Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Binayaka Tex Processors Ltd

ZBINTXPP
BSE
2,400.00
4.58%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Binayaka Tex Processors Ltd

ZBINTXPP
BSE
2,400.00
4.58%
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
171Cr
Close
Close Price
2,400.00
Industry
Industry
Textiles - Processing
PE
Price To Earnings
35.34
PS
Price To Sales
0.70
Revenue
Revenue
246Cr
Rev Gr TTM
Revenue Growth TTM
12.03%
PAT Gr TTM
PAT Growth TTM
16.07%
Peer Comparison
How does ZBINTXPP stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
ZBINTXPP
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
616152415653595258476872
Growth YoY
Revenue Growth YoY%
-22.8-11.1-31.4-27.0-7.7-13.312.925.64.2-10.915.539.8
Expenses
ExpensesCr
575850384950565052446467
Operating Profit
Operating ProfitCr
433373317245
OPM
OPM%
6.65.05.07.911.75.45.42.611.35.15.86.6
Other Income
Other IncomeCr
000010000000
Interest Expense
Interest ExpenseCr
111111221111
Depreciation
DepreciationCr
111111112111
PBT
PBTCr
2111511-14022
Tax
TaxCr
1000100-12011
PAT
PATCr
111130002012
Growth YoY
PAT Growth YoY%
-76.013.6-79.3-19.2210.4-52.2-30.0-88.8-42.0-65.9171.41,933.3
NPM
NPM%
1.81.51.01.95.90.80.60.23.30.31.42.5
EPS
EPS
14.812.97.011.246.36.14.91.326.82.113.325.7

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
204183171156177183199252261210222246
Growth
Revenue Growth%
27.0-10.0-7.0-8.413.23.78.327.13.5-19.65.510.8
Expenses
ExpensesCr
194174165152171177190241247195208228
Operating Profit
Operating ProfitCr
109645691115151418
OPM
OPM%
5.05.23.32.43.13.44.44.55.67.46.37.2
Other Income
Other IncomeCr
112225221111
Interest Expense
Interest ExpenseCr
544333334465
Depreciation
DepreciationCr
112223234456
PBT
PBTCr
562135678848
Tax
TaxCr
220001223224
PAT
PATCr
431124455635
Growth
PAT Growth%
-41.7-12.3-64.8-38.3237.167.88.911.65.85.3-50.074.0
NPM
NPM%
1.91.80.70.51.42.22.32.02.02.61.32.0
EPS
EPS
53.747.016.510.234.457.762.870.174.278.139.167.9

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
111111111111
Reserves
ReservesCr
616465666872778287929596
Current Liabilities
Current LiabilitiesCr
79646859626894919990100105
Non Current Liabilities
Non Current LiabilitiesCr
223324101316241917
Total Liabilities
Total LiabilitiesCr
142130137128134144182187202207215219
Current Assets
Current AssetsCr
104909078838610910610999108112
Non Current Assets
Non Current AssetsCr
384047505158728193109107106
Total Assets
Total AssetsCr
142130137128134144182187202207215219

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
11561423510162214
Investing Cash Flow
Investing Cash FlowCr
1-2-8-1-1-4-14-9-13-19-4
Financing Cash Flow
Financing Cash FlowCr
1-122-16-139-2-3-3-10
Net Cash Flow
Net Cash FlowCr
220-3010-1001
Free Cash Flow
Free Cash FlowCr
112-3120-3-100172214
CFO To PAT
CFO To PAT%
28.6454.6525.91,983.489.066.0106.8208.0307.6401.3516.7
CFO To EBITDA
CFO To EBITDA%
10.6160.5110.9378.939.843.954.492.1111.3144.1103.0

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
312141031320474657135
Price To Earnings
Price To Earnings
8.26.335.10.012.67.80.09.58.810.248.7
Price To Sales
Price To Sales
0.10.10.20.00.20.20.00.20.20.30.6
Price To Book
Price To Book
0.50.30.60.00.50.40.00.60.50.61.4
EV To EBITDA
EV To EBITDA
7.15.513.96.710.610.34.88.16.26.612.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
27.132.933.935.738.730.832.134.540.046.140.3
OPM
OPM%
5.05.23.32.43.13.44.44.55.67.46.3
NPM
NPM%
1.91.80.70.51.42.22.32.02.02.61.3
ROCE
ROCE%
9.29.05.03.95.57.56.97.58.98.77.3
ROE
ROE%
6.25.21.81.13.65.65.86.16.06.02.9
ROA
ROA%
2.72.60.90.61.82.92.52.72.62.71.3
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Binayak Tex Processors Limited is a Mumbai-based textile manufacturing entity specializing in the processing of fabrics for both Indian and international markets. Operating primarily out of **Maharashtra**, the company is currently undergoing a strategic pivot, transitioning from a traditional manufacturing operation toward a more aggressive **capital expansion and holding-company structure**. --- ### **Core Manufacturing Operations & Market Footprint** The company’s business model is vertically integrated within the textile value chain, focusing on the high-value processing of fabrics. While historical discussions included a finance segment, the company has consolidated its reporting into a single primary segment. * **Primary Segment:** **Textile Fabrics** (Sole reportable segment under **Ind AS 108**). * **Geographic Reach:** A dual-market strategy catering to **Domestic** and **Export** clients. * **Asset Base:** All physical business assets are located within **India**, with principal operations in **Dombivali MIDC** and **Kalbadevi, Mumbai**. * **Inventory Control:** Management conducts physical verification at regular intervals, maintaining discrepancies within a strict **10% aggregate limit** per inventory class. * **Corporate Structure:** As of March 31, 2024, the company maintains interests in **two Associate Companies**. --- ### **Strategic Growth Pivot: Capital Mobilization & Investment Mandate** Binayak Tex Processors is positioning itself for a significant expansion phase, characterized by high-value borrowing and investment authorizations intended to fund future business programs and group-level growth. * **Aggressive Borrowing Threshold:** The Board has established a borrowing limit of **Rs. 300 Crore** (under Section 180(1)(c)) to meet upcoming funding requirements. * **Asset Leveraging:** To secure this debt, the company is authorized to create **mortgages, charges, or hypothecations** on all movable and immovable assets, including **receivables, claims, and investments**. * **Strategic Investment Mandate:** A substantial limit of **Rs. 500 Crore** has been set under Section 186 to facilitate: * Subscription or purchase of **securities** in other corporate bodies. * Provision of **loans, guarantees, or security** to **subsidiaries, joint ventures, and associate companies**. * **Expansion Strategy:** The company is actively seeking to exceed standard statutory limits (60% of paid-up capital/free reserves) to deploy capital into external entities, signaling a shift toward a **diversified group expansion**. **Statutory Financial Limits (as of September 2025)** | Provision | Purpose | Approved Limit | | :--- | :--- | :--- | | **Section 180(1)(c)** | Total outstanding **borrowings** | **Rs. 300 Crore** | | **Section 186** | Aggregate **investments, loans, and guarantees** | **Rs. 500 Crore** | | **Section 180(1)(a)** | Authority to **mortgage/charge assets** to secure debt | **Rs. 300 Crore** | --- ### **Financial Performance & Export Dynamics** The company’s financial profile is characterized by strong export-driven revenue, though recent years have seen a contraction in profitability and shifts in liquidity. **Key Financial Metrics** | Metric (Rs. in lakhs) | FY 2024-25 | FY 2023-24 | | :--- | :---: | :---: | | **Net Profit Before Tax** | **448.40** | **803.84** | | **Operating Profit (before WC changes)** | **1,376.90** | **1,545.02** | | **Net Cash from Operating Activities** | **1,437.14** | **2,229.70** | | **Interest Expenses** | **928.50** | **741.18** | | **Depreciation** | **493.67** | **443.54** | **Foreign Currency & Trade** * **Export Earnings (F.O.B.):** **Rs. 8,902.36 lakhs** in FY25, showing resilience despite a decline from the **Rs. 9,598.13 lakhs** recorded in FY23. * **Capital Expenditure:** Significant machinery/WIP imports were recorded at **Rs. 1,545.90 lakhs** in FY24, tapering to **Rs. 424.72 lakhs** in FY25. * **Raw Material Imports:** Reduced significantly to **Rs. 17.82 lakhs** in FY25 from **Rs. 154.89 lakhs** the previous year. --- ### **Capital Structure & Debt Profile** The company utilizes a mix of promoter-backed secured loans and inter-corporate financing to maintain operations. * **Equity Base:** Authorized Share Capital of **Rs. 75.00 lakhs**; Issued and Paid-up Capital of **Rs. 71.13 lakhs** (7,11,300 shares at **Rs. 10** each). * **Concentrated Ownership:** Major shareholders include **Heeradevi Pacheriwala**, **Vinodilal Pacheriwala**, and **Vanshik Pacheriwala**, with several individual holdings exceeding **5%**. * **Debt Instruments:** Secured borrowings include **Export Bills Discounting**, **Packing Credit**, and **Ad-hoc Packing Credit**. * **Security & Guarantees:** Loans are secured by personal guarantees from promoters (**Pradip Kumar, Heeradevi, and Vishal Pacheriwala**) and equitable mortgages on properties in **Dombivali** and **Kalbadevi**. * **Related Party Lending:** The company maintains a trend of providing unsecured loans to related parties, rising from **Rs. 8.42 Crore** in FY23 to **Rs. 9.84 Crore** in FY25. --- ### **Governance, Compliance, and Audit Qualifications** While the company maintains a balanced Board of **6 Directors** (including a **Managing Director**, **Woman Director**, and **Independent Directors**), it faces persistent regulatory challenges. * **Audit Qualification (Ind AS-19):** Statutory auditors have issued a **Qualified Opinion** for FY23, FY24, and FY25. The company recognizes **gratuity and leave encashment** on a **cash basis** rather than the mandatory **actuarial basis**. The financial impact of this non-compliance remains unquantified but is considered potentially material. * **Secretarial Non-compliance:** Audits have highlighted the absence of a formal **Company Secretary** (function is currently outsourced) and the lack of an **Internal Auditor**, in contravention of **Section 203** of the Companies Act. * **Internal Controls:** Management maintains that PPE and Intangible Asset records are properly maintained; notably, no revaluation of PPE was conducted in the most recent fiscal year. --- ### **Risk Landscape & Mitigation Framework** Binayak Tex Processors operates in a high-competition environment with evolving regulatory requirements. **Operational & Market Risks** * **Labor & Talent:** Challenges in **attracting and retaining** skilled personnel; high staff turnover is a noted concern. * **Regulatory Shift:** The **Central Government’s** new labor codes (effective **November 21, 2025**) present a transition risk. While the company has begun accounting for gratuity implications as of **February 2026**, full impacts are still being assessed. * **Competitive Positioning:** The company acknowledges it is **very small** compared to its peer group, facing "severe competition" and increasing compliance costs. **Risk Management Strategy** | Risk Category | Mitigation Approach | | :--- | :--- | | **Operational Risk** | Use of an **Information System** for continuous management review. | | **Internal Controls** | Quarterly test audits by Statutory Auditors and oversight by the **Audit Committee**. | | **Credit Risk** | Monitoring **Trade Receivables** via aging brackets and distinguishing between undisputed and disputed dues. | | **Regulatory Risk** | Formal **Risk Management Policy** designed to mitigate unforeseeable risks and fraud. |