Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Pasupati Acrylon Ltd

PASUPTAC
NSE
49.87
0.80%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Pasupati Acrylon Ltd

PASUPTAC
NSE
49.87
0.80%
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
445Cr
Close
Close Price
49.87
Industry
Industry
Textiles - Acrylic Fibre
PE
Price To Earnings
8.10
PS
Price To Sales
0.48
Revenue
Revenue
934Cr
Rev Gr TTM
Revenue Growth TTM
48.26%
PAT Gr TTM
PAT Growth TTM
49.95%
Peer Comparison
How does PASUPTAC stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
PASUPTAC
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
178120123156177155124174168216280269
Growth YoY
Revenue Growth YoY%
-34.6-52.2-40.8-19.0-0.829.21.511.4-4.839.6125.254.9
Expenses
ExpensesCr
166120135144160141121161154210253230
Operating Profit
Operating ProfitCr
13-1-121216144131462739
OPM
OPM%
7.1-0.5-9.98.09.29.02.97.68.32.89.714.6
Other Income
Other IncomeCr
442233234312
Interest Expense
Interest ExpenseCr
111110111343
Depreciation
DepreciationCr
211221112333
PBT
PBTCr
141-131317154141522234
Tax
TaxCr
40-3454144169
PAT
PATCr
101-10913113101121626
Growth YoY
PAT Growth YoY%
123.3-88.9-322.7-13.623.4829.8128.411.4-9.9-84.4493.4153.6
NPM
NPM%
5.71.0-7.85.87.17.32.25.86.70.85.89.5
EPS
EPS
1.10.1-1.11.01.41.30.31.11.30.21.82.9

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
537534464565825664505776828575621934
Growth
Revenue Growth%
1.2-0.6-13.021.646.1-19.6-23.853.46.8-30.58.050.3
Expenses
ExpensesCr
505479401509778638446713778559577848
Operating Profit
Operating ProfitCr
325463554826606250164586
OPM
OPM%
6.010.213.69.85.83.911.88.16.02.87.29.3
Other Income
Other IncomeCr
443-29699811119
Interest Expense
Interest ExpenseCr
8665854343311
Depreciation
DepreciationCr
7775676666611
PBT
PBTCr
224453444320596248184874
Tax
TaxCr
715191616715161351219
PAT
PATCr
153034282713434636133555
Growth
PAT Growth%
100.8105.414.3-18.2-2.2-52.3229.96.6-21.8-63.3168.255.2
NPM
NPM%
2.75.67.45.03.32.08.55.94.32.35.75.9
EPS
EPS
1.63.43.83.13.11.54.85.24.01.54.06.2

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
898989898989898989898989
Reserves
ReservesCr
-618336088101144190227240275293
Current Liabilities
Current LiabilitiesCr
175127148176182160128136133115109140
Non Current Liabilities
Non Current LiabilitiesCr
19145589991055122123
Total Liabilities
Total LiabilitiesCr
278248275331367359371425458499595645
Current Assets
Current AssetsCr
194180205249276271280340376326334382
Non Current Assets
Non Current AssetsCr
836770829188918583173261263
Total Assets
Total AssetsCr
278248275331367359371425458499595645

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
3622416759-214-1327737
Investing Cash Flow
Investing Cash FlowCr
2-29-39-22-1029-3225-75-102-82
Financing Cash Flow
Financing Cash FlowCr
-32-42-26-12-5-3-4-44262
Net Cash Flow
Net Cash FlowCr
6-115203722-218-5113-13
Free Cash Flow
Free Cash FlowCr
3721416759-214-1324-8-97
CFO To PAT
CFO To PAT%
245.274.0120.9240.2215.5-13.931.4-28.776.2551.319.0
CFO To EBITDA
CFO To EBITDA%
110.140.865.5121.4123.7-7.122.6-21.155.0452.215.0

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
7211820021315459126346219320444
Price To Earnings
Price To Earnings
4.93.95.87.65.64.52.97.56.124.212.5
Price To Sales
Price To Sales
0.10.20.40.40.20.10.30.50.30.60.7
Price To Book
Price To Book
1.21.31.61.40.90.30.51.20.71.01.2
EV To EBITDA
EV To EBITDA
2.22.53.53.42.0-0.61.13.93.719.411.5
Profitability Ratios
Profitability Ratios
GPM
GPM%
25.628.635.325.620.022.130.422.725.322.226.6
OPM
OPM%
6.010.213.69.85.83.911.88.16.02.87.2
NPM
NPM%
2.75.67.45.03.32.08.55.94.32.35.7
ROCE
ROCE%
27.736.739.831.428.412.626.223.316.55.610.6
ROE
ROE%
17.528.028.118.715.56.918.416.411.44.09.7
ROA
ROA%
5.312.112.48.57.53.611.610.87.82.65.9
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Pasupati Acrylon Limited (**PAL**) is a prominent Indian industrial manufacturer established in **1982**, with a centralized manufacturing hub located in **Thakurdwara, Uttar Pradesh**. Historically a specialist in synthetic fibers, the company has recently undergone a strategic transformation into a diversified player with significant interests in flexible packaging and renewable energy. --- ### **Core Industrial Segments & Production Capacities** PAL operates three distinct business verticals, leveraging high-end technology and international quality standards. | Segment | Product Details | Annual Capacity | Technology & Standards | |:---|:---|:---|:---| | **Acrylic Fibre** | Fiber, Tow, and Tops (Dyed/Grey) | **42,000 MT** | Collaboration with **SNIA BPD Italy** (FIAT Group) | | **CPP Film** | Cast Polypropylene Film | **10,000 MT** | European machinery; **BRCGS High Hygiene Grade A** | | **Ethanol** | Grain-based Biofuel (E20) | **150 KLPD** | Aligned with GOI Ethanol Blending Programme | #### **1. Acrylic Fibre: The Legacy Core** As one of only three major manufacturers in India, PAL holds a strong domestic position. Acrylic fiber serves as a lightweight, flexible, and **low-cost alternative** to wool and cotton. * **Applications:** Sweaters, sportswear, socks, home furnishings, and industrial cloth. * **Performance (FY 2024-25):** Produced **35,198 MT** and sold **33,850 MT**, generating revenue of **₹538.1 crore**. * **Market Outlook:** Projected **4.2% CAGR** through **2035**, driven by population growth and fashion industry demand. #### **2. CPP Film: High-Growth Packaging** Cast Polypropylene (CPP) films are favored for their transparency, high impact strength, and heat sustainability. * **Applications:** Food & beverage packaging, e-commerce, apparel, and healthcare. * **Operational Recovery:** PAL successfully reduced its **Loss Before Tax** in this segment by **92.57%** in FY25. Revenue stood at **₹80.67 crore** on sales of **6,409 MT**. * **Export Growth:** Exports surged to **1,107 MT** in FY25, up from **177 MT** the previous year. #### **3. Ethanol: The Strategic Growth Engine** Commencing commercial production on **March 25, 2025**, this segment represents PAL’s pivot toward renewable energy. * **Investment:** Total project cost of **₹188 crore** (initially budgeted at **₹167.58 crore**), funded via a **₹108 crore** term loan and internal accruals. * **Order Book:** Allocated **32,320 kilolitres** for **ESY 2025-26** by Oil Marketing Companies (OMCs), with an estimated value of **₹215.00 crore**. * **Quality:** Achieved **99.83% purity** using maize and broken rice as feedstock. --- ### **Financial Performance & Capital Structure** The company demonstrated a robust recovery in **FY 2024-25**, characterized by a **168.24% growth in Net Profit** despite global supply chain volatility. #### **Key Financial Metrics** | Metric (₹ Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 | |:---|:---|:---|:---| | **Revenue from Operations** | **621.43** | **575.23** | **827.96** | | **Profit Before Tax (PBT)** | **47.72** | **18.40** | **48.45** | | **Net Profit (PAT)** | **35.38** | **13.19** | **35.91** | | **Cash & Liquid Investments** | **122.83** | - | - | #### **Debt Profile** * **Term Loan:** Sanctioned by **Indian Bank** at **10.20% p.a.** * **Repayment:** **28 ballooning quarterly installments** starting **March 2026**, following a 12-month moratorium. * **Security:** Secured by Ethanol plant assets, **20 acres of land** (valued at **₹5.61 crore**), and a **₹6.5 crore FDR**. --- ### **Operational Efficiency & Sustainability Initiatives** PAL has invested heavily in modernizing its centralized hub to drive down costs and improve environmental footprints. * **Energy Upgrades:** Installed a **750 KW Solar Power System** and high-efficiency air washer/cooling fans. * **Steam Efficiency:** Replaced an **8 MW** impulse turbine with a modern reaction turbine, saving **1.00 Ton/hour** of steam, valued at **₹100 Lakh** annually. * **Certifications:** Holds **ISO 9001:2015** and **OEKO-TEX Standard 100 Class 1** (safe for baby skin) certifications. --- ### **Strategic Restructuring & Governance** In **2025**, PAL completed a major **Scheme of Amalgamation** to simplify its corporate structure. * **Promoter Consolidation:** Several entities (MVA Finance, Inder Overseas, etc.) merged into **Arihant Exports Private Limited**. * **Ownership:** The promoter group maintains a **65.87%** stake. The restructuring eliminated cross-holdings and reduced administrative overhead. * **Leadership Continuity:** **Mr. Satya Prakash Gupta** has been re-appointed as Director (Operations) until **May 2027** to ensure technical stability. --- ### **Risk Profile & Mitigation Strategies** PAL operates in a high-exposure environment due to its reliance on global commodity markets. #### **Primary Risks** * **Raw Material Dependency:** **Acrylonitrile (ACN)**, a crude oil derivative, is **100% imported** and accounts for **~62% of total costs**. The lead time of **~5 months** creates significant price volatility risk. * **Geopolitical Disruptions:** Conflicts in the Middle East and Ukraine have caused logistics failures, including a **15-20 day delay** in shipments that forced a temporary plant shutdown in **March 2026**. * **Regulatory Risk:** Ethanol pricing is controlled by OMCs; the company is vulnerable to "abrupt recalibrations" in government blending policies. #### **Mitigation & Credit Strength** * **Hedging:** Employs **Green Back Advisory Services** for currency and commodity hedging. * **Liquidity:** Maintains a healthy cash balance of **₹122.83 crore**. * **Credit Ratings (as of July 2025):** * **Long Term:** **CARE BBB+; Stable** * **Short Term:** **CARE A2** * **Working Capital:** Managed through a cycle of **51 days**, utilizing Letters of Credit (LC) with credit periods of **90–180 days**. --- ### **Future Growth Outlook** PAL is positioned to benefit from India’s **E20 blending targets** and the global shift toward sustainable packaging. Management is currently focused on: 1. **Stabilizing Ethanol Operations:** Navigating feedstock price volatility (maize/rice) and climatic impacts on grain availability. 2. **Market Expansion:** Increasing the export footprint beyond current markets in **Dubai, Peru, Thailand, Brazil, and Poland**. 3. **New Frontiers:** Exploring long-term opportunities in **aviation biofuels** and **bio-based chemicals**.