Pasupati Spinning & Weaving Mills (BSE 503092)₹35.00−4.24%Other Textile Products
In the Mar 2026 quarter (standalone), Pasupati Spinning & Weaving Mills reported sales of ₹28.31 Cr, up 1.3% from Mar 2025, and net profit of ₹1.76 Cr, up 266.7% year on year. For the year to Mar 2026, sales were ₹99.73 Cr and net profit ₹2.21 Cr.
Company filings, standalone accounts; latest reported quarter Mar 2026
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 28.12 | 27.36 | 26.19 | 26.60 | 23.14 | 24.35 | 25.40 | 27.95 | 20.86 | 24.77 | 24.78 | 28.31 |
| Expenses | 26.79 | 26.08 | 24.39 | 25.09 | 21.81 | 22.95 | 23.22 | 26.11 | 19.84 | 22.83 | 22.85 | 24.41 |
| Operating Profit | 1.31 | 1.25 | 1.77 | 1.47 | 1.29 | 1.39 | 2.12 | 1.81 | 0.98 | 1.89 | 1.89 | 3.84 |
| OPM % | 4.6% | 4.5% | 6.7% | 5.5% | 5.5% | 5.6% | 8.3% | 6.4% | 4.7% | 7.6% | 7.6% | 13.5% |
| Other Income | 0.51 | 0.79 | 0.08 | 0.82 | 0.20 | 0.46 | 0.16 | 0.39 | 0.82 | 0.09 | 0.09 | 0.27 |
| Interest | 1.26 | 1.36 | 1.22 | 1.09 | 1.17 | 1.17 | 1.14 | 1.35 | 1.19 | 1.09 | 1.09 | 1.03 |
| Depreciation | 0.51 | 0.56 | 0.56 | 0.54 | 0.55 | 0.55 | 0.43 | 0.52 | 0.57 | 0.58 | 0.58 | 0.58 |
| Profit before tax | 0.04 | 0.11 | 0.04 | 0.63 | −0.24 | 0.12 | 0.70 | 0.32 | 0.03 | 0.30 | 0.30 | 2.49 |
| Tax % | 33.3% | −10.0% | 39.9% | 32.7% | −28.0% | 27.2% | 28.9% | −58.1% | 49.9% | 41.3% | 41.3% | 28.6% |
| Net Profit | 0.01 | 0.10 | 0.02 | 0.42 | −0.17 | 0.07 | 0.48 | 0.48 | 0.00 | 0.16 | 0.16 | 1.76 |
| EPS (Rs) | 0.03 | 0.13 | 0.04 | 0.47 | −0.20 | 0.10 | 0.53 | 0.53 | 0.02 | 0.19 | 0.19 | 1.91 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 187 | 150 | 119 | 113 | 110 | 66.69 | 102 | 138 | 108 | 101 | 99.73 | 98.72 |
| Expenses | 177 | 141 | 111 | 105 | 103 | 66.59 | 96.28 | 131 | 102 | 93.20 | 91.00 | 89.93 |
| Operating Profit | 9.83 | 9.57 | 8.42 | 7.67 | 7.34 | −0.02 | 5.65 | 6.58 | 5.76 | 7.51 | 8.50 | 8.60 |
| OPM % | 5.2% | 6.4% | 7.0% | 6.8% | 6.6% | −0.0% | 5.5% | 4.7% | 5.3% | 7.4% | 8.5% | 8.7% |
| Other Income | 0.94 | 2.04 | 2.48 | 2.34 | 2.41 | 4.90 | 1.65 | 1.25 | 2.23 | 0.32 | 1.39 | 1.27 |
| Interest | 6.53 | 6.76 | 6.86 | 6.11 | 5.87 | 5.01 | 3.53 | 4.74 | 4.95 | 4.85 | 4.33 | 4.40 |
| Depreciation | 4.00 | 4.17 | 3.62 | 3.63 | 3.74 | 3.76 | 3.71 | 2.02 | 2.20 | 2.08 | 2.36 | 2.31 |
| Profit before tax | 0.23 | 0.64 | 0.38 | 0.26 | 0.12 | −3.89 | 0.05 | 1.04 | 0.80 | 0.88 | 3.18 | 3.12 |
| Tax % | 45.4% | −24.7% | −59.1% | 59.9% | 45.4% | −20.4% | −50.1% | −4.8% | 28.3% | −2.3% | 29.9% | — |
| Exceptional items | 0.00 | 0.03 | 0.00 | 0.26 | 0.00 | 3.85 | 0.08 | 0.07 | 0.00 | −0.86 | 0.00 | — |
| Net Profit | 0.11 | 0.81 | 0.60 | 0.09 | 0.04 | −3.08 | 0.04 | 1.09 | 0.58 | 0.87 | 2.21 | 2.08 |
| EPS (Rs) | 0.14 | 0.89 | 0.66 | 0.12 | 0.06 | −3.32 | 0.06 | 1.19 | 0.64 | 0.95 | 2.39 | 2.31 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 9.31 | 9.31 | 9.31 | 9.31 | 9.30 | 9.31 | 9.31 | 9.31 | 9.31 | 9.31 | 9.31 | 9.31 |
| Reserves | 18.78 | 18.90 | 21.27 | 21.96 | 22.43 | 22.51 | 19.15 | 19.21 | 20.35 | 21.07 | 22.11 | 24.23 |
| Borrowings | 50.43 | 49.00 | 40.82 | 44.22 | 46.12 | 48.15 | 48.19 | 53.19 | 50.95 | 51.78 | 53.90 | 50.86 |
| Other Liabilities | 35.45 | 32.59 | 38.77 | 34.37 | 32.64 | 33.24 | 27.31 | 25.30 | 21.96 | 18.99 | 20.46 | 22.67 |
| Total Liabilities | 114 | 110 | 110 | 110 | 110 | 113 | 104 | 107 | 103 | 101 | 106 | 107 |
| Fixed Assets | 43.25 | 40.34 | 41.27 | 38.90 | 35.83 | 33.34 | 29.94 | 28.56 | 29.73 | 32.68 | 37.82 | 37.09 |
| CWIP | 0.00 | 0.04 | 0.00 | 0.00 | 0.38 | 0.05 | 0.04 | 0.21 | 0.00 | 0.10 | 0.00 | 0.00 |
| Investments | 0.10 | 0.12 | 0.08 | 0.06 | 0.08 | 0.04 | 0.07 | 0.07 | 0.08 | 0.09 | 0.16 | 0.10 |
| Other Assets | 70.62 | 69.30 | 68.82 | 70.90 | 74.20 | 79.78 | 73.91 | 78.17 | 72.76 | 68.28 | 67.80 | 69.88 |
| Inventories | 36.39 | 34.21 | 31.45 | 30.18 | 33.99 | 34.36 | 30.08 | 32.90 | 29.91 | 26.37 | 25.68 | 26.20 |
| Trade receivables | 24.45 | 25.29 | 28.94 | 29.87 | 26.20 | 30.91 | 28.33 | 31.11 | 29.71 | 28.94 | 28.41 | 28.10 |
| Cash & equivalents | 3.60 | 4.21 | 3.12 | 3.14 | 6.11 | 2.33 | 3.74 | 1.85 | 2.64 | 2.33 | 1.03 | 0.75 |
| Total Assets | 114 | 110 | 110 | 110 | 110 | 113 | 104 | 107 | 103 | 101 | 106 | 107 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 1.03 | 3.02 | 3.83 | −0.71 | 3.32 | −4.14 | 0.00 | −6.67 | 7.12 | 5.51 | 4.38 | 4.75 |
| Cash from investing activity | −0.84 | −1.02 | −4.91 | −1.30 | −1.29 | −0.76 | −0.35 | −2.21 | −2.82 | −5.23 | −7.94 | −1.74 |
| Cash from financing activity | 0.36 | −1.38 | 0.35 | 2.04 | 0.92 | 1.04 | 2.06 | 8.01 | −4.27 | 0.23 | 2.11 | −3.03 |
| Net cash flow | 0.55 | 0.60 | −0.71 | 0.01 | 2.92 | −3.88 | 1.72 | −0.87 | 0.03 | 0.51 | −1.45 | −0.06 |
| Capex | 1.21 | 1.17 | 5.05 | 1.58 | 1.81 | 0.91 | 0.45 | 2.50 | 3.01 | 5.26 | 8.94 | 2.17 |
| Free cash flow | 0.00 | 1.84 | −1.22 | −2.18 | 1.90 | −5.06 | −0.43 | −8.95 | 4.21 | 0.23 | −3.63 | 2.69 |
| CFO / OP % | 12.0% | 31.0% | 41.1% | −7.0% | 46.0% | −53.0% | −2,100.0% | −112.0% | 111.1% | 101.1% | 65.0% | 55.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 44 | 50 | 71 | 92 | 85 | 103 | 156 | 112 | 79 | 98 | 103 | 103 |
| Inventory days | 120 | 133 | 170 | 255 | 314 | 330 | 397 | 327 | 171 | 230 | 261 | 280 |
| Days payable | 81 | 86 | 109 | 137 | 159 | 183 | 219 | 121 | 60 | 75 | 87 | 90 |
| Cash conversion cycle | 84 | 97 | 133 | 210 | 241 | 250 | 335 | 319 | 191 | 255 | 278 | 294 |
| Working capital days | −10 | −12 | −11 | −15 | −21 | −3 | −10 | 42 | 15 | 4 | 6 | 12 |
| ROCE % | 8.5% | 8.6% | 9.8% | 9.8% | 9.1% | 7.6% | −3.5% | 4.2% | 7.0% | 7.0% | 7.8% | 8.8% |
For the Mar 2026 quarter, Pasupati Spinning & Weaving Mills reported sales of ₹28.31 Cr, up 1.3% year on year and net profit of ₹1.76 Cr, up 266.7% year on year. The operating margin was 13.5%.
Pasupati Spinning & Weaving Mills' sales for the year to Mar 2026 were ₹99.73 Cr; over the last twelve months they were ₹98.72 Cr.
Net profit for the year to Mar 2026 was ₹2.21 Cr, and ₹2.08 Cr over the last twelve months. Earnings per share over the same trailing period were ₹2.31.
Pasupati Spinning & Weaving Mills reported borrowings of ₹50.86 Cr at Mar 2026, against cash and equivalents of ₹0.75 Cr.
Cash from operations was ₹4.75 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹2.69 Cr.