Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹24Cr
Textiles - Spinning/Cotton/Blended
Rev Gr TTM
Revenue Growth TTM
3.43%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MARIS
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% | -15.5 | 5.1 | 64.4 | 5.5 | -12.4 | -9.9 | 6.0 | 8.8 | 19.0 | -8.0 | 6.8 | -2.5 |
| 45 | 49 | 40 | 40 | 37 | 40 | 40 | 42 | 43 | 36 | 42 | 40 |
Operating Profit Operating ProfitCr |
| -5.3 | -5.8 | -4.6 | -3.2 | 1.9 | 3.9 | 1.6 | 1.5 | 5.1 | 4.3 | 3.4 | 2.4 |
Other Income Other IncomeCr | 2 | 1 | 2 | 1 | 2 | 2 | 2 | 2 | 4 | 2 | 2 | 2 |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| -4 | -5 | -4 | -4 | -1 | -1 | -2 | -1 | 2 | -1 | -1 | -1 |
| -2 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -294.5 | -234.5 | 59.3 | 54.7 | 89.3 | 80.6 | 58.1 | 71.6 | 789.5 | 33.8 | 51.9 | -2.5 |
| -4.1 | -7.6 | -6.8 | -7.3 | -0.5 | -1.6 | -2.7 | -1.9 | 2.9 | -1.2 | -1.2 | -2.0 |
| -2.6 | -4.4 | -3.3 | -3.6 | -0.1 | -0.9 | -1.4 | -1.0 | 1.4 | -0.6 | -0.7 | -1.0 |
| 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 |
|---|
|
| | -12.4 | 12.3 | 3.8 | 6.3 | -5.9 | -13.3 | 60.7 | -13.9 | 9.4 | 5.2 | -1.0 |
| 106 | 93 | 108 | 114 | 121 | 119 | 91 | 141 | 155 | 166 | 164 | 161 |
Operating Profit Operating ProfitCr |
| 11.5 | 11.2 | 8.5 | 6.5 | 6.5 | 2.6 | 14.1 | 17.3 | -5.6 | -3.0 | 3.1 | 3.8 |
Other Income Other IncomeCr | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 3 | 6 | 10 | 9 |
Interest Expense Interest ExpenseCr | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 3 | 5 | 9 | 10 | 9 |
Depreciation DepreciationCr | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 5 | 6 | 7 | 7 |
| 5 | 4 | 3 | 1 | 2 | -3 | 9 | 23 | -16 | -13 | -2 | -1 |
| 2 | 1 | 0 | 0 | -1 | -1 | 2 | 8 | -5 | -4 | 0 | 0 |
|
| | -3.8 | -17.0 | -62.6 | 138.5 | -191.1 | 414.4 | 128.2 | -170.4 | 16.0 | 86.2 | 61.0 |
| 2.8 | 3.0 | 2.3 | 0.8 | 1.8 | -1.8 | 6.4 | 9.1 | -7.4 | -5.7 | -0.7 | -0.3 |
| 4.0 | 3.9 | 3.3 | 1.3 | 3.0 | -2.5 | 8.0 | 19.5 | -14.1 | -11.3 | -1.9 | -0.9 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| 10 | 12 | 14 | 15 | 16 | 13 | 20 | 34 | 22 | 13 | 12 | 11 |
Current Liabilities Current LiabilitiesCr | 47 | 50 | 58 | 58 | 59 | 45 | 50 | 55 | 67 | 69 | 70 | 74 |
Non Current Liabilities Non Current LiabilitiesCr | 17 | 14 | 12 | 9 | 7 | 6 | 11 | 22 | 32 | 43 | 41 | 35 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 43 | 47 | 54 | 59 | 58 | 43 | 57 | 73 | 55 | 55 | 57 | 56 |
Non Current Assets Non Current AssetsCr | 39 | 37 | 38 | 30 | 32 | 29 | 31 | 46 | 75 | 79 | 73 | 71 |
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 | 18 | 11 | 22 | 11 | -2 | 12 | 1 | 43 | 25 | 4 | 15 |
Investing Cash Flow Investing Cash FlowCr | -3 | -2 | -3 | -1 | -6 | -2 | -6 | -19 | -31 | -6 | 3 |
Financing Cash Flow Financing Cash FlowCr | -15 | -8 | -9 | -4 | -6 | -6 | 0 | 6 | 6 | 2 | -18 |
|
Free Cash Flow Free Cash FlowCr | 14 | 9 | 19 | 10 | -9 | 10 | -5 | 33 | -7 | -3 | 14 |
| 535.7 | 331.5 | 819.1 | 1,094.9 | -64.5 | -546.5 | 8.9 | 277.4 | -229.1 | -46.7 | -1,157.6 |
CFO To EBITDA CFO To EBITDA% | 129.3 | 89.8 | 216.8 | 137.2 | -18.1 | 372.3 | 4.0 | 145.0 | -301.1 | -87.1 | 280.2 |
| 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 | 0 | 0 | 24 | 33 | 40 | 5 | 22 | 89 | 28 | 28 | 26 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 9.0 | 32.4 | 16.5 | 0.0 | 3.1 | 5.6 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.2 | 0.3 | 0.3 | 0.0 | 0.2 | 0.5 | 0.2 | 0.2 | 0.1 |
Price To Book Price To Book | 0.0 | 0.0 | 1.1 | 1.4 | 1.6 | 0.3 | 0.8 | 2.0 | 0.9 | 1.3 | 1.3 |
| 3.1 | 3.9 | 7.0 | 8.6 | 9.4 | 11.9 | 4.1 | 4.3 | -11.0 | -22.2 | 20.1 |
Profitability Ratios Profitability Ratios |
| 40.2 | 44.6 | 38.2 | 35.7 | 35.9 | 32.9 | 43.5 | 42.9 | 22.9 | 24.1 | 31.3 |
| 11.5 | 11.2 | 8.5 | 6.5 | 6.5 | 2.6 | 14.1 | 17.3 | -5.6 | -3.0 | 3.1 |
| 2.8 | 3.0 | 2.3 | 0.8 | 1.8 | -1.8 | 6.4 | 9.1 | -7.4 | -5.7 | -0.7 |
| 18.8 | 14.2 | 11.1 | 9.6 | 10.0 | 2.4 | 19.7 | 33.1 | -11.3 | -4.3 | 8.3 |
| 18.8 | 16.1 | 11.8 | 4.4 | 9.8 | -10.2 | 24.5 | 36.5 | -35.8 | -42.8 | -6.3 |
| 4.1 | 3.8 | 2.9 | 1.1 | 2.6 | -3.0 | 7.7 | 13.0 | -8.3 | -6.8 | -1.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Maris Spinners Limited is an established Indian textile manufacturer specializing in the production of **100% Cotton Yarn**. The company operates a dual-unit manufacturing base in Southern India, strategically integrating renewable energy assets to manage the high power intensity of spinning operations. While traditionally focused on the domestic cotton yarn market, the company is currently undergoing a strategic transition toward high-value-added technical materials and agile manufacturing to combat global commodity volatility.
---
### **Manufacturing Footprint & Capacity Expansion**
The company’s production is centralized in two primary spinning units located in key textile hubs. Recent capital expenditure has focused on modernization and increasing spindleage to achieve economies of scale.
| Facility | Location | Infrastructure & Recent Developments |
| :--- | :--- | :--- |
| **Unit I** | Hunsur, Mysore, Karnataka | Expanded by **7,488 spindles** (a **26.08%** increase), bringing total capacity to **36,192 spindles**. Total expansion cost: **₹35.00 Crores**. |
| **Unit II** | Manapparai, Trichy, Tamil Nadu | Integrated into the **TANGEDCO/TANTRANSCO** grid under the **Open Access Scheme** for efficient energy transmission. |
**Operational Strategy:** The company has shifted to an **Agile Manufacturing** model, moving away from high-inventory cycles to "short notice" count switching. This allows the units to produce specific yarn counts based on immediate market demand, improving **Unit Value Realization (UVR)**.
---
### **Strategic Pivot: High-Value Functional Materials**
Maris Spinners is diversifying its portfolio beyond commodity yarn into specialized segments targeted for completion by **2025**. This roadmap aims to insulate the company from the cyclicality of the standard cotton market.
* **Smart Textiles:** Development of functional fabrics responsive to **heat, light, and moisture**. Target sectors include **medical monitoring garments** and high-performance sports fashion.
* **Technical Textiles:** Aligning with national industrial targets, the company is moving into three high-margin verticals: **Medtech** (medical textiles), **Industrial** applications, and **Aerospace** components.
* **Digital & 3D Manufacturing:** Implementation of **3D Printing** and digital textile printing to enable on-demand production. This initiative focuses on **waste reduction**, sustainability, and rapid response to fashion trends.
---
### **Energy Integration & Cost Management**
Power represents a significant portion of operational overhead. The company utilizes a mix of wind and solar energy to mitigate grid tariff volatility and demand charges.
* **Wind Energy:** Captive wind power generation is used to offset electricity costs across both units.
* **Solar Expansion:** Commissioned a **2.80 MW Solar Power Plant** at Unit II (Manapparai) in **March 2023**.
* **Off-site Renewables:** Authorized an investment of **₹50 Lakhs** in **Neo Green Power Generation Pvt Ltd** to secure a **Solar Power Purchase Agreement (PPA)** for Unit I in Karnataka.
---
### **Financial Performance & Capital Structure**
The company has faced bottom-line pressure due to high raw material costs and global headwinds, resulting in net losses over the last two fiscal cycles despite revenue growth.
| Key Metrics (₹ in Crores) | FY 2023-24 | FY 2022-23 |
| :--- | :---: | :---: |
| **Gross Revenue from Operations** | **166.99** | **149.95** |
| **Operating Profit / (Loss) before Tax** | **(13.27)** | **(15.69)** |
| **Net Profit / (Loss) after Tax** | **(8.99)** | **(11.20)** |
| **Total Net Worth** | **21.34** | - |
| **Gearing Ratio** | **79.16%** | **67.51%** |
**Debt Profile:**
* **Total Equity + Net Debt:** Stood at **₹9,848.71 Lakhs** as of March 2025.
* **Interest Sensitivity:** **100%** of borrowings are at variable rates (MCLR-linked). A **100 bps** rate increase impacts Profit After Tax by **₹78.79 Lakhs**.
* **Liquidity:** Maintains **₹3,211.40 Lakhs** in undrawn bank facilities to manage working capital.
* **Modernization Loans:** Active term loans with **Indian Overseas Bank** and **Karur Vysya Bank** support the Hunsur and Manapparai units, with repayments scheduled through **2029-2030**.
---
### **Fiscal Incentives & Regulatory Recoveries**
A core component of the company’s financial strategy is the aggressive pursuit of government subsidies and the resolution of legacy litigation.
* **Karnataka State Incentives:** Sanctioned a **Capital Subsidy of ₹7.18 Crores** and an **Interest Subsidy of ₹1.92 Crores** under the **New Textile and Garment Policy 2019-2024**.
* **TUFS Litigation:** Successfully quashed a prior rejection of **Technology Upgradation Fund Scheme (TUFS)** claims; the court directed the release of a **4% interest subsidy**.
* **Taxation:** Recognized a **Deferred Tax Asset (Net) of ₹7.78 Crores** as of March 31, 2025.
---
### **Risk Matrix & Contingent Liabilities**
Maris Spinners operates in a high-risk environment characterized by commodity volatility and significant legal disputes with state utilities.
**1. Market & Macro Risks:**
* **Raw Material Volatility:** Domestic cotton prices often remain **10% higher** than global benchmarks, squeezing margins.
* **Geopolitical Impact:** Conflicts in the **Middle East and Ukraine** have disrupted shipping routes (Cape of Good Hope), adding **14–20 days** to lead times and increasing freight costs.
**2. Legal & Financial Contingencies:**
The company is contesting several claims that could impact future liquidity:
| Issue | Authority | Financial Impact / Status |
| :--- | :--- | :--- |
| **Cross Subsidy Surcharge** | TANGEDCO | **₹5.45 Crore**; Currently stayed. |
| **GST Assessment (FY19-23)** | GST Trichy | **₹95.73 Lakhs**; Under appeal. |
| **Deemed Demand Charges** | TANGEDCO | **₹50.72 Lakhs**; 50% paid; High Court ruled against mills. |
| **TN VAT Disputes** | Commercial Tax | **₹1.68 Crore**; Various stages of appeal. |
**3. Operational Risks:**
* **Interest Rate Risk:** High exposure due to variable-rate debt, though the company reported **no external bank borrowings** as of mid-2025 to de-risk the balance sheet.
* **Infrastructure:** Challenges include low labor productivity and high power costs relative to international competitors in Vietnam and Bangladesh.
---
### **Future Outlook**
The company is positioning itself to benefit from the projected growth of the Indian textile industry, which is expected to reach **$190 billion by 2025-26**. Management is focused on leveraging central schemes such as the **PLI (₹10,683 Crore incentive)** and **PM MITRA** parks to transition from a traditional spinner into a technology-driven materials provider. Success will depend on the timely realization of government subsidies and the successful market penetration of the new **Smart and Technical Textile** segments.