Patspin India Ltd - Stock Valuation and Financial Performance

BSE: 514326 | NSE: PATSPINLTD | Textile - Spinning | Small Cap

Patspin India Share Price

11.22 -0.14 -1.23%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Patspin India

M-Cap below 100cr DeciZen not available

Patspin India stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
34.7 Cr.
52-wk low:
8.9
52-wk high:
16.5

Is Patspin India Ltd an attractive stock to invest in?

1. Is Patspin India Ltd a good quality company?

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

2. Is Patspin India Ltd undervalued or overvalued?

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

3. Is Patspin India Ltd a good buy now?

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

10 Year X-Ray of Patspin India:

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.
Patspin India Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 9.6%4.2%9.9%10.3%4%7.9%-2%-12%1.7%-15.5%-
Value Creation
Index
-0.3-0.7-0.3-0.3-0.7-0.4NANANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 61055449653252354939314814374.957
Sales YoY Gr.--9.1%-10.5%7.1%-1.6%4.9%-28.3%-62.3%-3.2%-47.8%-
Adj EPS 2.3-2.80.31.6-3.7-0.1-7.5-12-4.3-7.5-4.7
YoY Gr.--222.3%NA462.1%-327.6%NANANANANA-
BVPS (₹) 3.51.41.64.63.43.5-4.5-16.6-20.3-15.5-18.3
Adj Net
Profit
7.1-8.70.95-11.5-0.3-23.3-37.1-13.4-23.2-15
Cash Flow from Ops. 35.375.265.247.147.737.651.2-1-0.96.2-
Debt/CF from Ops. 8.53.53.55.24.34.82.9-165-176.712.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -20.8%-32.2%-42.5%-47.8%
Adj EPS -214.1%NANANA
BVPS-218%-235.7%NANA
Share Price 5.9% 1.7% 30.9% 8.9%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
24.9-30.93.610.9-17.9-0.5-50.7-273.6108.9131.127.8
Op. Profit
Mgn %
10.25.59.89.75.76.70.1-213.5-10.7-9.4
Net Profit
Mgn %
1.2-1.60.21-2.2-0.1-5.9-25-9.3-31-25.5
Debt to
Equity
9.610.5917.419.916.6-10.8-3.2-2.6-1.6-
Working Cap
Days
10610910193999391118789917
Cash Conv.
Cycle
524424313417-7-57-39-42-108

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 27.80%

Sales growth has been subdued in last 3 years -42.46%

Sales growth is not so good in last 4 quarters at -22.61%

Latest Financials - Patspin India Ltd.

Standalone Consolidated
TTM EPS (₹) -4.7 -
TTM Sales (₹ Cr.) 56.9 -
BVPS (₹.) -18.3 -
Reserves (₹ Cr.) -88 -
P/BV -0.61 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 8.85 / 16.49
All Time Low / High (₹) 3.25 / 45.00
Market Cap (₹ Cr.) 34.7
Equity (₹ Cr.) 30.9
Face Value (₹) 10
Industry PE 29.1

Management X-Ray of Patspin India:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *36.2636.2636.2636.2636.2636.2636.2636.2636.2636.26
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Patspin India

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales609.61554.42496.30531.54522.84548.51393.05148.10143.3274.87
Operating Expenses 551.45520.56448.01479.94492.97514.50393.92152.30123.9682.95
Manufacturing Costs54.8061.7561.4654.4960.8264.6154.1737.0148.5028.97
Material Costs440.64407.70332.17368.22374.23390.69288.1678.5936.4824.88
Employee Cost 26.3029.4031.3633.8535.4635.7734.392832.4622.21
Other Costs 29.7121.7123.0223.3822.4623.4317.208.706.536.89
Operating Profit 58.1633.8648.2951.6029.8734.01-0.88-4.2019.36-8.08
Operating Profit Margin (%) 9.5%6.1%9.7%9.7%5.7%6.2%-0.2%-2.8%13.5%-10.8%
Other Income 1.311.181.243.271.512.662.390.370.240.31
Interest 34.9130.8336.7734.7633.0829.2327.3323.9222.8410.52
Depreciation 18.9912.4312.1911.8910.4410.3310.3510.2110.147.15
Exceptional Items 0004.929.47-0.160007.29
Profit Before Tax 5.57-8.220.5713.13-2.68-3.05-36.17-37.96-13.38-18.15
Tax 1.32-1.75-0.213.121.66-0.69-12.15000
Profit After Tax 4.25-6.480.7810.01-4.35-2.36-24.02-37.96-13.38-18.15
PAT Margin (%) 0.7%-1.2%0.2%1.9%-0.8%-0.4%-6.1%-25.6%-9.3%-24.2%
Adjusted EPS (₹)1.4-2.10.33.2-1.4-0.8-7.8-12.3-4.3-5.9
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 31.3124.7025.4866.7961.6658.2633.57-6.47-18.09-17.28
Share Capital 51.4351.4351.4330.9230.9230.9230.9230.9230.9230.92
Reserves -20.12-26.73-25.9535.8730.7427.342.65-37.39-49.01-48.20
Minority Interest0000000000
Debt272.67226.55192.75246.85206.90180.83148.33163.97163.4076.68
Long Term Debt183.64169.11140.67122.5395.0968.8657.6237.7518.4560.01
Short Term Debt89.0257.4452.08124.32111.81111.9790.71126.21144.9416.67
Trade Payables48.0956.1658.2051.2681.64101.8979.2142.7222.7619.16
Others Liabilities 44.6043.7248.6921.2513.066.31-3.4415.2825.946.78
Total Liabilities 396.67351.13325.12386.15363.27347.28257.67215.49194.0185.33

Fixed Assets

Gross Block385.52392.58388.40435.25404.04402.04402.59400.01400.01196.53
Accumulated Depreciation189.57201.57203.55207.90192.09201.88212.18222.39232.53127.94
Net Fixed Assets195.95191.01184.85227.35211.95200.16190.41177.62167.4868.59
CWIP 04.300.100.110.230.080.050.050.050.05
Investments 1.853.701.570.580.710.180.180.170.090
Inventories112.0878.8075.8377.6777.1465.9425.9014.297.913.39
Trade Receivables31.3819.5714.9342.2743.5957.9124.5210.608.221.85
Cash Equivalents 12.166.308.8217.477.7810.646.532.750.262
Others Assets43.2547.4639.0220.6921.8712.3710.0810.01109.45
Total Assets 396.67351.13325.12386.15363.27347.28257.67215.49194.0185.33

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 35.3475.1665.2147.1347.7337.5551.18-0.99-0.926.19
PBT 5.57-8.220.578.21-12.15-2.89-36.17-37.96-13.38-25.44
Adjustment 50.0238.2343.8339.1737.6232.6431.6726.6529.5415.59
Changes in Working Capital -20.1446.6621.28-5.1212.593.6254.3710.67-15.5810.74
Tax Paid -0.11-1.50-0.47-0.050.204.342.46-0.34-1.52-1.98
Cash Flow From Investing Activity -2.11-11.750.4611.597.192.802.180.67-0.1891.78
Capex -2.56-12.65-2.050.426.50-0.22-0.55-0.01091.74
Net Investments 0000.99-0.130.5400.010.070.09
Others 0.450.902.5210.190.822.482.740.66-0.25-0.04
Cash Flow From Financing Activity -30.32-67.42-62.37-59.32-57.48-38.74-54.941.14-0.61-97.22
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -24.63-10.85-24.87-32.57-39.28-21.28-21.086.32-1.93-66.31
Interest Paid -31.20-24.98-32.11-29.31-27.66-23.34-20.69-12.520.46-28.96
Dividend Paid 0000000000
Others 25.51-31.59-5.402.569.465.88-13.177.330.86-1.95
Net Cash Flow 2.91-4.013.30-0.59-2.561.61-1.580.81-1.710.75
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)49.05-86.4416.93104.25-35.29-22.180N/AN/AN/A
ROCE (%)12.267.3313.8818.5912.7112.8-5.42N/AN/AN/A
Asset Turnover Ratio1.551.481.471.491.41.541.30.630.70.54
PAT to CFO Conversion(x)8.32N/A83.64.71N/AN/AN/AN/AN/AN/A
Working Capital Days
Receivable Days23171320303438432425
Inventory Days58635753544843502828
Payable Days394763546586115283328308

Patspin India Ltd Stock News

Patspin India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Patspin India on 28-Mar-2024 16:01 is ₹11.22.
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 28-Mar-2024 16:01 the market cap of Patspin India stood at ₹34.69.
The latest P/E ratio of Patspin India as of 28-Mar-2024 16:01 is 0.00.
The latest P/B ratio of Patspin India as of 28-Mar-2024 16:01 is -0.61.
The 52-week high of Patspin India is ₹16.49 and the 52-week low is ₹8.85.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Patspin India is ₹56.92 ( Cr.) .

About Patspin India Ltd

Patspin India was incorporated on September 20, 1991 as a public limited company under the Companies Act 1956 with its registered office at Cochin in the State of Kerala. The certificate for commencement of business was obtained on September 30, 1991. The company has been promoted by GTN Textiles Limited, Itochu Corporation Japan & Kerala State Industrial Development Corporation Ltd.

The company is manly engaged in manufacture and export of cotton yarn. The products include cotton yarn, processed yarn, knitted fabric, compact yarn and other speciality yarns.

The success of GTN spilled over to create a new story. The dream was given a new name- Patspin. One of the first EOU company in India. Housed in exotic ambience of an Italian villa. Driven by technology & advancements. About half the capacity dedicated to compact spinning.

Patspin India has an ISO 9002 certified 100 percent EOU yarn processing unit in Kerala which produces yarn that confirms to international standards.

Patspin had come out with a rights issue to finance the expansion of its capacity by 16,128 spindles which it did successfully in December 1996.

Product range of the company includes:

  • Cotton Yarn
  • Processed Yarn
  • Knitted Fabric
  • Compact Yarn
  • Other Speciality Yarns

Achievements/ recognition:

  • Texprocil Gold Award for Excellence for 18 year
  • The first Indian spinner to be given the Cotton USA Brand Licence
  • The first Indian spinner to be given the Cotton Supima Brand Licence
  • ISO 9001

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.