Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹445Cr
Rev Gr TTM
Revenue Growth TTM
48.26%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

PASUPTAC
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% | -34.6 | -52.2 | -40.8 | -19.0 | -0.8 | 29.2 | 1.5 | 11.4 | -4.8 | 39.6 | 125.2 | 54.9 |
| 166 | 120 | 135 | 144 | 160 | 141 | 121 | 161 | 154 | 210 | 253 | 230 |
Operating Profit Operating ProfitCr |
| 7.1 | -0.5 | -9.9 | 8.0 | 9.2 | 9.0 | 2.9 | 7.6 | 8.3 | 2.8 | 9.7 | 14.6 |
Other Income Other IncomeCr | 4 | 4 | 2 | 2 | 3 | 3 | 2 | 3 | 4 | 3 | 1 | 2 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 3 | 4 | 3 |
Depreciation DepreciationCr | 2 | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 2 | 3 | 3 | 3 |
| 14 | 1 | -13 | 13 | 17 | 15 | 4 | 14 | 15 | 2 | 22 | 34 |
| 4 | 0 | -3 | 4 | 5 | 4 | 1 | 4 | 4 | 1 | 6 | 9 |
|
Growth YoY PAT Growth YoY% | 123.3 | -88.9 | -322.7 | -13.6 | 23.4 | 829.8 | 128.4 | 11.4 | -9.9 | -84.4 | 493.4 | 153.6 |
| 5.7 | 1.0 | -7.8 | 5.8 | 7.1 | 7.3 | 2.2 | 5.8 | 6.7 | 0.8 | 5.8 | 9.5 |
| 1.1 | 0.1 | -1.1 | 1.0 | 1.4 | 1.3 | 0.3 | 1.1 | 1.3 | 0.2 | 1.8 | 2.9 |
| 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 |
|---|
|
| 1.2 | -0.6 | -13.0 | 21.6 | 46.1 | -19.6 | -23.8 | 53.4 | 6.8 | -30.5 | 8.0 | 50.3 |
| 505 | 479 | 401 | 509 | 778 | 638 | 446 | 713 | 778 | 559 | 577 | 848 |
Operating Profit Operating ProfitCr |
| 6.0 | 10.2 | 13.6 | 9.8 | 5.8 | 3.9 | 11.8 | 8.1 | 6.0 | 2.8 | 7.2 | 9.3 |
Other Income Other IncomeCr | 4 | 4 | 3 | -2 | 9 | 6 | 9 | 9 | 8 | 11 | 11 | 9 |
Interest Expense Interest ExpenseCr | 8 | 6 | 6 | 5 | 8 | 5 | 4 | 3 | 4 | 3 | 3 | 11 |
Depreciation DepreciationCr | 7 | 7 | 7 | 5 | 6 | 7 | 6 | 6 | 6 | 6 | 6 | 11 |
| 22 | 44 | 53 | 44 | 43 | 20 | 59 | 62 | 48 | 18 | 48 | 74 |
| 7 | 15 | 19 | 16 | 16 | 7 | 15 | 16 | 13 | 5 | 12 | 19 |
|
| 100.8 | 105.4 | 14.3 | -18.2 | -2.2 | -52.3 | 229.9 | 6.6 | -21.8 | -63.3 | 168.2 | 55.2 |
| 2.7 | 5.6 | 7.4 | 5.0 | 3.3 | 2.0 | 8.5 | 5.9 | 4.3 | 2.3 | 5.7 | 5.9 |
| 1.6 | 3.4 | 3.8 | 3.1 | 3.1 | 1.5 | 4.8 | 5.2 | 4.0 | 1.5 | 4.0 | 6.2 |
| 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 | 89 | 89 | 89 | 89 | 89 | 89 | 89 | 89 | 89 | 89 | 89 | 89 |
| -6 | 18 | 33 | 60 | 88 | 101 | 144 | 190 | 227 | 240 | 275 | 293 |
Current Liabilities Current LiabilitiesCr | 175 | 127 | 148 | 176 | 182 | 160 | 128 | 136 | 133 | 115 | 109 | 140 |
Non Current Liabilities Non Current LiabilitiesCr | 19 | 14 | 5 | 5 | 8 | 9 | 9 | 9 | 10 | 55 | 122 | 123 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 194 | 180 | 205 | 249 | 276 | 271 | 280 | 340 | 376 | 326 | 334 | 382 |
Non Current Assets Non Current AssetsCr | 83 | 67 | 70 | 82 | 91 | 88 | 91 | 85 | 83 | 173 | 261 | 263 |
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 | 36 | 22 | 41 | 67 | 59 | -2 | 14 | -13 | 27 | 73 | 7 |
Investing Cash Flow Investing Cash FlowCr | 2 | -29 | -39 | -22 | -10 | 29 | -32 | 25 | -75 | -102 | -82 |
Financing Cash Flow Financing Cash FlowCr | -32 | -4 | 2 | -26 | -12 | -5 | -3 | -4 | -4 | 42 | 62 |
|
Free Cash Flow Free Cash FlowCr | 37 | 21 | 41 | 67 | 59 | -2 | 14 | -13 | 24 | -8 | -97 |
| 245.2 | 74.0 | 120.9 | 240.2 | 215.5 | -13.9 | 31.4 | -28.7 | 76.2 | 551.3 | 19.0 |
CFO To EBITDA CFO To EBITDA% | 110.1 | 40.8 | 65.5 | 121.4 | 123.7 | -7.1 | 22.6 | -21.1 | 55.0 | 452.2 | 15.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 72 | 118 | 200 | 213 | 154 | 59 | 126 | 346 | 219 | 320 | 444 |
Price To Earnings Price To Earnings | 4.9 | 3.9 | 5.8 | 7.6 | 5.6 | 4.5 | 2.9 | 7.5 | 6.1 | 24.2 | 12.5 |
Price To Sales Price To Sales | 0.1 | 0.2 | 0.4 | 0.4 | 0.2 | 0.1 | 0.3 | 0.5 | 0.3 | 0.6 | 0.7 |
Price To Book Price To Book | 1.2 | 1.3 | 1.6 | 1.4 | 0.9 | 0.3 | 0.5 | 1.2 | 0.7 | 1.0 | 1.2 |
| 2.2 | 2.5 | 3.5 | 3.4 | 2.0 | -0.6 | 1.1 | 3.9 | 3.7 | 19.4 | 11.5 |
Profitability Ratios Profitability Ratios |
| 25.6 | 28.6 | 35.3 | 25.6 | 20.0 | 22.1 | 30.4 | 22.7 | 25.3 | 22.2 | 26.6 |
| 6.0 | 10.2 | 13.6 | 9.8 | 5.8 | 3.9 | 11.8 | 8.1 | 6.0 | 2.8 | 7.2 |
| 2.7 | 5.6 | 7.4 | 5.0 | 3.3 | 2.0 | 8.5 | 5.9 | 4.3 | 2.3 | 5.7 |
| 27.7 | 36.7 | 39.8 | 31.4 | 28.4 | 12.6 | 26.2 | 23.3 | 16.5 | 5.6 | 10.6 |
| 17.5 | 28.0 | 28.1 | 18.7 | 15.5 | 6.9 | 18.4 | 16.4 | 11.4 | 4.0 | 9.7 |
| 5.3 | 12.1 | 12.4 | 8.5 | 7.5 | 3.6 | 11.6 | 10.8 | 7.8 | 2.6 | 5.9 |
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**.