SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Pasari Spinning Mills Ltd (521080)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 521080 NSE: Textile - Spinning | Small Cap | Pasari Spg Mills Share Price

₹7.25 0.00 (0.00%)

As on 04-Jun'26 16:59

Pasari Spinning Mills Ltd (521080)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 521080 NSE: Textile - Spinning | Small Cap | Pasari Spg Mills Share Price

₹7.25 0.00 (0.00%)

As on 04-Jun'26 16:59

Key Metrics
Valuation Multiples
Market Cap
₹10 Cr.
Current Price
₹7.3
52-Week Low / High
₹6 / 10
TTM EPS
₹0.2
TTM Sales
₹0 Cr.
Book Value per Share
₹0.2
P/E Ratio
35.86
Higher than its 5-year historical median
Industry PE
21.5
Price to Book (P/B)
34.86
Higher than its 5-year historical median
Price to Sales (P/S)
0.00
EV/EBITDA
38.55
Higher than its 5-year historical median
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
0.00%
In line with industry median
Return on Capital Employed (ROCE)
19.51%
Outperforms industry median
Return on Assets (ROA)
25.99%
Operating Profit Margin
62%
Net Profit Margin
53.38%
Gross Profit Margin
62.3%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
0%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-16%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-16.28%
Asset Quality
Promoter Holding
53.06%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹-14 Cr.
Equity
₹13.8 Cr.
Face Value
₹10
All Time Low / High
₹0.57 / 38.90

Pasari Spinning Mills stock performance

Key Ratios
mw4me loader

Check Before You Invest

M-Cap below 100cr DeciZen not available

Q.1 Is Pasari Spinning Mills Ltd a good quality company?
Pasari Spinning Mills Ltd is a quality company, based on a multi-year financial track record.

This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.

We have analysed the performance of the company on the following:

  • How has it performed on generating Profits?

    By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.

  • How efficiently has it utilized Capital?

    By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.

  • How is it managing its Debt?

    By checking its Debt to Equity and Cash Flow from Operations.

How does Pasari Spinning Mills Ltd performance compare with that of its Peers?
Q.1 Revenue growth of Pasari Spinning Mills Ltd vs industry peers?
Pasari Spinning Mills Ltd revenue CAGR is 1.54%, compared to the industry median CAGR of 1.47%, indicating stable growth and maintaining its market share.
Q.1 Promoter shareholding and pledge status of Pasari Spinning Mills Ltd?
Promoters hold 53.06% of the Pasari Spinning Mills Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
Q.1 Stock return of Pasari Spinning Mills Ltd over the last decade?
Over the last 9 year(s), the stock has delivered a CAGR of 24.1% based on the current price.

10 Year X-Ray : 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.
Pasari Spinning Mills Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % -2%-13.2%9.7%7.9%7.6%9.5%17.2%-11.4%24.5%19.5%-
Value Creation
Index
-1.1-1.9-0.3-0.4-0.5-0.30.2NA0.80.4-

Growth Parameters

Sales 00.30.70.60.60.60.70.70.70.70
Sales YoY Gr.-NA112.9%-4.6%0%-6.4%10.2%4.6%0%0%-
Adj EPS -0.2-0.70.20.20.20.20.3-0.20.30.30.2
YoY Gr.-NANA-9.5%21.1%-30.4%68.8%-174.1%NA-16.1%-
BVPS (₹) 1.20.60.811.2-0.6-0.3-0.5-0.200.2
Adj Net
Profit
-0.3-0.90.30.30.30.20.4-0.30.40.40
Cash Flow from Ops. 0.30.200.60.40.40.60.50.40.4-
Debt/CF from Ops. 14.324.7186.76.398.554.94.74.1-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales NA1.5%1.5%0%
Adj EPS NA2.5%-1.3%-16.1%
BVPS-31.7%-49.4%NANA
Share Price 23.8% 28.9% -1.9% -10.5%

Key Financial Parameters

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-17.4-733121.521.153.9-5845.7-82-287.2160
Op. Profit
Mgn %
0-198.485.482.880.771.877.6-26.173.762NAN
Net Profit
Mgn %
0-293.144.642.750.837.758-40.26353.6INF
Debt to
Equity
2.45.33.92.92.2-4.2-6.5-3.4-6.732.93.9
Working Cap
Days
01,3024655205055004994584725090
Cash Conv.
Cycle
0520132633332212380

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales00.310.660.630.630.590.650.680.680.68
Operating Expenses + 0.040.930.110.120.190.190.160.860.180.26
Manufacturing Costs00.82000000.010.010.01
Material Costs0000000000
Employee Cost 0000000000.03
Other Costs 0.040.110.110.120.190.190.160.850.170.22
Operating Profit -0.04-0.620.550.510.440.400.49-0.180.500.42
Operating Profit Margin (%) --198.0%82.8%81.4%69.4%68.2%75.3%-27.0%73.7%61.6%
Other Income + 0.0200.060.020.050.060.040.010.010.01
Exceptional Items 0000000000
Interest 0.230.220.210.170.140.120.080.050.020.01
Depreciation 0.100.100.100.100.080.080.080.080.080.08
Profit Before Tax -0.35-0.940.300.250.270.270.37-0.290.410.34
Tax -0.02-0.02-0.02-0.01-0.010.03-0.02-0.02-0.02-0.02
Profit After Tax -0.33-0.910.320.270.280.230.38-0.270.430.36
PAT Margin (%) --292.0%48.0%42.3%44.8%39.8%59.2%-40.7%63.0%53.4%
Adjusted EPS (₹)-0.2-0.70.20.20.20.20.3-0.20.30.3
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Valuation of Pasari Spg Mills - Standalone

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

Analyst's Notes

data not found
No data found!

Balance Sheet

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

Equity and Liabilities

Shareholders Fund + 1.710.801.121.381.66-0.84-0.46-0.73-0.310.05
Share Capital 13.8013.8013.8013.8013.8013.8013.8013.8013.8013.80
Reserves -12.09-13-12.68-12.42-12.14-14.64-14.26-14.53-14.11-13.75
Debt +3.904.024.193.873.603.342.722.241.981.78
Long Term Debt3.493.543.713.873.603.342.722.241.981.78
Short Term Debt0.400.480.480000000
Minority Interest0000000000
Trade Payables0.0800000000.010
Others Liabilities -3.24-3.02-3.61-3.45-3.68-0.82-0.80-0.16-0.37-0.38
Total Liabilities 2.451.791.701.801.581.681.461.351.321.46

Fixed Assets

Net Fixed Assets +1.030.050.020000000
Gross Block2.990.310.310.310.310.310.310.300.300.11
Accumulated Depreciation1.960.260.280.300.310.310.310.300.300.11
CWIP 0000000000
Investments 0.020.900.810.830.730.680.0200.010.01
Inventories0.09000000000
Trade Receivables0.02000.050.050.070.050.060.060.12
Cash Equivalents 0.010.0100.050.030.080.080.090.050.21
Others Assets 1.280.830.860.880.780.841.311.201.191.12
Total Assets 2.451.791.701.801.581.681.461.351.321.46

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity + 0.290.170.020.640.420.420.590.510.440.44
PBT -0.35-0.940.300.250.270.270.37-0.290.410.34
Adjustment 0.330.340.310.270.260.160.130.130.100.08
Changes in Working Capital 0.310.77-0.590.11-0.12-00.090.68-0.070.02
Tax Paid 0000000000
Cash Flow From Investing Activity + 0-00.01-0.11-0.010.010.110.0200.01
Capex 0000000000
Net Investments 0-0-0-0.12-0.02-00.100.0200
Others 000.010.010.010.010.01000.01
Cash Flow From Financing Activity + -0.29-0.17-0.03-0.49-0.42-0.38-0.70-0.53-0.48-0.29
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000-0.27-0.26-0.62-0.48-0.25-0.20
Interest Paid -0.23-0.22-0.20-0.17-0.14-0.12-0.08-0.05-0.02-0.01
Dividend Paid 0000000000
Others -0.060.050.17-0.3200-00-0.20-0.08
Net Cash Flow -00-00.04-0.010.0500-0.040.16

Financial Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)-17.41-72.8333.3321.2518.59N/AN/AN/AN/A0
ROCE (%)-1.97-13.219.657.867.64N/AN/AN/AN/A19.51
Asset Turnover Ratio00.150.380.360.370.390.410.480.510.49
PAT to CFO Conversion(x)N/AN/A0.062.371.51.831.55N/A1.021.22
Working Capital Days
Receivable Days013.40026.3026.4032.9033.2029.8032.9049.30
Inventory Days0000000000
Payable Days0000000000

Management X-Ray

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 (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Pasari Spinning Mills Ltd FAQs

The current trading price of Pasari Spg Mills on 04-Jun-2026 16:59 is ₹7.25.

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 03-Jun-2026 the market cap of Pasari Spg Mills stood at ₹10.01 Cr

The latest P/E ratio of Pasari Spg Mills as of 03-Jun-2026 is 35.86.

The latest P/B ratio of Pasari Spg Mills as of 03-Jun-2026 is 34.86.

The 52-week high of Pasari Spg Mills is ₹10.49 and the 52-week low is ₹5.57.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Pasari Spg Mills is ₹0.00 ( Cr.) .

Past 10 year's financial track record analysis by Moneyworks4me indicates that Pasari Spinning Mills Ltd is a average quality company.

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

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

About Pasari Spinning Mills Ltd

Pasari Spinning Mills, incorporated in 1991, is a Karnataka based company. It has been promoted by Pasari Exports, a leading export house recognized by the Government of India. The registered office is at 746/10,7th Cross, 12th Main Road, Hanumantha Nagar, Bengaluru-560019.

Business Profile:

The company is engaged in the manufacture and marketing of cotton yarn and trading in silk fabric. The company's cotton yarn manufacturing unit has an installed capacity of 17,472 spindles. The company`s venture into marketing and trading of value-added silk fabric has yielded into an order in April 2007 from Centro Seta, Italy, worth Rs 75 million.

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

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×