFO To EBITDA% | 500.3 | 1,371.7 | 247.3 | 699.9 | 731.8 | 646.5 | -942.6 | 515.8 | -2,962.2 | -1,787.6 | 365.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 2 | 8 | 5 | 6 | 8 | 5 | 10 | 24 | 27 | 112 | 128 |
Price To Earnings Price To Earnings | 1.3 | 2.6 | 3.1 | 7.5 | 1.6 | 1.4 | 9.0 | 16.8 | 10.2 | 48.3 | 55.4 |
Price To Sales Price To Sales | 11.1 | 2.8 | 1.1 | 1.1 | 3.7 | 0.8 | 4.9 | 8.8 | 27.4 | 11.9 | 5.1 |
Price To Book Price To Book | 0.3 | 0.8 | 0.5 | 0.4 | 0.4 | 0.2 | 0.4 | 1.0 | 1.0 | 2.0 | 2.2 |
| -9.6 | -21.3 | -5.4 | -30.4 | -7.2 | -7.4 | -20.7 | -65.0 | -76.0 | 291.9 | 63.3 |
Profitability Ratios Profitability Ratios |
| 2.9 | -3.7 | 2.5 | 1.9 | -17.4 | -1.7 | 5.8 | 4.5 | 15.0 | 11.3 | 21.3 |
| -73.2 | -12.8 | -19.2 | -4.0 | -50.7 | -9.6 | -23.4 | -13.6 | -32.1 | 6.0 | 12.8 |
| 887.2 | 107.9 | 36.7 | 13.9 | 234.6 | 55.9 | 54.9 | 52.5 | 269.1 | 18.4 | 6.9 |
| 33.1 | 37.3 | 17.6 | 7.7 | 34.9 | 21.9 | 5.8 | 6.8 | 11.8 | 2.3 | 2.8 |
| 25.2 | 29.9 | 14.5 | 5.7 | 27.5 | 17.6 | 4.7 | 5.8 | 9.7 | 4.2 | 4.0 |
| 20.7 | 25.6 | 11.6 | 4.5 | 24.8 | 16.9 | 4.5 | 5.5 | 9.3 | 1.8 | 1.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Bhilwara Spinners Limited is an Indian textile enterprise currently undergoing a high-stakes strategic transformation. Historically a manufacturing entity that reached an operational **standstill**, the company has successfully pivoted toward a **trading-led model** while simultaneously executing a massive capital expenditure program to re-enter the manufacturing sector as a modernized **Denim producer**. The company is currently positioned in a "revival and growth" phase, leveraging a mix of asset liquidation, equity infusion, and structured debt to fund its transition into high-value textile segments.
---
### **Strategic Pivot: The Integrated Denim Expansion Project**
The centerpiece of the company’s revival is the establishment of a new, state-of-the-art integrated **Denim Unit** located at the **RIICO Industrial Area, Bhilwara, Rajasthan**. This project marks the company’s return to large-scale manufacturing.
| Feature | Details & Metrics |
| :--- | :--- |
| **Total Capital Expenditure** | **₹111.15 Crore** (Revised upward from **₹75 Crore**) |
| **Annual Production Capacity** | **116 Lac Meters** of Denim fabric |
| **Infrastructure Scale** | **60 Looms** installed |
| **Project Status** | **Weaving Section** commenced commercial production on **December 27, 2024** |
| **Financial Progress** | **₹102.92 Crore** incurred as of **March 31, 2025**; **₹2.18 Crore** paid as machinery advances |
The project is designed to capture the recovery in the **Apparels segment** and expand the company’s footprint in the **Value-Added Segment**.
---
### **Current Operational Framework & Business Model**
While the Denim Project scales up, the company maintains its status as a **going concern** through a streamlined trading operation.
* **Core Revenue Activity:** Trading in **yarn, fabric, and fibers**.
* **Operational Philosophy:** Guided by **supply chain resilience**, **cash conversion**, and **value-added processes**.
* **Related Party Transactions:** The company manages the purchase and sale of yarn and fiber with a ceiling of **₹25.00 Crores per annum**, conducted strictly at **arm’s length**.
* **Leadership:** **Shri Anshul Kothari** was appointed as **Managing Director & CEO** for a five-year term (May 2024 – May 2029) to lead this transition.
---
### **Capital Structure and Funding Strategy**
To satisfy bank-mandated net worth requirements and fund the **₹111.15 Crore** Capex, the company has utilized a multi-pronged financing strategy:
**1. Equity Infusion (Preferential Allotments):**
* Raised **₹14.90 Crore** via **2,292,500 Equity Shares** at **₹65 per share** (including a **₹55 premium**).
* A subsequent allotment of **2,350,000 Equity Shares** at the same price to Promoters and identified persons aggregated **₹15.275 Crore**.
* **Objective:** To increase Net Worth by a minimum of **₹12.00 Crore** to meet bank sanction conditions.
**2. Debt Profile & Banking Facilities:**
* **Lender:** **State Bank of India (SBI)**.
* **Facility:** Rupee Term Loan at an interest rate of **9.35% p.a.** (20% above EBLR).
* **Repayment:** **28 quarterly installments** beginning **January 2025**.
* **Collateral:** First exclusive hypothecation of **all fixed assets**; Equitable Mortgage of factory land and buildings (approx. **30,215 sq. mtr.**).
* **Guarantees:** Personal guarantees from Directors and a Corporate Guarantee from **M/s Ahinsha Infrastructure & Developers Ltd**.
---
### **Asset Management and Financial Health**
The company has aggressively rationalized its balance sheet to clear legacy obligations and fund new growth.
* **Asset Disposal:** Legacy plant, machinery, and land portions were sold to meet lender obligations. Recent disposals resulted in a cumulative exceptional gain of **₹67.04 Lac** (with **₹23.33 Lac** recorded in the most recent period).
* **Inventory Integrity:** Physical verification of inventory is conducted at regular intervals; no discrepancies exceeding **10%** have been reported.
* **Liability Management:** Non-current liabilities remain tightly controlled, totaling **₹2,380** (primarily staff/worker-related) as of March 31, 2024, compared to **₹2,005** the previous year.
* **Real Estate:** All title deeds for immovable properties (land and buildings) are held in the company’s name as of **March 31, 2025**.
---
### **Governance, Compliance, and Risk Framework**
The company operates under a structured governance model but faces specific regulatory and legal headwinds.
**Board Composition:**
* **6 Directors** total: **5 Non-Executive**, **3 Independent** (including **two women directors**).
* Financials are prepared under **Indian Accounting Standards (Ind AS)**.
**Legal & Regulatory Risks:**
* **NCLT Litigation:** The company is contesting a **₹61,47,967** interest liability related to land acquired via an NCLT auction in 2020-21. While the **NCLT Jaipur** dismissed creditor claims in April 2024, the company has filed an appeal with the **NCLAT** regarding the interest charge.
* **Compliance Lapses (FY 2023-24):** The company noted minor delays in **SEBI (LODR)** filings, including a **5-minute delay** in a Board Meeting outcome and a delay in the **Annual Report** submission.
* **Insider Trading:** A failure to submit the **Quarterly Compliance Certificate** for the **Structured Digital Database (SDD)** was recorded for the quarter ended March 31, 2024.
---
### **Market Outlook and External Headwinds**
As Bhilwara Spinners transitions back into full-scale manufacturing, it remains exposed to broader textile industry cycles:
* **Raw Material Volatility:** High sensitivity to **cotton prices** and crop quality.
* **Macroeconomic Factors:** Exposure to **foreign exchange fluctuations** affecting imported materials and export competitiveness.
* **Sectoral Pressure:** Anticipated headwinds in the **home textiles** downstream segment, though the company is mitigating this by focusing on the **Denim** and **Apparel** recovery.
* **Policy Advantages:** The company is actively leveraging **100% FDI** allowances and government export promotion schemes to expand its global footprint.