Pashupati Cotspin logo

Pashupati Cotspin financials and balance sheet

NSE: PASHUPATIBSE: 544448Textiles & ApparelsSmall Cap

Last close ₹104.31up ₹5.00 (5.03%)BSE ₹104.27

Share price at the NSE close on 23 Oct 2026. Previous close ₹99.31.

52-week range of traded prices to 23 Oct 2026
₹67.50Low, 13 Oct 2026₹118.35High, 17 Apr 2026
Market cap
₹1,646 Cr1,304th largest listed
P/E
105.2
P/B
10.0
Dividend yield
0.05%
ROE
9.8%
ROCE
9.5%
Debt to equity
0.60
Volume, NSE
27,18,90141.9% delivered

9 years at a glance

Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.Pashupati Cotspin annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
Peak revenue ₹661 Cr, year to Mar 2022A loss in 1 of the 7 years with results on record

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2026

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue656
  2. Materials and goods−581
  3. Employee costs−18
  4. Other expenses−33
  5. Operating profit24
  6. Depreciation−8.8
  7. Other income+10.0
  8. One-off items0.0
  9. Finance costs−11
  10. Profit before tax15
  11. Tax−4.7
  12. Net profit10

What the company owns

  • Plant, investments and other assets₹159 Cr
  • Inventory₹49 Cr
  • Receivables₹49 Cr
  • Current investments₹38 Cr
  • Cash and bank₹2 Cr

What pays for it: net worth and liabilities

  • Net worth₹164 Cr
  • Borrowings₹91 Cr
  • Other liabilities₹27 Cr
  • Owed to suppliers₹15 Cr

Profit and loss

Standalone, ₹ crore, years to March. No results on record for the years to Mar 2021 and Mar 2024.Pashupati Cotspin quarterly results

₹ croreMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Filed 21 MayMar 2026Filed 30 May
Revenue from operations334538397–661443–637656
310495375–623426–612631
Materials and goods bought283455333–558380–567581
Employee costs61010–1412–1718
Other expenses213133–5033–2833
Operating profit before depreciation244222–3917–2524
Operating margin7.3%7.9%5.5%–5.9%3.9%–3.9%3.7%
Materials, % of revenue84.6%84.6%83.8%–84.4%85.9%–89.0%88.6%
Employee costs, % of revenue1.8%1.8%2.4%–2.1%2.7%–2.7%2.7%
Other expenses, % of revenue6.3%5.7%8.3%–7.6%7.5%–4.4%5.0%
Depreciation and amortisation81313–149–99
Operating profit after depreciation16308–258–1616
Other income112–48–1410
Finance costs101612–1310–1311
Profit before one-off items and tax715−2–166–1715
One-off items0−43–00–00
Profit before tax7111–166–1715
71−2–52–45
Net profit−193–114–1310
Other comprehensive income–––––––00
Total comprehensive income–––––––1311
Net margin−0.2%1.8%0.9%–1.7%0.9%–2.0%1.6%

Balance sheet

Standalone, ₹ crore, at 31 March.

₹ croreMar 2025Filed 21 MayMar 2026Filed 30 May
154164
Share capital1616
Reserves139148
9991
8978
4155
Total assets284297
135130
149168
Net debt6350
Borrowings are counted again inside the liabilities due within a year and after a year. No balance sheet is on record for the years to Mar 2018, Mar 2019, Mar 2020, Mar 2022 and Mar 2023, so its lines and the ratios worked from it are blank there.

Cash flow

Standalone, ₹ crore, years to March.

₹ croreMar 2025Filed 21 MayMar 2026Filed 30 May
29.523.2
29.324.6
−3.8−6.1
Receivables11.5−4.4
Inventories0.0−7.6
Payables−15.35.9
Tax paid0.2−1.3
Capital spending0.00.0
Free cash flow29.523.2
12.7−1.8
−42.0−19.7
Dividends paid1.10.8
Shares bought back0.00.0
Shares issued24.10.0
Net change in cash0.21.7
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2018, Mar 2019, Mar 2020, Mar 2022 and Mar 2023.

Per share

Standalone, ₹ per share, years to March.Pashupati Cotspin dividend history

₹ per shareMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Filed 21 MayMar 2026Filed 30 May
––––––₹0.83₹0.66
As stated that year––––––₹8.31₹0.66
––––––₹0.83₹0.66
₹0.05₹0.05–₹0.08₹0.08–₹0.05₹0.05
––––––₹9.78₹10.40
Dividend payout–––10.3%27.9%–6.1%7.6%
Shareholder yield––––––−2.3%0.1%
Market cap at the year end (₹ crore)–––190156–9871,542
Every year is restated for later splits and bonuses, so they do not break the line. The figure the company stated that year is under each line it differs from.

Ratios

Standalone, years to March.Pashupati Cotspin PE ratio and valuation

RatioMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Filed 21 MayMar 2026Filed 30 May
Revenue growth–60.8%−26.2%––−33.1%––3.0%
Operating profit growth–73.5%−48.6%––−56.0%––−2.1%
Net profit growth––−63.2%––−63.1%––−19.3%
Earnings per share growth––––––––−20.6%
–––––––8.3%6.5%
––––––––−1.8 pts
From the net margin––––––––−1.8 pts
From asset turnover––––––––0.0 pts
From borrowing––––––––0.0 pts
Return on capital employed–––––––6.4%6.1%
Cash conversion–––––––228.7%223.8%
Interest cover1.61.80.7–1.90.9–1.21.5
Debt to equity–––––––0.640.55
Receivable days–––––––2427
Inventory days–––––––2731
Payable days–––––––69
Cash conversion cycle, days–––––––4448
Working capital days–––––––5657
Asset turnover–––––––2.242.26
Assets per rupee of net worth–––––––1.841.82
Sales per rupee of plant–––––––5.015.49
Capital spending to depreciation–––––––0.000.00
Plant being built, % of plant in use–––––––0.1%0.1%
No balance sheet is on record for the years to Mar 2018, Mar 2019, Mar 2020, Mar 2022 and Mar 2023, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2026.

Return on assets, latest year
3.6%
Cash from operations against operating profit
95.1%
Measure5 years3 years
Revenue growth, yearly rate–14.0%
Profit growth, yearly rate–36.2%
Return on equity, average–7.4%
Return on capital employed, average–6.3%
Operating margin, average4.3%3.8%
Net margin, average1.6%1.8%
Asset turnover, average–2.25
Cash conversion cycle, days, average–46
Interest cover, average1.41.4
Debt to equity, average–0.60

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ croreLatest year
Cash from operations23.2
Cash from investing−1.8
Cash from financing−19.7
Capital spending0.0
Dividends paid0.8
Shares bought back0.0
Shares issued for cash0.0
Borrowings repaid0.0

Accounting checks

Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Effective tax ratePublished threshold 17.16 per cent109.3913.13−144.00–30.78––––
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
24 Feb 2026Brickwork Ratings India Private Limited (opens in a new tab)BLRBWR C/BWR A4/Review, Re-affirmStable144.50
5 Jan 2026Infomerics Valuation and Ratings Private Limited (opens in a new tab)Long Term Bank FacilitiesIVR BBB-Review, UpgradeStable114.92
5 Jan 2026Infomerics Valuation and Ratings Private Limited (opens in a new tab)Short Term Bank FacilitiesIVR A3Review, Upgrade11
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.