Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹26Cr
Textiles - Spinning - Synthetic/Blended
Rev Gr TTM
Revenue Growth TTM
-0.17%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

PASUSPG
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% | 17.3 | -3.3 | -26.8 | -29.4 | -22.6 | -17.7 | -11.0 | -3.1 | 5.0 | -9.8 | 1.7 | 1.4 |
| 34 | 27 | 26 | 24 | 25 | 22 | 23 | 23 | 26 | 20 | 23 | 24 |
Operating Profit Operating ProfitCr |
| 1.6 | 4.6 | 4.5 | 6.7 | 5.5 | 5.5 | 5.7 | 8.3 | 6.5 | 4.7 | 7.6 | 7.0 |
Other Income Other IncomeCr | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 |
| -1 | 0 | 0 | 0 | 1 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -107.4 | -96.8 | -75.6 | -66.7 | 816.7 | -1,000.0 | -27.3 | 1,533.3 | 13.9 | 105.6 | 112.5 | -44.9 |
| -0.2 | 0.1 | 0.4 | 0.1 | 1.6 | -0.8 | 0.3 | 1.9 | 1.8 | 0.1 | 0.7 | 1.1 |
| -0.1 | 0.0 | 0.1 | 0.1 | 0.5 | -0.2 | 0.1 | 0.5 | 0.5 | 0.0 | 0.2 | 0.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -1.8 | -7.4 | -20.8 | -20.5 | -5.3 | -2.4 | -39.6 | 53.1 | 35.1 | -21.5 | -6.9 | -1.5 |
| 196 | 179 | 140 | 111 | 106 | 103 | 66 | 96 | 131 | 102 | 94 | 93 |
Operating Profit Operating ProfitCr |
| 4.1 | 5.2 | 6.4 | 7.1 | 6.2 | 6.7 | -0.1 | 5.5 | 4.8 | 5.3 | 6.5 | 6.5 |
Other Income Other IncomeCr | 2 | 1 | 2 | 2 | 3 | 2 | 5 | 2 | 1 | 2 | 1 | 2 |
Interest Expense Interest ExpenseCr | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 4 | 5 | 5 | 5 | 5 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 2 |
| 0 | 0 | 1 | 0 | 0 | 0 | -4 | 0 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 |
|
| 140.4 | -35.4 | 574.5 | -25.5 | -83.7 | -50.4 | -6,359.2 | 101.7 | 2,023.4 | -46.6 | 49.9 | 7.0 |
| 0.1 | 0.1 | 0.6 | 0.5 | 0.1 | 0.0 | -4.6 | 0.1 | 0.8 | 0.5 | 0.9 | 0.9 |
| 0.2 | 0.1 | 0.9 | 0.7 | 0.1 | 0.1 | -3.3 | 0.1 | 1.2 | 0.6 | 0.9 | 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 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| 19 | 19 | 21 | 22 | 22 | 23 | 19 | 19 | 20 | 21 | 22 | 22 |
Current Liabilities Current LiabilitiesCr | 71 | 70 | 69 | 71 | 73 | 77 | 70 | 63 | 62 | 63 | 63 | 66 |
Non Current Liabilities Non Current LiabilitiesCr | 15 | 12 | 11 | 7 | 6 | 5 | 6 | 16 | 11 | 8 | 11 | 10 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 70 | 68 | 68 | 70 | 73 | 78 | 72 | 76 | 71 | 67 | 66 | 68 |
Non Current Assets Non Current AssetsCr | 44 | 42 | 43 | 40 | 38 | 35 | 33 | 31 | 32 | 35 | 40 | 39 |
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 | 3 | 4 | -1 | 3 | -4 | 0 | -7 | 7 | 6 | 4 |
Investing Cash Flow Investing Cash FlowCr | -1 | -1 | -5 | -1 | -1 | -1 | 0 | -2 | -3 | -5 | -8 |
Financing Cash Flow Financing Cash FlowCr | 0 | -1 | 0 | 2 | 1 | 1 | 2 | 8 | -4 | 0 | 2 |
|
Free Cash Flow Free Cash FlowCr | 0 | 2 | -1 | -2 | 2 | -5 | 0 | -9 | 4 | 0 | -4 |
| 551.3 | 2,496.5 | 469.3 | -117.5 | 3,326.3 | -8,409.9 | -0.5 | -12,911.0 | 649.5 | 942.0 | 498.0 |
CFO To EBITDA CFO To EBITDA% | 12.5 | 30.9 | 40.2 | -8.5 | 47.3 | -56.6 | -25.9 | -118.4 | 108.5 | 95.8 | 66.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 16 | 20 | 15 | 22 | 19 | 7 | 5 | 24 | 15 | 28 | 31 |
Price To Earnings Price To Earnings | 85.5 | 168.1 | 18.1 | 35.7 | 185.4 | 156.6 | 0.0 | 433.3 | 13.3 | 48.4 | 35.5 |
Price To Sales Price To Sales | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.3 |
Price To Book Price To Book | 0.6 | 0.7 | 0.5 | 0.7 | 0.6 | 0.2 | 0.2 | 0.8 | 0.5 | 0.9 | 1.0 |
| 7.3 | 6.3 | 5.2 | 7.0 | 7.8 | 6.4 | -871.7 | 13.4 | 9.6 | 13.6 | 12.8 |
Profitability Ratios Profitability Ratios |
| 46.4 | 50.8 | 55.2 | 63.9 | 65.2 | 65.5 | 58.6 | 64.1 | 53.9 | 61.5 | 64.5 |
| 4.1 | 5.2 | 6.4 | 7.1 | 6.2 | 6.7 | -0.1 | 5.5 | 4.8 | 5.3 | 6.5 |
| 0.1 | 0.1 | 0.6 | 0.5 | 0.1 | 0.0 | -4.6 | 0.1 | 0.8 | 0.5 | 0.9 |
| 8.9 | 9.1 | 10.8 | 10.2 | 8.7 | 8.1 | 1.5 | 4.4 | 7.2 | 7.0 | 6.7 |
| 0.7 | 0.4 | 2.7 | 1.9 | 0.3 | 0.1 | -10.8 | 0.2 | 3.7 | 1.9 | 2.8 |
| 0.2 | 0.1 | 0.7 | 0.6 | 0.1 | 0.0 | -3.0 | 0.1 | 1.1 | 0.6 | 0.8 |
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.