Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹23Cr
Textiles - Cotton Yarn - EOUs
Rev Gr TTM
Revenue Growth TTM
3.64%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

PATSPINLTD
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% | -30.7 | -55.2 | -20.6 | 16.1 | -57.6 | 1.5 | 7.6 | 7.5 | 17.9 | -18.0 | 18.8 | 2.0 |
| 25 | 15 | 11 | 11 | 11 | 14 | 11 | 11 | 11 | 11 | 14 | 12 |
Operating Profit Operating ProfitCr |
| -10.8 | -10.9 | -2.4 | -11.7 | -10.0 | -4.3 | 2.1 | -4.3 | -1.1 | -2.3 | -5.1 | -12.1 |
Other Income Other IncomeCr | -2 | 0 | 0 | 2 | 5 | 1 | 0 | 0 | 0 | 0 | 0 | 1 |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| -6 | -4 | -3 | -2 | 2 | -2 | -2 | -3 | -2 | -2 | -3 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -9.3 | 30.1 | 67.0 | -166.0 | 135.8 | 38.8 | 30.4 | -59.5 | -220.3 | 0.4 | -39.6 | -16.3 |
| -25.5 | -28.8 | -29.0 | -17.3 | 21.5 | -17.4 | -18.8 | -25.6 | -22.0 | -21.1 | -22.0 | -29.2 |
| -1.9 | -1.3 | -1.0 | -0.6 | 0.7 | -0.8 | -0.7 | -0.9 | -0.8 | -0.8 | -1.0 | -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 |
|---|
|
| -9.1 | -10.5 | 7.1 | -1.6 | 4.9 | -28.3 | -62.3 | -3.2 | -47.8 | -41.5 | 8.0 | -0.1 |
| 521 | 448 | 478 | 492 | 514 | 394 | 152 | 124 | 83 | 48 | 48 | 50 |
Operating Profit Operating ProfitCr |
| 6.1 | 9.7 | 10.1 | 5.8 | 6.2 | -0.2 | -2.8 | 13.5 | -10.8 | -8.8 | -1.9 | -5.1 |
Other Income Other IncomeCr | 1 | 1 | 6 | 10 | 2 | 2 | 0 | 0 | 8 | 8 | 2 | 1 |
Interest Expense Interest ExpenseCr | 31 | 37 | 35 | 33 | 29 | 27 | 24 | 23 | 11 | 8 | 7 | 7 |
Depreciation DepreciationCr | 12 | 12 | 12 | 10 | 10 | 10 | 10 | 10 | 7 | 3 | 3 | 3 |
| -8 | 1 | 13 | -3 | -3 | -36 | -38 | -13 | -18 | -7 | -10 | -11 |
| -2 | 0 | 3 | 2 | -1 | -12 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| -252.3 | 112.0 | 1,190.3 | -143.4 | 45.7 | -917.6 | -58.1 | 64.8 | -35.7 | 63.4 | -47.1 | -13.3 |
| -1.2 | 0.2 | 1.9 | -0.8 | -0.4 | -6.1 | -25.6 | -9.3 | -24.2 | -15.2 | -20.7 | -23.5 |
| -2.2 | 0.1 | 3.1 | -1.5 | -0.8 | -7.9 | -12.4 | -4.4 | -5.9 | -2.1 | -3.2 | -3.6 |
| 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 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 | 31 |
| -27 | -26 | 36 | 31 | 27 | 3 | -37 | -49 | -69 | -75 | -85 | -70 |
Current Liabilities Current LiabilitiesCr | 154 | 156 | 190 | 199 | 218 | 176 | 193 | 201 | 52 | 55 | 56 | 67 |
Non Current Liabilities Non Current LiabilitiesCr | 169 | 141 | 125 | 97 | 71 | 61 | 42 | 23 | 63 | 57 | 59 | 53 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 127 | 116 | 145 | 138 | 145 | 66 | 34 | 20 | 14 | 8 | 3 | 3 |
Non Current Assets Non Current AssetsCr | 221 | 206 | 237 | 220 | 203 | 204 | 194 | 186 | 84 | 80 | 79 | 77 |
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 | 75 | 65 | 47 | 48 | 38 | 51 | -1 | -1 | 6 | 7 | 1 |
Investing Cash Flow Investing Cash FlowCr | -12 | 0 | 12 | 7 | 3 | 2 | 1 | 0 | 92 | 3 | 0 |
Financing Cash Flow Financing Cash FlowCr | -67 | -62 | -59 | -57 | -39 | -55 | 1 | -1 | -97 | -11 | -1 |
|
Free Cash Flow Free Cash FlowCr | 63 | 63 | 48 | 53 | 37 | 51 | -1 | -1 | 98 | 10 | 1 |
| -1,160.1 | 8,409.6 | 471.1 | -1,098.3 | -1,590.9 | -213.1 | 2.6 | 6.9 | -34.1 | -110.0 | -14.7 |
CFO To EBITDA CFO To EBITDA% | 222.0 | 135.0 | 87.5 | 156.2 | 110.0 | -6,044.3 | 23.7 | -4.8 | -76.7 | -190.4 | -158.3 |
| 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 | 21 | 24 | 51 | 42 | 32 | 12 | 15 | 31 | 29 | 35 | 29 |
Price To Earnings Price To Earnings | 0.0 | 31.6 | 5.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.2 | 0.4 | 0.8 | 0.6 |
Price To Book Price To Book | 5.1 | 4.9 | 3.6 | 4.0 | 2.9 | -0.9 | -0.3 | -0.5 | -0.4 | -0.5 | -0.3 |
| 7.1 | 4.3 | 5.2 | 7.9 | 5.9 | -181.7 | -41.9 | 10.0 | -12.8 | -28.1 | -121.3 |
Profitability Ratios Profitability Ratios |
| 25.5 | 31.9 | 29.6 | 27.2 | 27.6 | 25.4 | 45.9 | 73.2 | 64.9 | 86.2 | 90.3 |
| 6.1 | 9.7 | 10.1 | 5.8 | 6.2 | -0.2 | -2.8 | 13.5 | -10.8 | -8.8 | -1.9 |
| -1.2 | 0.2 | 1.9 | -0.8 | -0.4 | -6.1 | -25.6 | -9.3 | -24.2 | -15.2 | -20.7 |
| 9.8 | 18.9 | 15.3 | 11.3 | 10.9 | -4.9 | -8.9 | 6.5 | -19.6 | 3.1 | -8.7 |
| -154.5 | 15.6 | 15.0 | -7.0 | -4.0 | -71.5 | 586.4 | 73.9 | 48.0 | 15.0 | 18.0 |
| -1.9 | 0.2 | 2.6 | -1.2 | -0.7 | -8.9 | -16.7 | -6.5 | -18.6 | -7.5 | -12.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Patspin India Limited is an Indian public limited company specializing in the **manufacture and export of high-quality cotton yarn**. Promoted by **GTN Textiles Limited** in 1991, the company is classified as a **"Medium Enterprise - Manufacturing"** under the MSMED Act. Following a period of severe liquidity stress and debt restructuring, the company is currently transitioning its operational model to restore financial viability.
---
### **Operational Infrastructure & Technical Capabilities**
The company has consolidated its manufacturing footprint to a single, high-efficiency facility to optimize overheads and streamline production.
| Feature | Details |
| :--- | :--- |
| **Primary Plant Location** | Kanjikode, Palakkad, Kerala |
| **Total Spindle Capacity** | **51,456 spindles** |
| **Technology Mix** | **38,448** Compact Spinning; **13,008** Ring Spinning |
| **Specialized Processes** | Gassing and Soft winding |
| **Raw Material Focus** | High-grade cotton including **American Supima** and **Egyptian Giza** |
**Technological Upgrades & Process Efficiency:**
The company has focused on internal technology absorption to ensure **consistent yarn quality** and **improved realization**:
* **Quality Control:** Converted **11 Ring Frames** to **Compact Delivery Systems (CDS)** and integrated **Flexi-clean** systems in the Blow Room.
* **Precision Engineering:** Reduced Card chute feeding length from **60m to 10m** to enhance output standardization.
* **Energy Conservation:** Installed **4Kw and 5.5kw motors** for material transport and Ring frame fans, achieving savings of **40 units per day**.
---
### **Strategic Pivot: From Job Work to Own Manufacturing**
Due to a total exhaustion of working capital, Patspin India shifted to a **contract manufacturing (job work)** model, which covered only variable expenses. The company is now executing a strategic pivot to resume **own-account manufacturing** to capture higher margins.
* **Asset Monetization:** Sold the **Ponneri, Tamil Nadu** unit in October 2022 for **₹105 crore** and the **Mumbai office** for **₹3.03 crore** to deleverage the balance sheet and fund statutory dues.
* **Cost Rationalization:** Implemented a **Voluntary Retirement Scheme (VRS)** to reduce high-cost permanent labor and transitioned to a more flexible workforce model.
* **Market Positioning:** Leveraging the **"China + 1"** global sourcing strategy and the **India-UK FTA** (signed May 2025), which provides duty-free access to **99%** of textile exports.
---
### **Financial Performance & Solvency Status**
The company’s financials reflect the impact of its transitionary phase and the high cost of debt servicing.
| Particulars (₹ in Cr) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **48.83** | **49.47** | **75.19** |
| **EBITDA** | **0.58** | **1.78** | **(7.76)** |
| **Net Profit / (Loss)** | **(9.79)** | **(6.65)** | **(18.51)** |
| **Net Worth** | **(33.86)** | **(24.07)** | **(17.42)** |
**Debt and Liquidity Profile:**
As of **March 31, 2026**, the company remains in default on several obligations, necessitating a second round of "deep restructuring."
* **Total Debt:** **₹115.48 Cr** (as of March 31, 2025).
* **Default Status:** Reported defaults of **₹16.67 Cr** in principal and **₹7.71 Cr** in interest across a consortium led by **Central Bank of India**, **SBI**, and **Karur Vysya Bank**.
* **Deferred Tax Assets:** The company carries **₹38.69 Cr** in DTA, predicated on future taxable profits following the successful implementation of the new Resolution Plan.
---
### **Debt Resolution & Capital Restructuring**
A new **Resolution Plan (RP)** submitted in September 2024 aims to stabilize the capital structure through the following mechanisms:
* **WCTL Conversion:** **₹66.68 Cr** of unsustainable working capital has been converted into **Working Capital Term Loans (WCTL)** with a **7-year tenure**.
* **Moratorium Request:** Seeking a **two-year moratorium** on WCTL installments (from 31.12.2024) and a **six-month interest holiday**.
* **Preference Shares (NCCCPS):** Issued **20,51,000** (0.50%) **Non-Cumulative Compulsorily Convertible Redeemable Preference Shares** at **₹100 each** to lenders and promoters. These are mandated for conversion into equity on **March 31, 2030**.
* **Promoter Infusion:** Promoters advanced an unsecured loan of **₹14.58 Cr** in December 2024 to regularize bank overdues.
---
### **Governance, Shareholding & Listing**
* **Leadership:** Managed by **Shri. Umang Patodia** (MD) and **Shri. B.K. Patodia** (Chairman). The board was recently strengthened by the appointment of **Dr. Raju VP** as an Independent Director.
* **Promoter Holding:** **GTN Textiles Limited** holds **46.21%** of equity. However, **72,86,405 shares** are currently pledged to the Central Bank of India as collateral.
* **Listing Status:** Actively traded on the **BSE Limited**. **97.12%** of equity is held in dematerialized form.
* **Regulatory Litigation:** The company is currently before the **Securities Appellate Tribunal (SAT)** appealing a BSE decision that rejected the 'in-principle' approval for the NCCCPS allotment.
---
### **Critical Risk Factors**
Investors should note the following headwinds:
1. **Going Concern:** Auditors have issued a **Material Uncertainty** notice due to total erosion of net worth and persistent cash losses (**₹7.05 Cr** in FY25).
2. **Customer Concentration:** The **top five customers** account for **99.86%** of total revenue, creating significant counterparty risk.
3. **Interest Rate Sensitivity:** With **₹56.67 Cr** in floating-rate debt, a **0.50% increase** in MCLR adds **₹28.34 Lakhs** to annual interest costs.
4. **Contingent Liabilities:** Facing **₹583+ Lacs** in disputed claims from **TANGEDCO** and tax authorities.
5. **Raw Material Volatility:** Exposure to cotton price fluctuations, which averaged **₹7,800 per quintal** in FY25, influenced by monsoon patterns and MSP revisions.