Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Pashupati Cotspin Ltd

PASHUPATI
NSE
88.10
0.28%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Pashupati Cotspin Ltd

PASHUPATI
NSE
88.10
0.28%
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
1,391Cr
Close
Close Price
88.10
Industry
Industry
Textiles - Spinning
PE
Price To Earnings
14.10
PS
Price To Sales
2.15
Revenue
Revenue
646Cr
Rev Gr TTM
Revenue Growth TTM
PAT Gr TTM
PAT Growth TTM
Peer Comparison
How does PASHUPATI stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
PASHUPATI
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterJun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
156345165128119240159
Growth YoY
Revenue Growth YoY%
-23.9-30.3-3.5
Expenses
ExpensesCr
148329160122114231154
Operating Profit
Operating ProfitCr
81656595
OPM
OPM%
5.04.62.84.83.93.93.2
Other Income
Other IncomeCr
2328423
Interest Expense
Interest ExpenseCr
4743433
Depreciation
DepreciationCr
2523222
PBT
PBTCr
3819363
Tax
TaxCr
1202120
PAT
PATCr
2517243
Growth YoY
PAT Growth YoY%
-15.7-23.9187.4
NPM
NPM%
1.51.50.65.61.61.71.7
EPS
EPS
1.53.50.64.61.30.30.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
443661637646
Growth
Revenue Growth%
49.2-3.51.3
Expenses
ExpensesCr
425629611621
Operating Profit
Operating ProfitCr
17322725
OPM
OPM%
3.94.84.23.9
Other Income
Other IncomeCr
981317
Interest Expense
Interest ExpenseCr
11171312
Depreciation
DepreciationCr
91299
PBT
PBTCr
6111821
Tax
TaxCr
2345
PAT
PATCr
481416
Growth
PAT Growth%
114.270.012.7
NPM
NPM%
0.91.32.22.5
EPS
EPS
2.55.49.16.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
15151616
Reserves
ReservesCr
96103139144
Current Liabilities
Current LiabilitiesCr
13813610492
Non Current Liabilities
Non Current LiabilitiesCr
59564139
Total Liabilities
Total LiabilitiesCr
309311300293
Current Assets
Current AssetsCr
157165162158
Non Current Assets
Non Current AssetsCr
151146138134
Total Assets
Total AssetsCr
309311300293

Cash Flow

Consolidated
Standalone
Financial YearMar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
595614
Investing Cash Flow
Investing Cash FlowCr
-43-1514
Financing Cash Flow
Financing Cash FlowCr
-17-41-28
Net Cash Flow
Net Cash FlowCr
0-10
Free Cash Flow
Free Cash FlowCr
-247
CFO To PAT
CFO To PAT%
1,524.4669.299.1
CFO To EBITDA
CFO To EBITDA%
338.9175.852.2

Ratios

Consolidated
Standalone
Financial YearMar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
156132987
Price To Earnings
Price To Earnings
40.215.969.9
Price To Sales
Price To Sales
0.30.21.6
Price To Book
Price To Book
1.41.16.4
EV To EBITDA
EV To EBITDA
18.78.941.0
Profitability Ratios
Profitability Ratios
GPM
GPM%
13.912.611.2
OPM
OPM%
3.94.84.2
NPM
NPM%
0.91.32.2
ROCE
ROCE%
6.010.511.5
ROE
ROE%
3.57.09.1
ROA
ROA%
1.32.74.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Pashupati Cotspin Limited is a vertically integrated textile manufacturer based in the high-yield cotton belt of **Gujarat**. The company manages the complete transformation of raw cotton (Kapas) into high-quality bales and yarn. Established as a partnership in **2013** and converted to a Public Limited Company in **2017**, the firm has recently achieved a significant milestone by migrating from the **NSE Emerge (SME)** platform to the **Main Boards** of both the **National Stock Exchange (NSE)** and **BSE Limited** on **July 17, 2025**. --- ### **Strategic Geographic Advantage & Integrated Operations** The company’s operational hub is located in **Kadi, Mehsana (Gujarat)**, a region globally recognized for the production of the **Shankar-6** cotton variety. This strategic location provides a dual advantage: direct access to high-quality raw materials from local farmers and proximity to the **Mundra** and **Kandla** ports, facilitating efficient export logistics. Pashupati operates an integrated business model that captures value across multiple stages of the textile chain: * **Ginning Division:** Processes raw Kapas into cotton bales. These serve as both a merchant product for external sale and a captive raw material for the spinning unit. * **Spinning Division:** Converts cotton bales into high-grade yarn. The facility utilizes a **Bale Management System** to ensure uniform quality and employs auto-coning technology achieving **85% splice strength**. * **Weaving & Finishing:** Produces value-added products including **Yarn Beams**, **Greige Fabric**, and **Finished Fabric**. * **By-product Monetization:** Maximizes resource efficiency by processing cotton seeds into **Seed Cake** (animal feed), **Wash Oil**, **Black Seed**, and **Linter** (used in industrial paper and plastics). --- ### **Energy Efficiency & Infrastructure Profile** To mitigate rising power tariffs—a significant cost driver in textile manufacturing—the company has invested heavily in a diversified renewable energy portfolio. | Asset Type | Capacity / Output | | :--- | :--- | | **Solar Rooftop** | **2.7 MW** | | **Ground-mounted Solar** | **9.50 MW** | | **Wind Power (Hybrid/Standalone)** | **5.4 MW** | | **Total Annual Solar Generation** | **~1.9 Crore units** | | **Total Annual Wind Generation** | **~1.5 Crore units** | --- ### **Capital Market Evolution & Liquidity Strategy** Following its migration to the Main Board, the company has aggressively pursued strategies to enhance shareholder value, improve stock liquidity, and strengthen its balance sheet. * **Stock Split (2026):** The Board has approved a sub-division of equity shares from a Face Value of **₹10** to **₹1**. The record date is set for **April 17, 2026**, aimed at broadening the retail shareholder base. * **Capital Raise (QIP):** On **October 29, 2024**, the company successfully raised **₹24.05 Crore** through a Qualified Institutional Placement. It issued **5,00,000** shares (pre-split) at **₹481.00** per share. * **Utilization of Funds:** Proceeds were earmarked for **Capacity Expansion**, the repayment of high-cost debt, and augmenting working capital to support a larger scale of operations. * **Authorized Capital Expansion:** To facilitate growth and the stock split, the company increased its Authorized Share Capital to **₹16,00,00,000**. --- ### **Financial Performance & Solvency Metrics** Pashupati Cotspin maintains an above-average financial risk profile, characterized by a significant reduction in leverage following its recent capital infusion. **Key Financial Indicators (Standalone):** | Metric | FY 2024-25 | FY 2023-24 | | :--- | :--- | :--- | | **Total Net Sales** | **₹636.70 Cr** | **₹658.38 Cr** | | **Net Profit After Tax (PAT)** | **₹12.88 Cr** | **₹8.30 Cr** | | **Adjusted Tangible Net Worth** | **₹119.93 Cr** | **₹76.39 Cr** | | **Overall Adjusted Gearing** | **0.85x** | **2.56x** | | **Current Ratio** | **1.68x** | **—** | | **Interest Coverage Ratio** | **2.68x** | **—** | **Liquidity & Debt Position:** * **Cash Accruals:** The company generated **₹26 Cr** in Gross Cash Accruals against debt repayments of **₹23.22 Cr**. * **Debt Reduction:** Long-term secured term loans were reduced to **₹25.56 Cr** in FY25, down from **₹45.84 Cr** in the previous year. * **Working Capital:** Average utilization of fund-based limits stands at a comfortable **61.38%**. * **Dividends:** A final dividend of **5% (₹0.50 per share)** was recommended for FY 2024-25. --- ### **Corporate Structure & Governance** The company operates through a mix of subsidiaries and associates to manage its diverse textile interests: * **Pashupati Cotyarn LLP:** A **99.00%** owned subsidiary focused on yarn processing. * **Pashupati Texspin Export LLP:** A key associate entity. The company has authorized related-party transactions with this LLP up to **₹500 Crore** per annum and provides a corporate guarantee of **₹1.96 Crore**. * **Leadership:** The core management team, including MD **Saurin Jagdish Bhai Parikh** and WTD **Tushar Rameshchandra Trivedi**, has been re-appointed through **July 2028**. The appointment of **Ripple Jamnadas Patel** as an Independent Director through **2030** signals a commitment to enhanced governance standards post-migration. --- ### **Risk Factors & Operational Challenges** Investors should note the following headwinds and contingent liabilities: * **Seasonality:** The ginning business is active only from **October to April**. This creates inherent volatility in half-yearly financial comparisons. * **Raw Material & Production Risks:** Profitability is tied to the **Minimum Support Price (MSP)** and crop yields, which have recently seen a **~5% YoY decline** due to pests like the **pink bollworm**. * **Contingent Liabilities:** * **GST Disputes:** **₹5.66 Cr** related to discrepancies in FY 2017-18 and 2018-19. * **Interest Rate Litigation:** The company is contesting **₹51.63 Lakhs** in "arbitrary" interest charges by **PNB** and **SBI**. * **Guarantees:** Outstanding bank guarantees of **₹4.18 Cr** are held in favor of Gujarat energy utilities. * **Global Macro:** Exports face pressure from the **Red Sea crisis** and sluggish demand in **Europe and the US**. * **Regulatory:** The company is currently transitioning to **Ind AS** (effective April 1, 2025) and evaluating the impact of the **2021 Labour Codes**. ### **Investment Outlook** With the successful completion of its **EPCG Scheme** export obligations (now **Nil**) and the absence of major immediate CAPEX plans, Pashupati Cotspin is positioned to utilize its strengthened net worth to optimize existing assets. The transition to the Main Board and the upcoming stock split are intended to align the company with institutional investment standards while leveraging its integrated "farm-to-fabric" capabilities in the heart of India's cotton country.