Pasupati Spinning & Weaving Mills Ltd (PASUPATSPG) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 503092 | NSE: PASUPATSPG | Textile - Spinning | Small Cap

Pasupati Spinning Share Price

37.67 1.27 3.49%
as on 05-Dec'25 12:06

Pasupati Spinning & Weaving Mills Ltd (PASUPATSPG) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 503092 | NSE: PASUPATSPG | Textile - Spinning | Small Cap

DeciZen - make an informed investing decision on Pasupati Spinning

Based on:

M-Cap below 100cr DeciZen not available

Pasupati Spinning & Weaving Mills stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
29.30
Market Cap:
34 Cr.
52-wk low:
28.9
52-wk high:
45.5

Is Pasupati Spinning & Weaving Mills Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Pasupati Spinning: 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.
Pasupati Spinning & Weaving Mills 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 % 8.7%10%9.9%8.3%7.6%1.5%4.5%7.1%7.1%6.8%-
Value Creation
Index
-0.4-0.3-0.3-0.4-0.5-0.9-0.7-0.5-0.5-0.5-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 18915112311611368.810213710810199
Sales YoY Gr.--19.9%-18.6%-5.8%-2.4%-39.3%47.9%35%-21.5%-6.9%-
Adj EPS 0.10.80.60.6-0-6.2-0.31.10.51.61.2
YoY Gr.-575%-29.6%3.5%-106.8%NANANA-51.4%200%-
BVPS (₹) 30.332.833.634.134.130.630.631.932.633.734
Adj Net
Profit
0.10.80.50.6-0-5.8-0.310.51.51
Cash Flow from Ops. 33.8-0.73.3-4.20-6.77.15.54.4-
Debt/CF from Ops. 16.210.6-61.814-11.63284.5-87.29.412.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -6.8%-2.4%-0.4%-6.9%
Adj EPS 33%NANA200%
BVPS1.2%-0.2%3.3%3.5%
Share Price 9% 33% 18.4% 8.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
0.42.61.71.7-0.1-19.1-1.13.41.64.73.7
Op. Profit
Mgn %
5.36.36.96.66.405.53.35.37.56.9
Net Profit
Mgn %
0.10.50.40.5-0-8.4-0.30.70.51.51.2
Debt to
Equity
1.71.31.41.51.51.71.91.71.71.70.2
Working Cap
Days
128158198214235393264195231235116
Cash Conv.
Cycle
68901191331402281661321581585

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Pasupati Spinning & Weaving Mills Ltd.

Standalone Consolidated
TTM EPS (₹) 1.2 -
TTM Sales (₹ Cr.) 98.6 -
BVPS (₹.) 34 -
Reserves (₹ Cr.) 22 -
P/BV 1.07 -
PE 29.30 -
From the Market
52 Week Low / High (₹) 28.88 / 45.50
All Time Low / High (₹) 2.00 / 135.00
Market Cap (₹ Cr.) 34
Equity (₹ Cr.) 9.3
Face Value (₹) 10
Industry PE 19.8

Management X-Ray of Pasupati Spinning:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *10.0010.0010.0010.0010.0010.0010.0010.000.0010.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Pasupati Spinning - 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 Pasupati Spinning

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
Sales189151.44123.28116.15113.3668.80101.78137.44107.93100.51
Operating Expenses 179.18141.89114.89109.16106.0768.8796.18132.92102.1893.94
Manufacturing Costs54.1841.6339.0337.3336.492135.0338.7933.8632.01
Material Costs92.9967.0243.0239.2637.9027.5336.4963.3341.5535.71
Employee Cost 17.6619.1120.6820.9820.6912.8018.9021.4919.5818.88
Other Costs 14.3614.1212.1511.5910.997.545.769.327.197.34
Operating Profit 9.829.568.406.997.29-0.075.604.515.766.57
Operating Profit Margin (%) 5.2%6.3%6.8%6.0%6.4%-0.1%5.5%3.3%5.3%6.5%
Other Income 0.952.052.503.022.451.101.703.312.241.25
Interest 6.546.776.886.125.885.023.544.754.974.87
Depreciation 4.014.183.633.643.753.773.722.032.212.09
Exceptional Items 000003.880000
Profit Before Tax 0.220.660.380.250.11-3.870.031.040.820.86
Tax 0.10-0.16-0.230.150.06-0.79-0.02-0.050.23-0.01
Profit After Tax 0.120.820.610.100.05-3.090.051.100.590.88
PAT Margin (%) 0.1%0.5%0.5%0.1%0.0%-4.5%0.1%0.8%0.5%0.9%
Adjusted EPS (₹)0.10.90.70.10.1-3.30.11.20.60.9
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 28.2730.6631.3331.8231.8828.5428.5729.7430.4431.50
Share Capital 9.349.349.349.349.349.349.349.349.349.34
Reserves 18.9321.322222.4822.5419.2019.2420.4021.1022.16
Minority Interest0000000000
Debt45.8537.8940.0941.4942.1541.3346.7843.1343.2846.02
Long Term Debt10.062.410.870.430.241.758.585.933.956.24
Short Term Debt35.7935.4839.2241.0641.9139.5838.2037.2039.3339.78
Trade Payables21.932016.1917.1018.9816.5012.0710.408.518.53
Others Liabilities 14.0621.9622.5120.4220.4917.8919.8519.6019.1819.99
Total Liabilities 110.12110.50110.13110.83113.49104.26107.28102.86101.40106.04

Fixed Assets

Gross Block205.27210.38203.93204.18205.42205.67207.94210.34215.45187.68
Accumulated Depreciation164.90169.08165.02168.34172.09175.69179.36180.60182.74149.87
Net Fixed Assets 40.3641.3038.9135.8433.3329.9728.5729.7432.7037.81
CWIP 0.05000.390.060.050.2200.110
Investments 0.110.070.050.070.050.060.060.070.080.15
Inventories34.1431.4230.1433.9434.3230.0532.8429.8526.3425.63
Trade Receivables25.3028.9529.8626.1830.9028.3131.0929.7328.9528.40
Cash Equivalents 4.203.113.136.102.323.731.842.632.321.02
Others Assets 5.975.668.048.3212.5012.0912.6610.8310.9013.03
Total Assets 110.12110.50110.13110.83113.49104.26107.28102.86101.40106.04

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 3.033.84-0.723.31-4.150.01-6.687.135.524.37
PBT 0.220.660.380.490.11-4.220.021.140.971.12
Adjustment 9.569.709.179.738.724.306.736.136.817.35
Changes in Working Capital -0.91-0.74-4.54-1.44-7.624.6-9.794.292.670.88
Tax Paid -0.02-0.12-0.15-0.24-0.26-0.20-0.35-0.17-0.28-0.51
Cash Flow From Investing Activity -1.03-4.92-1.31-1.30-0.77-0.36-2.22-2.83-5.24-7.95
Capex -1.18-5.07-1.48-1.40-0.92-0.45-2.29-2.92-5.28-8.01
Net Investments 0-0.030.03-0.02000000
Others 0.150.170.140.110.150.090.070.080.040.06
Cash Flow From Financing Activity -1.390.362.050.931.052.078.04-4.280.242.12
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -1.70-1.17-1.54-1.58-0.514.076.35-1.21-1.321.67
Interest Paid 0000000000
Dividend Paid 0000000000
Others 0.311.533.592.511.56-21.69-3.061.560.45
Net Cash Flow 0.61-0.720.022.93-3.871.73-0.860.020.52-1.46

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)0.432.781.970.310.15-10.220.183.771.952.84
ROCE (%)8.679.989.888.297.571.464.517.127.16.83
Asset Turnover Ratio1.681.371.121.051.010.630.961.311.061
PAT to CFO Conversion(x)25.254.68-1.1833.1-83N/A-133.66.489.364.97
Working Capital Days
Receivable Days48658788921571068199101
Inventory Days687991101110171113839592
Payable Days91114154155174235143658387

Pasupati Spinning & Weaving Mills Ltd Stock News

Pasupati Spinning & Weaving Mills Ltd FAQs

The current trading price of Pasupati Spinning on 05-Dec-2025 12:06 is ₹37.67.
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 Pasupati Spinning stood at ₹33.99.
The latest P/E ratio of Pasupati Spinning as of 04-Dec-2025 is 29.30.
The latest P/B ratio of Pasupati Spinning as of 04-Dec-2025 is 1.07.
The 52-week high of Pasupati Spinning is ₹45.50 and the 52-week low is ₹28.88.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Pasupati Spinning is ₹98.64 ( Cr.) .

About Pasupati Spinning & Weaving Mills Ltd

Pasupati Spinning & Weaving Mills was incorporated in the year 1981 under the kind guidance of CEO Ramesh Kumar Jain.

It is the flagship company of the Pasupati conglomerate that has a sales turnover of $235 million. The group has interests in fabrics, bed sheets, acrylic fibre, cotton and polyester blended yarn as well as commodity trading. Within 25 years of its inception, the company has evolved into one of the most updated, professionally managed and growth oriented textile companies in India. Today it is the second largest polyester thread manufacturer in India and has an efficiency edge over its competitors. Headquartered in New Delhi -- the capital city of India -- the company is fully geared for innovation, product development, manufacturing and quality assurance. The company's client range from industries like knitwears, weaving, terry towel, carpet, etc.

Pasupati Spinning offers a wide range of optimum quality products encompassing of polyester, nylon and water soluble threads sewing threads, cotton yarn and knitted fabric. Its two-plied yarns are preferred choice of customers.

The company is also into exporting and has spread its operations, thread by thread into the discerning markets of the world like that of South Korea, Japan, Hong Kong, the Philippines, Morocco, Algeria, Egypt, Tunisia, Israel, Italy, Cyprus, Turkey, Croatia, Germany, Portugal, Dominican Republic and Brazil. Today, the company is the largest exporter of sewing thread to Turkey -- the country which is among the largest consumer of sewing threads in the world.

Products & Services offered:

  • 100% cottoncombed/carded yarn for knitting and weaving in single & Tfo double ply
  • 100% spun polyester yarn as well as 100% spun polyester super high tenacity sewing thread
  • Knitted grey hosiery fabric.

Certification:

  • Pasupati Spinning & Weaving Mills Ltd is an ISO 9002 company.
  • It has also achieved OEKO TEX Certification which is recognition of its consistent high quality standards.

Clientele:

Its clients exist in USA, Brazil, Dominican Republic, Canada, Portugal, France, Morocco, Turkey, Algeria, Israel, Mauritius, Switzerland, Spain, Egypt, Bangladesh, Korea, Malaysia, Hong Kong, Singapore. 

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.

×