Aditya Spinners Ltd (ADITYASPIN) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 521141 | NSE: ADITYASPIN | Textile - Spinning | Small Cap

Aditya Spinners Share Price

18.94 -0.76 -3.86%
as on 05-Dec'25 16:59

Aditya Spinners Ltd (ADITYASPIN) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 521141 | NSE: ADITYASPIN | Textile - Spinning | Small Cap

DeciZen - make an informed investing decision on Aditya Spinners

Based on:

M-Cap below 100cr DeciZen not available

Aditya Spinners stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
33 Cr.
52-wk low:
19
52-wk high:
33.5

Is Aditya Spinners Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Aditya Spinners: Login to view analysis.

Analysis of Financial Track Record

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

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

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Aditya Spinners Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 10.9%9.4%8.1%8.5%7.9%2.8%11%9.3%5.3%-1.2%-
Value Creation
Index
-0.2-0.3-0.4-0.4-0.4-0.8-0.2-0.3-0.6-1.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 47.453.554.160.95733.46468.961.361.764
Sales YoY Gr.-12.9%1.2%12.4%-6.4%-41.4%91.6%7.6%-11.1%0.7%-
Adj EPS 0.80.400.53.3-0.321.31.1-1.1-1
YoY Gr.--45.3%-95.1%2600%507.4%-107.9%NA-35%-15.9%-198.2%-
BVPS (₹) 6.5777.51615.617.52829.32827.3
Adj Net
Profit
1.30.700.95.5-0.43.42.21.9-1.8-2
Cash Flow from Ops. 2.53.534.35.42.765.78.81.7-
Debt/CF from Ops. 5.25.15.94.23.77.73.43.71.89-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 3%1.6%-1.2%0.7%
Adj EPS -204.2%-180.2%-181.3%-198.2%
BVPS17.6%11.8%17.1%-4.2%
Share Price 14% 29.5% -4.1% -32%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
73.90.2626.1-1.612.35.83.9-3.8-3.7
Op. Profit
Mgn %
6.67.27.66.17.47.910.810.47.22.42.3
Net Profit
Mgn %
2.71.30.11.59.6-1.35.33.23-3-2.7
Debt to
Equity
1.21.51.51.40.80.80.70.50.30.30.2
Working Cap
Days
62677163671106267746528
Cash Conv.
Cycle
40424744457640343842-2

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Aditya Spinners Ltd.

Standalone Consolidated
TTM EPS (₹) -1 -
TTM Sales (₹ Cr.) 64.5 -
BVPS (₹.) 27.3 -
Reserves (₹ Cr.) 29 -
P/BV 0.72 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 19.00 / 33.50
All Time Low / High (₹) 0.10 / 33.50
Market Cap (₹ Cr.) 33
Equity (₹ Cr.) 16.7
Face Value (₹) 10
Industry PE 19.8

Management X-Ray of Aditya Spinners:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Aditya Spinners - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Aditya Spinners

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales47.4053.4954.1460.8756.9733.4164.0168.8961.2661.71
Operating Expenses 44.2849.6750.0357.1852.7630.7957.1361.7256.8460.24
Manufacturing Costs11.3611.7911.4712.3512.398.1113.0715.0113.9314.56
Material Costs21.1025.2625.4831.4725.7613.5928.9730.9528.4530.13
Employee Cost 7.128.449.129.4210.436.4711.1210.8210.6811.64
Other Costs 4.704.193.973.944.182.633.984.943.783.91
Operating Profit 3.123.824.113.694.202.626.887.184.421.47
Operating Profit Margin (%) 6.6%7.1%7.6%6.1%7.4%7.8%10.7%10.4%7.2%2.4%
Other Income 0.180.090.070.510.650.560.420.581.660.43
Interest 0.891.702.251.871.991.821.801.641.621.43
Depreciation 1.091.391.801.621.781.882.022.282.592.63
Exceptional Items 0000000000
Profit Before Tax 1.320.810.130.701.08-0.523.483.841.87-2.17
Tax 0.060.140.09-0.21-4.55-0.100.081.630.01-0.35
Profit After Tax 1.260.670.040.915.63-0.423.402.211.86-1.83
PAT Margin (%) 2.7%1.3%0.1%1.5%9.9%-1.3%5.3%3.2%3.0%-3.0%
Adjusted EPS (₹)0.80.40.00.53.4-0.32.01.31.1-1.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 17.831715.4314.7427.3526.0629.2246.9048.9646.91
Share Capital 16.7416.7416.7416.7416.7416.7416.7416.7416.7416.74
Reserves 1.090.26-1.31-210.619.3212.4830.1632.2230.17
Minority Interest0000000000
Debt13.1517.3516.5217.0219.0918.6217.5217.1913.6712.76
Long Term Debt9.4613.8812.4912.5014.2713.8812.8012.668.307.36
Short Term Debt3.693.484.034.524.824.744.724.535.365.40
Trade Payables0.430.570.620.641.030.800.681.170.861.08
Others Liabilities 2.873.535.4450.710.833.777.504.094.71
Total Liabilities 34.2838.4538.0237.4048.1846.3151.2072.7667.5965.46

Fixed Assets

Gross Block58.8364.6870.5572.6786.8587.3387.46114.92115.76116.20
Accumulated Depreciation36.5039.4742.8846.1148.8151.4153.7056.2459.0961.99
Net Fixed Assets 22.3325.2027.6726.5638.0435.9233.7658.6856.6754.21
CWIP 1.822.360.140005.85000
Investments 0000000000
Inventories2.873.594.893.653.974.974.234.926.037.39
Trade Receivables3.463.343.254.373.872.943.682.141.700.90
Cash Equivalents 1.410.080.080.070.160.150.120.140.140.13
Others Assets 2.383.881.992.752.152.333.566.873.052.83
Total Assets 34.2838.4538.0237.4048.1846.3151.2072.7667.5965.46

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 2.543.463.024.325.412.666.015.688.831.65
PBT 1.320.810.130.701.08-0.523.483.841.87-2.17
Adjustment 1.983.104.053.493.773.703.823.834.103.96
Changes in Working Capital -0.76-0.45-1.160.130.56-0.51-1.29-1.992.86-0.14
Tax Paid 0000000000
Cash Flow From Investing Activity -7.49-8.13-1.76-2.73-5.75-0.63-5.98-5.71-0.73-0.33
Capex -7.49-6.42-3.65-1.98-6.29-0.63-0.13-5.81-0.84-0.43
Net Investments 00000000-00
Others 0-1.711.89-0.760.550-5.850.090.110.11
Cash Flow From Financing Activity 5.863.34-1.26-1.590.35-2.05-0.070.05-8.09-1.34
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 6.065.29-0.780.182.19-1.070.590.12-4.96-0.35
Interest Paid -0.89-1.70-2.25-1.87-1.99-1.82-1.80-1.64-1.62-1.43
Dividend Paid 0000000000
Others 0.69-0.241.780.100.150.831.141.57-1.510.45
Net Cash Flow 0.91-1.330-0.010.01-0.01-0.040.020-0.02

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)12.295.950.317.4828.53-1.612.315.813.87-3.81
ROCE (%)10.899.48.078.527.892.7710.969.325.26-1.17
Asset Turnover Ratio1.541.471.421.611.330.711.311.110.870.93
PAT to CFO Conversion(x)2.025.1675.54.750.96N/A1.772.574.75N/A
Working Capital Days
Receivable Days2223222326371915118
Inventory Days22222926244926243340
Payable Days779712249111312

Aditya Spinners Ltd Stock News

Aditya Spinners Ltd FAQs

The current trading price of Aditya Spinners on 05-Dec-2025 16:59 is ₹18.94.
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 04-Dec-2025 the market cap of Aditya Spinners stood at ₹32.98.
The latest P/E ratio of Aditya Spinners as of 04-Dec-2025 is 0.00.
The latest P/B ratio of Aditya Spinners as of 04-Dec-2025 is 0.72.
The 52-week high of Aditya Spinners is ₹33.50 and the 52-week low is ₹19.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Aditya Spinners is ₹64.45 ( Cr.) .

About Aditya Spinners Ltd

Aditya Spinners was incorporated in 1991. The company is engaged in the business of manufacturing and marketing of polyester and viscose blended yarn, 100% viscose yarn and 100% polyester yarn. The registered office and factory of the company are located at Perindesam village, Chittoor district in Andhra Pradesh.

Installed capacity of the company is 15,360 ring spindles to produce polyester / viscose blended yarn. The licensed capacity of the company is 25,000 spindles. The company started exports in 1995-96 and to promote this activity it is now going in for the ISO 9000 accreditation. The export market is steadily improving and the company is getting good orders with better realizations and hopes to do better in the export market.

The company has submitted a revival proposal to IDBI which includes financial restructuring, expansion, modernization and line balancing

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×