Suryavanshi Spinning Mills (BSE 514140)₹18.000.00%Other Textile Products
In the Mar 2026 quarter (standalone), Suryavanshi Spinning Mills reported sales of ₹1.76 Cr, up 155.1% from Mar 2025, and net profit of −₹0.60 Cr, down 117.8% year on year. For the year to Mar 2026, sales were ₹6.93 Cr and net profit ₹1.31 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 | 0.12 | 0.12 | 0.25 | 0.15 | 0.03 | 0.17 | 0.25 | 0.69 | 1.33 | 1.38 | 2.49 | 1.76 |
| Expenses | 0.25 | 0.25 | 0.29 | 0.43 | 0.80 | 1.02 | 0.36 | 0.57 | 1.25 | 1.60 | 1.01 | 1.42 |
| Operating Profit | −0.12 | −0.12 | −0.03 | −0.27 | −0.76 | −0.84 | −0.10 | 0.11 | 0.07 | −0.21 | 1.47 | 0.33 |
| OPM % | −118.3% | −118.3% | −16.7% | −200.1% | −3,850.1% | −531.4% | −45.9% | 17.6% | 6.0% | −16.1% | 59.6% | 19.4% |
| Other Income | −1.14 | −1.14 | −0.84 | 3.14 | 0.02 | −1.49 | −0.95 | 3.46 | 0.42 | −0.35 | 1.51 | −0.72 |
| Interest | 0.11 | 0.09 | 0.07 | 0.03 | 0.39 | 0.06 | 0.04 | 0.06 | 0.19 | 0.20 | 0.18 | 0.09 |
| Depreciation | 0.10 | 0.10 | 0.10 | 0.16 | 0.15 | 0.13 | 0.14 | 0.13 | 0.12 | 0.12 | 0.14 | 0.11 |
| Profit before tax | −1.50 | −1.50 | −1.09 | 2.67 | −1.31 | −2.57 | −1.28 | 3.39 | 0.19 | −0.91 | 2.67 | −0.62 |
| Tax % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | −2.3% | 0.0% | −0.3% | 0.0% | 0.0% | 0.0% | 0.0% |
| Exceptional items | −1.01 | −1.01 | −1.01 | 2.01 | 0.00 | −2.01 | −0.99 | 2.01 | 0.00 | 0.00 | 2.01 | −1.01 |
| Net Profit | −1.49 | −1.49 | −1.07 | 2.65 | −1.29 | −2.49 | −1.26 | 3.38 | 0.17 | −0.89 | 2.64 | −0.60 |
| EPS (Rs) | −3.05 | −3.05 | −2.19 | 5.40 | −2.64 | −5.07 | −2.58 | 6.89 | 0.36 | −1.82 | 5.38 | −1.23 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 102 | 65.55 | 33.01 | 20.12 | 25.90 | 43.35 | 52.83 | 1.41 | 0.67 | 1.12 | 6.93 | 6.96 |
| Expenses | 99.32 | 70.23 | 36.92 | 21.37 | 30.69 | 39.78 | 49.78 | 1.80 | 1.26 | 2.69 | 5.24 | 5.28 |
| Operating Profit | 2.72 | −4.59 | −3.87 | −1.22 | −4.75 | 3.59 | 3.15 | −0.38 | −0.58 | −1.56 | 1.68 | 1.66 |
| OPM % | 2.7% | −7.1% | −11.8% | −6.2% | −18.5% | 8.3% | 5.9% | −27.9% | −89.5% | −141.5% | 24.3% | 23.9% |
| Other Income | 0.99 | 0.55 | 2.95 | 0.20 | 8.01 | 0.33 | 1.57 | 0.90 | 2.81 | 0.66 | 0.85 | 0.86 |
| Interest | 5.33 | 6.00 | 0.70 | 0.54 | 2.42 | 1.79 | 1.51 | 0.30 | 0.27 | 0.25 | 0.68 | 0.66 |
| Depreciation | 1.72 | 1.81 | 1.90 | 1.83 | 1.71 | 1.72 | 1.71 | 0.42 | 0.49 | 0.58 | 0.53 | 0.49 |
| Profit before tax | −3.35 | −11.89 | −3.55 | −3.42 | −0.88 | 0.42 | 1.51 | −0.23 | 1.46 | −1.76 | 1.33 | 1.33 |
| Tax % | 25.8% | 7.8% | 0.0% | 0.0% | 0.0% | 285.4% | 0.0% | 0.0% | 0.0% | −4.0% | 0.0% | — |
| Exceptional items | 0.00 | 0.00 | 2.99 | 0.00 | 6.99 | 0.00 | 0.00 | 1.99 | 7.01 | 4.01 | 1.01 | 1.00 |
| Net Profit | −4.18 | −12.75 | −3.53 | −3.39 | −0.86 | −0.76 | 1.50 | −0.22 | 1.44 | −1.67 | 1.31 | 1.32 |
| EPS (Rs) | −8.53 | −25.96 | −7.19 | −6.91 | −1.76 | −1.56 | 3.07 | −0.46 | 2.94 | −3.41 | 2.68 | 2.69 |
| 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 | 4.92 | 4.93 | 4.92 | 4.92 | 4.92 | 4.90 | 4.90 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 |
| Reserves | 8.99 | 4.79 | −7.57 | −11.08 | −14.16 | −15.57 | −15.96 | −14.25 | −14.54 | −13.10 | −14.79 | −13.53 |
| Borrowings | 35.99 | 36.35 | 37.48 | 37.17 | 36.67 | 30.19 | 28.85 | 22.80 | 23.49 | 17.75 | 16.66 | 17.42 |
| Other Liabilities | 8.18 | 10.68 | 14.52 | 10.86 | 12.46 | 18.15 | 21.58 | 26.19 | 22.20 | 16.01 | 11.24 | 6.38 |
| Total Liabilities | 58.08 | 56.75 | 49.35 | 41.87 | 39.89 | 37.67 | 39.37 | 39.66 | 36.07 | 25.58 | 18.03 | 15.19 |
| Fixed Assets | 31.55 | 30.85 | 32.93 | 31.09 | 29.24 | 26.37 | 25.22 | 24.81 | 23.47 | 9.48 | 8.15 | 7.61 |
| CWIP | 0.94 | 3.64 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.09 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.63 | 0.63 | 0.12 | 0.10 | 0.09 | 0.07 | 0.15 | 0.21 | 0.15 | 0.25 | 0.09 | 0.11 |
| Other Assets | 24.96 | 21.63 | 16.27 | 10.65 | 10.53 | 11.20 | 13.97 | 14.55 | 12.45 | 15.85 | 9.79 | 7.47 |
| Inventories | 10.44 | 11.07 | 7.45 | 2.17 | 1.90 | 2.52 | 4.78 | 5.95 | 4.40 | 0.55 | 0.41 | 0.72 |
| Trade receivables | 4.85 | 4.46 | 1.60 | 2.13 | 1.26 | 3.01 | 3.14 | 2.35 | 1.52 | 0.43 | 0.38 | 1.30 |
| Cash & equivalents | 2.64 | 0.45 | 0.39 | 0.20 | 0.18 | 0.23 | 1.56 | 0.26 | 0.64 | 0.15 | 0.09 | 0.03 |
| Total Assets | 58.08 | 56.75 | 49.35 | 41.87 | 39.89 | 37.67 | 39.37 | 39.66 | 36.07 | 25.58 | 18.03 | 15.19 |
| 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 | −6.74 | 5.92 | 1.67 | 4.46 | 2.50 | −0.91 | 3.96 | 7.46 | −4.15 | −13.63 | 1.41 | 2.91 |
| Cash from investing activity | −1.23 | −3.55 | 0.00 | 0.95 | −0.16 | 6.59 | 0.62 | −2.76 | 5.60 | 18.92 | 0.98 | 0.00 |
| Cash from financing activity | 9.16 | −4.54 | −1.74 | −5.57 | 0.88 | −5.61 | −3.27 | −6.00 | −1.10 | −5.86 | −2.46 | −2.98 |
| Net cash flow | 1.15 | −2.18 | −0.05 | −0.14 | 3.18 | 0.10 | 1.31 | −1.29 | 0.37 | −0.47 | −0.05 | −0.05 |
| Capex | 1.01 | 3.76 | 0.44 | 0.06 | 0.10 | 0.02 | 0.79 | 1.45 | 0.59 | 0.02 | 0.13 | 0.03 |
| Free cash flow | −7.66 | 2.15 | 1.22 | 4.40 | 2.47 | 5.58 | 3.26 | 6.01 | 1.46 | 5.35 | 2.20 | 2.90 |
| CFO / OP % | −137.0% | 250.0% | −57.0% | −118.0% | −228.0% | 19.0% | 142.1% | 239.0% | 1,146.0% | 2,303.0% | −61.9% | 172.0% |
| 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 | 17 | 16 | 9 | 24 | 23 | 43 | 27 | 16 | 399 | 243 | 128 | 69 |
| Inventory days | 55 | 64 | 62 | 43 | 164 | 60 | 65 | 70 | 2,402 | — | 958 | 169 |
| Days payable | 20 | 34 | 47 | 98 | 456 | 153 | 150 | 121 | 7,795 | — | 10,493 | 1,069 |
| Cash conversion cycle | 50 | 44 | 22 | −33 | −271 | −52 | −61 | −36 | −4,995 | 242 | −9,408 | −833 |
| Working capital days | −13 | −29 | −110 | −256 | −433 | −374 | −227 | −170 | −3,942 | −1,681 | −1,647 | −771 |
| ROCE % | 10.8% | 4.5% | −14.5% | −16.5% | −9.7% | −24.7% | 12.3% | 19.4% | −5.1% | 3.9% | −6.7% | 15.7% |
For the Mar 2026 quarter, Suryavanshi Spinning Mills reported sales of ₹1.76 Cr, up 155.1% year on year and net profit of −₹0.60 Cr, down 117.8% year on year. The operating margin was 19.4%.
Suryavanshi Spinning Mills' sales for the year to Mar 2026 were ₹6.93 Cr; over the last twelve months they were ₹6.96 Cr.
Net profit for the year to Mar 2026 was ₹1.31 Cr, and ₹1.32 Cr over the last twelve months. Earnings per share over the same trailing period were ₹2.69.
Suryavanshi Spinning Mills reported borrowings of ₹17.42 Cr at Mar 2026, against cash and equivalents of ₹0.03 Cr.
Cash from operations was ₹2.91 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹2.90 Cr.