Is Pasupati Acrylon a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Pasupati Acrylon Ltd is a good quality company .

Is Pasupati Acrylon undervalued or overvalued?

The key valuation ratios of Pasupati Acrylon Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone .

What is Pasupati Acrylon share price return in the past 10 years?

Pasupati Acrylon Ltd share price has appreciated 23.6% annually (CAGR) over the past ten years.

Is Pasupati Acrylon a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Pasupati Acrylon Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

Pasupati Acrylon Ltd - Stock Valuation and Financial Performance

Name: Pasupati Acrylon
Brand: Pasupati Acrylon

BSE: 500456 | NSE: PASUPTAC | Textile - Manmade Fibres | Small Cap

Place order

Pasupati Acrylon Share Price

₹37.60 -0.08 -0.21%
as on 19-Apr'24 16:01

10 Year X-Ray of Pasupati Acrylon:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	TTM
ROCE % ⓘ	17%	18.5%	31%	27.3%	23.3%	20.3%	11.5%	19.7%	17.6%	13.6%	-
Value Creation Index ⓘ	0.2	0.3	1.2	1.0	0.7	0.5	-0.2	0.4	0.3	0.0	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	531	537	534	464	565	825	664	505	775	828	577
Sales YoY Gr.	-	1.2%	-0.6%	-13%	21.6%	46.2%	-19.6%	-23.8%	53.4%	6.8%	-
Adj EPS ⓘ	2.2	2.1	4	4.1	3.7	3.2	2.1	4.5	4.8	4.3	1.2
YoY Gr.	-	-5%	89.9%	2.8%	-9.9%	-12.6%	-35%	117.8%	6.8%	-12.2%	-
BVPS (₹) ⓘ	4.9	6.5	9.8	13.7	16.8	19.8	21.3	26.2	31.4	35.4	35.5
Adj Net Profit ⓘ	19.5	18.6	35.2	36.2	32.7	28.5	18.5	40.4	43.1	37.9	11
Cash Flow from Ops. ⓘ	45.3	35.7	22.2	41.4	67.3	59	-1.8	13.8	-13.2	30	-
Debt/CF from Ops. ⓘ	1.5	0.8	1.6	0.7	0.1	0.1	-6.3	0.1	0	0	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	5.1%	8%	7.7%	6.8%
Adj EPS ⓘ	7.7%	3%	26.9%	-12.2%
BVPSⓘ	24.6%	16.1%	18.4%	12.9%
Share Price	23.6%	15.1%	43%	30.1%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	TTM
Return on Equity % ⓘ	25.5	23.2	37	31.7	24.1	17.5	10.1	19.1	16.8	12.7	3.4
Op. Profit Mgn % ⓘ	8.1	6.9	11.1	13.6	9.9	6.1	5.1	11.8	8.1	6.4	2.2
Net Profit Mgn % ⓘ	3.7	3.5	6.6	7.8	5.8	3.5	2.8	8	5.6	4.6	1.9
Debt to Equity ⓘ	1.6	0.5	0.4	0.3	0.1	0	0.1	0	0	0	-
Working Cap Days ⓘ	91	103	104	125	121	87	107	139	105	118	93
Cash Conv. Cycle ⓘ	80	89	83	87	87	65	75	99	81	92	69

Recent Performance Summary

Net Profit is growing at healthy rate in last 3 years 26.89%

Return on Equity has declined versus last 3 years average to 3.40%

Sales growth has been subdued in last 3 years 7.65%

Sales growth is not so good in last 4 quarters at -36.67%

Latest Financials - Pasupati Acrylon Ltd.

	Standalone	Consolidated
TTM EPS (₹)	1.2	-
TTM Sales (₹ Cr.)	577	-
BVPS (₹.) ⓘ	35.5	-
Reserves (₹ Cr.) ⓘ	227	-
P/BV ⓘ	1.07	-
PE ⓘ	31.22	-

From the Market
52 Week Low / High (₹)	27.95 / 51.25
All Time Low / High (₹)	0.70 / 57.85
Market Cap (₹ Cr.)	338
Equity (₹ Cr.)	89.1
Face Value (₹)	10
Industry PE ⓘ	31.5

Management X-Ray of Pasupati Acrylon:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

25.76

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of Pasupati Acrylon

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Pasupati Acrylon

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Sales	531	537	534	464	565	825	664	505	775	828
Operating Expenses ⓘ	502	505	479	401	509	778	638	446	713	778
Manufacturing Costs	50	53	48	50	52	68	69	53	69	109
Material Costs	390	402	379	302	416	661	517	352	600	618
Employee Cost	18	18	19	19	22	24	23	23	24	25
Other Costs ⓘ	44	32	33	30	19	24	29	18	20	25
Operating Profit ⓘ	28	32	54	63	55	48	26	60	62	50
Operating Profit Margin (%)	5.3%	6.0%	10.2%	13.6%	9.8%	5.8%	3.9%	11.8%	8.1%	6.0%
Other Income ⓘ	4	8	7	8	5	9	6	9	9	8
Interest ⓘ	10	8	6	6	5	8	5	4	3	4
Depreciation ⓘ	8	7	7	7	5	6	7	6	6	6
Exceptional Items ⓘ	-3	-3	-3	-5	-7	0	0	0	0	0
Profit Before Tax ⓘ	11	22	44	53	44	43	20	59	62	48
Tax ⓘ	3	7	15	19	16	16	7	15	16	13
Profit After Tax	7	15	30	34	28	27	13	43	46	36
PAT Margin (%)	1.4%	2.7%	5.6%	7.4%	5.0%	3.3%	2.0%	8.5%	5.9%	4.3%
Adjusted EPS (₹)	0.8	1.6	3.4	3.8	3.1	3.1	1.5	4.8	5.2	4.0
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Equity and Liabilities
Shareholders Fund	77	83	107	122	150	177	190	233	280	316
Share Capital ⓘ	89	89	89	89	89	89	89	89	89	89
Reserves ⓘ	-12	-6	18	33	60	88	101	144	190	227
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	62	23	31	26	4	4	11	1	0	0
Long Term Debt	24	15	12	2	1	0	0	0	0	0
Short Term Debt	37	7	20	24	4	3	11	1	0	0
Trade Payables	126	139	78	90	141	147	116	111	114	122
Others Liabilities ⓘ	-2	16	28	48	35	50	42	36	46	32
Total Liabilities ⓘ	262	261	245	286	330	378	359	381	440	469
Fixed Assets
Gross Block	405	400	401	322	357	386	388	399	401	404
Accumulated Depreciation	320	333	347	292	296	301	308	314	320	326
Net Fixed Assetsⓘ	85	66	54	31	61	85	80	85	81	77
CWIP ⓘ	0	0	0	32	3	0	0	0	0	1
Investmentsⓘ	0	0	18	33	41	31	0	25	0	75
Inventories	114	128	89	101	117	91	111	112	144	194
Trade Receivables	33	27	39	32	47	68	35	55	78	51
Cash Equivalents	16	22	12	8	28	64	86	78	105	37
Others Assetsⓘ	14	17	33	49	34	40	46	26	33	35
Total Assets ⓘ	262	261	245	286	330	378	359	381	440	469

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Cash Flow From Operating Activity ⓘ	45	36	22	41	67	59	-2	14	-13	30
PBT ⓘ	14	25	48	58	50	43	20	59	62	48
Adjustment ⓘ	15	9	10	11	8	8	9	9	8	9
Changes in Working Capital ⓘ	17	2	-30	-11	21	20	-27	-44	-63	-15
Tax Paid ⓘ	0	-1	-5	-17	-12	-12	-4	-10	-19	-12
Cash Flow From Investing Activity ⓘ	1	2	-29	-39	-22	-10	29	-32	25	-77
Capex	-1	2	-2	0	0	-27	-2	-11	-2	-3
Net Investments	0	0	-18	-16	-8	10	31	-25	25	-76
Others ⓘ	1	1	-10	-24	-14	6	0	5	2	2
Cash Flow From Financing Activityⓘ	-42	-32	-4	2	-26	-12	-5	-3	-4	-4
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	-7	-7	-3	-4	-1	0	0	0	0	0
Interest Paid ⓘ	-6	-4	-3	-6	-5	-8	-5	-4	-3	-4
Dividend Paid ⓘ	0	0	0	0	0	0	0	0	0	0
Others ⓘ	-29	-20	3	12	-20	-3	0	0	-1	0
Net Cash Flow ⓘ	4	6	-11	5	20	37	22	-21	8	-51

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'14	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23
Ratios
ROE (%)	18.13	28.74	41.16	32.68	20.64	16.78	7.12	20.33	17.89	12.07
ROCE (%)	17.22	29.51	48.22	42.69	31.34	30.43	13.29	28.6	25.3	17.49
Asset Turnover Ratio	2.3	2.25	2.3	1.89	1.86	2.33	1.8	1.37	1.89	1.82
PAT to CFO Conversion(x)	6.43	2.4	0.73	1.21	2.39	2.19	-0.15	0.33	-0.28	0.83
Working Capital Days
Receivable Days	17	19	21	26	25	25	28	32	31	28
Inventory Days	68	75	68	69	69	46	56	81	60	74
Payable Days	6	7	6	11	9	7	11	17	12	13

Pasupati Acrylon Ltd Stock News

Pasupati Acrylon Ltd FAQs

What is the share price of Pasupati Acrylon?

Company share prices are keep on changing according to the market conditions. The closing price of Pasupati Acrylon on 19-Apr-2024 16:01 is ₹37.60.

What is the market cap of Pasupati Acrylon?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 19-Apr-2024 16:01 the market cap of Pasupati Acrylon stood at ₹337.8.

What is the P/E ratio of Pasupati Acrylon?

The latest P/E ratio of Pasupati Acrylon as of 19-Apr-2024 16:01 is 31.22.

What is the P/B ratio of Pasupati Acrylon?

The latest P/B ratio of Pasupati Acrylon as of 19-Apr-2024 16:01 is 1.07.

What is the 52-week high and low of Pasupati Acrylon?

The 52-week high of Pasupati Acrylon is ₹51.25 and the 52-week low is ₹27.95.

What is the TTM revenue of Pasupati Acrylon?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Pasupati Acrylon is ₹576.6 ( Cr.) .

About Pasupati Acrylon Ltd

Established in 1987, Pasupati Acrylon became a market leader within less than five years after its establishment. The secret of its success has been superlative product quality and constant innovation. A firm commitment to cater to diverse user needs has been the company's motto.

Pasupati Acrylon is today an extremely successful company. In purely financial sense of the term, its achievements are more than impressive. In terms of product quality, Pasupati Acrylon enjoys an enviable reputation, both in India and overseas.

By constantly finding new uses for Acrylon, it has converted an essentially seasonal market into a year-long one. Pasupati Acrylon's record in the area of pollution control is matchless. Its activities as a corporate citizen are turning backward area into a model of planned development.

Pasupati Acrylon produces Acrylic fibre of international standards; hence the fibre is import substitute, resulting in saving of precious foreign exchange for the country.

Pasupati Acrylon is planning to spread its wings by entering into global market with its widely accepted products in fibre of Denier 0.9,1.2,1.5,2.0,3.0,5.0,8.0 & 15.0 along with speciality products such as tow, tops, dyed & hydrolon fibre.

Product range of the company includes:

Being a technology leader, Pasupati Acrylon has rapidly changed the scenario. Through intensive, customer-oriented research, score of new uses have been found for acrylic fibre. These include carpets, blankets,toys, towels, bathrobes, bathmats, table linen, furnishings, shirtings, sarees and more.

Acrylic staple fibre

Normal Products