Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Pasupati Spinning & Weaving Mills Ltd

PASUSPG
BSE
27.53
0.00%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Pasupati Spinning & Weaving Mills Ltd

PASUSPG
BSE
27.53
0.00%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
26Cr
Close
Close Price
27.53
Industry
Industry
Textiles - Spinning - Synthetic/Blended
PE
Price To Earnings
28.09
PS
Price To Sales
0.26
Revenue
Revenue
99Cr
Rev Gr TTM
Revenue Growth TTM
-0.17%
PAT Gr TTM
PAT Growth TTM
14.63%
Peer Comparison
How does PASUSPG stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
PASUSPG
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
342827262723242528212526
Growth YoY
Revenue Growth YoY%
17.3-3.3-26.8-29.4-22.6-17.7-11.0-3.15.0-9.81.71.4
Expenses
ExpensesCr
342726242522232326202324
Operating Profit
Operating ProfitCr
111211122122
OPM
OPM%
1.64.64.56.75.55.55.78.36.54.77.67.0
Other Income
Other IncomeCr
111010000100
Interest Expense
Interest ExpenseCr
111111111111
Depreciation
DepreciationCr
111111101111
PBT
PBTCr
-100010010000
Tax
TaxCr
000000000000
PAT
PATCr
000000000000
Growth YoY
PAT Growth YoY%
-107.4-96.8-75.6-66.7816.7-1,000.0-27.31,533.313.9105.6112.5-44.9
NPM
NPM%
-0.20.10.40.11.6-0.80.31.91.80.10.71.1
EPS
EPS
-0.10.00.10.10.5-0.20.10.50.50.00.20.3

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
2041891501191131106610213710810199
Growth
Revenue Growth%
-1.8-7.4-20.8-20.5-5.3-2.4-39.653.135.1-21.5-6.9-1.5
Expenses
ExpensesCr
19617914011110610366961311029493
Operating Profit
Operating ProfitCr
81010877067676
OPM
OPM%
4.15.26.47.16.26.7-0.15.54.85.36.56.5
Other Income
Other IncomeCr
212232521212
Interest Expense
Interest ExpenseCr
777766545555
Depreciation
DepreciationCr
444444442222
PBT
PBTCr
001000-401111
Tax
TaxCr
000000-100000
PAT
PATCr
001100-301111
Growth
PAT Growth%
140.4-35.4574.5-25.5-83.7-50.4-6,359.2101.72,023.4-46.649.97.0
NPM
NPM%
0.10.10.60.50.10.0-4.60.10.80.50.90.9
EPS
EPS
0.20.10.90.70.10.1-3.30.11.20.60.91.0

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
999999999999
Reserves
ReservesCr
191921222223191920212222
Current Liabilities
Current LiabilitiesCr
717069717377706362636366
Non Current Liabilities
Non Current LiabilitiesCr
1512117656161181110
Total Liabilities
Total LiabilitiesCr
114110111110111113104107103101106108
Current Assets
Current AssetsCr
706868707378727671676668
Non Current Assets
Non Current AssetsCr
444243403835333132354039
Total Assets
Total AssetsCr
114110111110111113104107103101106108

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
134-13-40-7764
Investing Cash Flow
Investing Cash FlowCr
-1-1-5-1-1-10-2-3-5-8
Financing Cash Flow
Financing Cash FlowCr
0-1021128-402
Net Cash Flow
Net Cash FlowCr
11-103-42-101-1
Free Cash Flow
Free Cash FlowCr
02-1-22-50-940-4
CFO To PAT
CFO To PAT%
551.32,496.5469.3-117.53,326.3-8,409.9-0.5-12,911.0649.5942.0498.0
CFO To EBITDA
CFO To EBITDA%
12.530.940.2-8.547.3-56.6-25.9-118.4108.595.866.5

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
16201522197524152831
Price To Earnings
Price To Earnings
85.5168.118.135.7185.4156.60.0433.313.348.435.5
Price To Sales
Price To Sales
0.10.10.10.20.20.10.10.20.10.30.3
Price To Book
Price To Book
0.60.70.50.70.60.20.20.80.50.91.0
EV To EBITDA
EV To EBITDA
7.36.35.27.07.86.4-871.713.49.613.612.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
46.450.855.263.965.265.558.664.153.961.564.5
OPM
OPM%
4.15.26.47.16.26.7-0.15.54.85.36.5
NPM
NPM%
0.10.10.60.50.10.0-4.60.10.80.50.9
ROCE
ROCE%
8.99.110.810.28.78.11.54.47.27.06.7
ROE
ROE%
0.70.42.71.90.30.1-10.80.23.71.92.8
ROA
ROA%
0.20.10.70.60.10.0-3.00.11.10.60.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Pasupati Spinning & Weaving Mills Ltd is an Indian industrial enterprise currently undergoing a strategic transformation. Historically a textile manufacturer, the company is pivoting away from volatile traditional spinning operations toward high-margin **value-added sewing threads**, **sustainable recycled materials**, and a new growth engine in **logistics and warehousing**. ### Revenue Diversification and Segment Performance The company has restructured its operations to mitigate market volatility, focusing on units with higher profitability and repurposing underutilized assets. | Segment | Primary Location | Operational Status & Performance | |:---|:---|:---| | **Sewing Thread** | Kala Amb, Himachal Pradesh | **Core Revenue Driver**: Contributes **90-95%** of total turnover. Remains the primary profit center despite a sluggish textile market. | | **Logistics & Warehousing** | Dharuhera, Haryana | **High-Growth Pivot**: Developed on surplus land. Revenue surged to **Rs. 327.54 Lacs** in FY 2024-25 from **Rs. 155.52 Lacs** in FY 2023-24. | | **Knitting & Processing** | Dharuhera, Haryana | **Active**: FY 2024-25 turnover rose to **Rs. 395.86 Lacs** (vs **Rs. 270.34 Lacs** prev. year), supported by key clients like **Vishal Mega Mart**. | | **Spinning Unit** | Dharuhera, Haryana | **Discontinued**: Operations halted in FY 2024-25 due to unviability; site is being repurposed for warehousing. | ### Strategic Pivot: Logistics and Asset Monetization The company has formally amended its **Memorandum of Association (MoA)** to include **Logistics and Warehousing** as a primary business objective. This strategy leverages the company’s significant land holdings in **Dharuhera, Rewari (Haryana)**. * **Infrastructure Development:** The company is leasing land and buildings to create modern distribution centers, material management hubs, and transportation facilities. * **Monetization Strategy:** Under **Section 180 (1) (a)**, management is seeking to monetize "substantially the whole" of specific underperforming undertakings through leasing to generate steady, non-cyclical rental income. ### Product Innovation and Sustainability Roadmap Pasupati is positioning itself as a provider of sustainable textile solutions, targeting the growing global demand for eco-friendly materials. * **Recycled Polyester Yarn:** The company has developed a specialized line of yarn manufactured from **recycled PET bottles**. * **GRS Certification:** The company has secured **Global Recycled Standard (GRS)** certification. Sampling has commenced, with a strategic target to sell GRS-approved yarn at a **10% price premium** over standard products. * **Organic Standards:** The company is pursuing **GOTS (Global Organic Textiles Standards)** approval for its knitting and dyeing operations to capture higher-margin international and domestic orders. * **Industrial Diversification:** Beyond textiles, the company maintains broad mandates for **chemicals** (ammonolysis and aromatization), **alloys**, **stainless steel pipes**, and **specialized paper packaging** (tracing and vellum papers). ### Operational Modernization and Energy Efficiency To combat rising input costs and chronic **labour shortages**, the company is executing a comprehensive **Modernization Plan**. * **Automation:** Manual equipment at the Sewing Thread unit is being replaced with **fully automatic state-of-the-art machines**, including two imported **Autoconer machines** from **Germany**. * **Solar Energy Integration:** * Commissioned a **2800 KWp Solar Generating Plant** at Kala Amb in February 2025. * **Financial Impact:** Expected to save **Rs. 300 Lacs** annually in power costs. * A trial **100 KVA facility** at Dharuhera already demonstrated savings of **Rs. 9 Lacs** from **120,470 units** generated. * **Green Thermal Power:** Replaced traditional pet-coke boilers with **bio-degradable fuel boilers** (utilizing biomass/stems) to reduce the environmental footprint and fuel costs. ### Financial Performance Summary While the broader textile sector has faced a "bad phase" for over two years, Pasupati’s focus on value-added segments has protected its bottom line. | Particulars (Rs. in Lacs) | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Sales and Other Income** | **10,175.38** | **11,017.28** | **13,869.09** | | **Profit After Taxation (PAT)** | **87.81** | **58.57** | **109.78** | | **Total Comprehensive Income** | **106.39** | **69.83** | **116.37** | | **Retained Earnings** | **888.56** | **800.75** | **742.18** | | **Share Premium Account** | **866.10** | **866.10** | **866.10** | **Foreign Exchange Trends:** The company saw a total cessation of foreign exchange earnings in the last two reporting periods (**NIL** in 2024 and 2025) compared to **Rs. 1,340.33 Lacs** in 2023, reflecting a strategic shift toward domestic value-added markets. ### Governance and Leadership The company has secured long-term leadership stability with board appointments extending through the end of the decade. * **Mr. Ramesh Kumar Jain (MD):** Re-appointed for a 5-year term (**2025–2030**) with a salary cap of **Rs. 30 Lacs p.a.** * **Independent Directors:** Mr. Raj Kumar Gupta, Mr. Anil Kumar Jain, and Mrs. Preeti Aggarwal have been appointed for 5-year terms through **2029**. * **Related Party Synergy:** The company maintains operational ties with **Shivani Textiles Ltd**, targeting **Rs. 400 Lacs** in fabric sales and **Rs. 700 Lacs** in job work charges annually. ### Risk Factors and Contingencies Investors should note several ongoing legal and regulatory matters that impact the company’s financial reporting. * **Land Compensation Claim:** The company has a pending claim of **Rs. 614.64 Lacs** for factory land acquired by the Government of Haryana. Statutory auditors have issued a **qualified opinion** as this is not yet accounted for; management will recognize it only upon actual receipt. * **Sealed Inventory Dispute:** Since **August 2016**, stocks valued at **Rs. 172.16 Lacs** have been inaccessible due to the sealing of a third-party job worker's premises. Legal rulings favor the company, but recovery is pending appeal. * **Labor Code Transition:** The company is currently assessing the financial impact of the four new **Labor Codes** (Wages, Social Security, etc.) which became effective in late **2025**. * **Historical Status:** Formerly a "Sick Industrial Company" (2005), the company has achieved a positive net worth through a **BIFR-sanctioned scheme**, though formal de-registration from BIFR/NCLT is still an administrative pending matter.