Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹225Cr
Textiles - Spinning/Cotton/Blended
Rev Gr TTM
Revenue Growth TTM
15.88%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SHIVATEX
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% | | | 8.3 | -19.7 | -27.9 | -32.7 | -3.6 | -1.2 | 30.4 | 25.5 | 10.4 | 1.5 |
| 98 | 90 | 93 | 74 | 71 | 53 | 85 | 68 | 83 | 67 | 92 | 67 |
Operating Profit Operating ProfitCr |
| -0.1 | -0.3 | 5.7 | 3.3 | -0.5 | 12.8 | 10.4 | 9.7 | 9.8 | 11.8 | 12.7 | 12.1 |
Other Income Other IncomeCr | 16 | 1 | 0 | 0 | 4 | 0 | 1 | 0 | 1 | 0 | 1 | 0 |
Interest Expense Interest ExpenseCr | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 3 | 3 | 3 |
Depreciation DepreciationCr | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| 9 | -6 | 0 | -4 | -3 | 2 | 4 | 1 | 3 | 3 | 7 | 3 |
| 3 | 0 | 2 | 3 | -8 | 1 | 1 | 0 | -3 | 0 | 1 | 1 |
|
Growth YoY PAT Growth YoY% | | | 38.9 | 21.0 | -18.4 | 123.0 | 206.9 | 123.9 | 20.3 | 80.9 | 110.1 | -7.9 |
| 6.5 | -6.5 | -2.6 | -9.7 | 7.3 | 2.2 | 2.9 | 2.4 | 6.7 | 3.2 | 5.5 | 2.1 |
| 4.9 | -4.5 | -2.0 | -5.7 | 4.0 | 1.1 | 2.1 | 1.4 | 4.8 | 1.9 | 4.5 | 1.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | | | -3.8 | 8.2 |
| 0 | 490 | 328 | 289 | 309 |
Operating Profit Operating ProfitCr |
| | 12.4 | 2.2 | 10.5 | 11.6 |
Other Income Other IncomeCr | 0 | 3 | 5 | 2 | 3 |
Interest Expense Interest ExpenseCr | 0 | 27 | 11 | 12 | 13 |
Depreciation DepreciationCr | 0 | 18 | 15 | 14 | 15 |
| 0 | 27 | -14 | 10 | 15 |
| 0 | 12 | -3 | -2 | -1 |
|
| | | | 212.0 | 33.3 |
| | 2.7 | -3.2 | 3.7 | 4.6 |
| 5.0 | 9.3 | -8.3 | 9.3 | 12.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 22 | 22 | 13 | 13 | 13 |
| 137 | 152 | 110 | 123 | 130 |
Current Liabilities Current LiabilitiesCr | 191 | 232 | 103 | 114 | 115 |
Non Current Liabilities Non Current LiabilitiesCr | 131 | 111 | 63 | 54 | 50 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 154 | 191 | 99 | 123 | 131 |
Non Current Assets Non Current AssetsCr | 326 | 326 | 190 | 181 | 177 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2017 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 57 | 2 | 13 |
Investing Cash Flow Investing Cash FlowCr | -15 | 5 | -3 |
Financing Cash Flow Financing Cash FlowCr | -39 | -12 | -10 |
|
Free Cash Flow Free Cash FlowCr | 60 | 5 | 9 |
| 379.4 | -22.5 | 110.6 |
CFO To EBITDA CFO To EBITDA% | 82.7 | 32.2 | 39.4 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 224 | 788 | 187 | 225 |
Price To Earnings Price To Earnings | 20.6 | 52.3 | 0.0 | 18.6 |
Price To Sales Price To Sales | 0.5 | 1.4 | 0.6 | 0.7 |
Price To Book Price To Book | 1.4 | 4.5 | 1.5 | 1.7 |
| | 14.1 | 38.4 | 9.7 |
Profitability Ratios Profitability Ratios |
| | 37.4 | 38.5 | 48.9 |
| | 12.4 | 2.2 | 10.5 |
| | 2.7 | -3.2 | 3.7 |
| 0.0 | 14.7 | -1.1 | 8.9 |
| 0.0 | 8.7 | -8.7 | 8.9 |
| 0.0 | 2.9 | -3.7 | 4.0 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Shiva Texyarn Limited is a leading, vertically integrated Indian textile manufacturer with a strong legacy in cotton spinning and a strategic shift toward high-margin technical textiles. Founded in 1989 and headquartered in Tamil Nadu, the company operates across multiple divisions — Spinning, Technical Textiles (Coating & Lamination), Processing, Garments, and Bags — supported by captive renewable energy infrastructure. With over 35 years of industry experience, Shiva Texyarn has evolved into a multifaceted player known for innovation, sustainability, and reliable defense sector partnerships.
---
### **Core Business Segments**
#### **1. Spinning Division**
- **Capacity**: 52,416 spindles near Coimbatore.
- **Products**: Combed, carded, compact, sub, and fancy cotton yarns, primarily serving the hosiery segment with a shift toward finer counts.
- **Raw Material Sourcing**: Domestic cotton from select Indian ginners and international sources (West Africa, Australia, USA).
- **Strategic Position**: Foundation business providing steady revenue; leveraged for integration into higher-value downstream operations.
- **Revenue Contribution**: Rs. 410.9 crore in FY2023.
#### **2. Technical Textiles Division**
A cornerstone of the company’s growth strategy, this segment includes:
- **Lamination Division**:
- One of India’s largest lamination capacities (~600,000 meters/month across two lines using **reactive polyurethane lamination**, a technology first introduced in India by Shiva Texyarn in 2005).
- Market leader in **dry sheets** under the **QuickDry** brand — credited as the category inventor in India.
- Products: Quick Dry (dry sheets), Quick Fit (mattress protectors), Q-Club (baby products), Smiley (reusable masks), and specialty laminates for medical, defense, and industrial use.
- Launched India’s first **reusable fabric diaper** with proprietary **Rapisoak Technology** under the **Paw-Paw** brand (2019).
- Monthly output: Over **100,000 metric tons**; millions annually.
- Exports to Middle East and Southeast Asia.
- **Coating Division**:
- Three lines with a combined capacity of **1 million meters/month**.
- Key products: Canvas rolls, stretched canvas, and biodegradable **non-flex banner materials** (eco-friendly PVC alternatives).
- Benefits from state-level bans on non-biodegradable flex (e.g., Kerala, Bengaluru) – estimated domestic replacement market: ₹1,600–2,400 crore.
- Current revenue in flex-replacement segment: ₹22–25 crore, with capacity to scale to ₹80–90 crore.
- SITRA-certified producer of PPE fabrics and protective coveralls.
#### **3. Processing & Specialty Fabrics (Perundurai)**
- Located in SIPCOT, Perundurai.
- Produces nylon and polyester knits, **pile fabrics**, **microfiber fabrics**, acrylic fabrics, and **seamless garments**.
- Supplies high-end, premium customers in domestic and export markets.
- Recently launched **seamless saree shapewear**, targeting high-growth innerwear segment.
#### **4. Garments & Bags Division**
- **Defense & Tactical Gear**:
- OEM supplier to Indian Armed Forces and DRDO since 2017.
- Key products: **OBRNe/NBC suits**, cold-weather clothing systems, **70L rucksacks**, Haversacks, carrying gear.
- A **sole vendor for certain DRDO items** (e.g., Haversack), and one of only three approved vendors for 70L rucksacks.
- Margins: ~33% for NBC products, 25–30% for general army supplies.
- **Contract Manufacturing**:
- Backpacks and rucksacks for global brands.
- Secured multiple MoD orders: ₹27.28 crore (CBRN Haversacks, 2021), ₹13.62 crore (Rucksacks, 2021), and a ₹11.9 crore bag order in 2022.
---
### **Sustainability & Energy Infrastructure**
- **Captive Wind Power**:
- Owns **55–58 windmills** across Tamil Nadu with a total generation capacity of **13.195–18.15 MW**.
- Powers all manufacturing operations, resulting in one of the **lowest power costs** in the spinning industry.
- Supports ESG goals and reduces carbon footprint.
- **Strategic Energy Partnership**:
- Acquired a **26% stake in LK Distributors Pvt Ltd** (a wind energy company) in 2022 with plans to increase ownership to 40%.
- Secured access to 5 million units of wind power under favorable terms.
---
### **Innovation & R&D**
- **Anti-Viral Fabric**: Launched in **June 2020** in collaboration with **HeiQ Materials AG (Switzerland)**; certified under **ISO 18184**, inhibits viruses including SARS-CoV-2.
- Used in **PPE systems, masks (SMILEY brand)**, and medical textiles; serves both domestic and international markets.
- **Proprietary Technologies**:
- Rapisoak Technology (diapers), Reactive Polyurethane Lamination, High-Insulation Batting for winter wear.
- **R&D Focus Areas**: Biodegradable materials, antimicrobial textiles, seamless apparel, athleisure fabrics.
---
### **Market Presence & Distribution**
- **Retail Reach**:
- **Over 10,000 retailers** across India via **200+ distributors** and a sales force of **90+ personnel**.
- Brands: QuickDry, Quick Fit, Q-Club, Smiley, Paw-Paw.
- **Online & Digital Expansion**:
- Niche digital marketing strategy with emphasis on e-commerce and targeted outreach (ad spend: ₹50–60 lakhs/year).
- Strengthening last-mile logistics with a **Delhi hub** for pan-India distribution.
- **QuickDry Growth Target**: Become India’s **largest baby products brand** by expanding to **30,000+ retailers** and **400+ distributors**.
- Revenue from QuickDry in FY2021: ~₹38 crore.
---
### **Financial & Operational Highlights**
- **EBITDA Margins**:
- Lamination: 16–18%
- Coating: ~12%
- Defense garments: 25–33%
- **Low Leverage & Strong Cash Flow**:
- Funded expansion through internal accruals.
- Efficient working capital management.
- **CAGRs**: Technical textiles expected to grow at **15–30% CAGR**.
---
### **Milestones & Recognition**
| Year | Key Event |
|------|---------|
| 1989 | Founded with first spinning mill in Dindigul |
| 1994 | First windmill installed for captive power |
| 2006 | Lamination Division launched |
| 2009 | Expansions: Knitting, Garments, Spinning Mill II |
| 2012–13 | Processing (Perundurai), Technical Textiles & Coating (Ganeshpuram) |
| 2014 | Bag Division established |
| 2017 | Demerger from Shiva Mills; began supplying defense sector |
| 2019 | Launched **Paw-Paw reusable diaper** |
| 2020 | Launch of **anti-viral fabric**; fulfilled ₹10 crore PPE order |
| 2021–22 | Secured ₹50+ crores in MoD bag orders; acquired stake in LK Distributors |
| 2022 | Launched **seamless saree shapewear** |