Aditya Spinners (BSE 521141)₹14.25+2.00%Other Textile Products
In the Mar 2026 quarter (standalone), Aditya Spinners reported sales of ₹13.64 Cr, down 1.8% from Mar 2025, and net profit of ₹1.46 Cr. For the year to Mar 2026, sales were ₹63.33 Cr and net profit ₹0.30 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 | 16.18 | 15.62 | 16.45 | 12.88 | 15.50 | 15.36 | 16.77 | 13.89 | 16.28 | 17.34 | 16.12 | 13.64 |
| Expenses | 14.78 | 14.79 | 15.35 | 11.83 | 15.20 | 15.13 | 16.39 | 13.42 | 16.36 | 16.72 | 15.38 | 12.68 |
| Operating Profit | 1.41 | 0.85 | 1.12 | 1.07 | 0.33 | 0.26 | 0.41 | 0.51 | −0.09 | 0.64 | 0.74 | 0.99 |
| OPM % | 8.6% | 5.3% | 6.7% | 8.2% | 2.0% | 1.6% | 2.4% | 3.6% | −0.5% | 3.6% | 4.5% | 7.1% |
| Other Income | 0.04 | 0.24 | 0.00 | 1.41 | 0.07 | 0.10 | 0.08 | 0.16 | 0.15 | 0.16 | 0.14 | 0.23 |
| Interest | 0.46 | 0.42 | 0.38 | 0.41 | 0.35 | 0.38 | 0.38 | 0.35 | 0.40 | 0.45 | 0.39 | 0.34 |
| Depreciation | 0.70 | 0.70 | 0.70 | 0.53 | 0.67 | 0.67 | 0.67 | 0.66 | 0.67 | 0.67 | 0.67 | 0.68 |
| Profit before tax | 0.28 | −0.02 | 0.05 | 1.53 | −0.61 | −0.66 | −0.55 | −0.31 | −0.96 | −0.33 | −0.17 | 0.21 |
| Tax % | −6.9% | −66.7% | 0.0% | 3.9% | −4.9% | −4.5% | −30.4% | −34.4% | 0.0% | −50.0% | −94.5% | −568.2% |
| Net Profit | 0.30 | 0.00 | 0.05 | 1.48 | −0.58 | −0.63 | −0.38 | −0.20 | −0.95 | −0.17 | −0.01 | 1.46 |
| EPS (Rs) | 0.20 | −0.02 | 0.05 | 0.90 | −0.36 | −0.39 | −0.24 | −0.14 | −0.58 | −0.12 | −0.02 | 0.89 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 47.14 | 53.13 | 53.97 | 60.74 | 56.81 | 33.34 | 63.82 | 68.75 | 61.11 | 61.51 | 63.33 | 63.38 |
| Expenses | 44.00 | 49.33 | 49.93 | 57.08 | 52.62 | 30.71 | 56.99 | 61.57 | 56.76 | 59.60 | 61.14 | 61.14 |
| Operating Profit | 3.12 | 3.84 | 4.12 | 3.69 | 4.23 | 2.63 | 6.90 | 7.20 | 4.42 | 2.02 | 2.27 | 2.28 |
| OPM % | 6.6% | 7.2% | 7.6% | 6.0% | 7.4% | 7.8% | 10.7% | 10.4% | 7.2% | 3.3% | 3.5% | 3.6% |
| Other Income | 0.19 | 0.07 | 0.06 | 0.52 | 0.64 | 0.57 | 0.43 | 0.59 | 1.67 | −1.65 | 0.68 | 0.68 |
| Interest | 0.88 | 1.71 | 2.26 | 1.88 | 2.00 | 1.83 | 1.81 | 1.65 | 1.63 | 1.44 | 1.58 | 1.58 |
| Depreciation | 1.10 | 1.40 | 1.81 | 1.63 | 1.79 | 1.89 | 2.03 | 2.29 | 2.60 | 2.64 | 2.66 | 2.69 |
| Profit before tax | 1.30 | 0.81 | 0.12 | 0.69 | 1.08 | −0.51 | 3.47 | 3.83 | 1.85 | −3.70 | −1.26 | −1.25 |
| Tax % | 4.6% | 17.0% | 69.2% | −30.0% | −417.4% | −19.3% | 2.3% | −4.4% | 0.5% | −9.4% | −125.2% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −2.01 | 0.00 | — |
| Net Profit | 1.25 | 0.66 | 0.03 | 0.90 | 5.61 | −0.41 | 3.39 | 4.01 | 1.85 | −3.36 | 0.30 | 0.33 |
| EPS (Rs) | 0.76 | 0.41 | 0.03 | 0.55 | 3.37 | −0.26 | 2.04 | 2.41 | 1.12 | −2.02 | 0.20 | 0.17 |
| 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 | 16.72 | 16.70 | 16.71 | 16.71 | 16.71 | 16.72 | 16.70 | 16.72 | 16.71 | 16.73 | 16.70 | 16.72 |
| Reserves | 1.43 | 1.08 | 0.25 | −1.30 | −1.99 | 10.60 | 9.31 | 12.47 | 31.97 | 32.21 | 28.62 | 28.58 |
| Borrowings | 6.80 | 13.30 | 17.73 | 17.92 | 18.20 | 20.16 | 20.63 | 20.60 | 21.10 | 15.90 | 14.80 | 16.33 |
| Other Liabilities | 2.20 | 3.20 | 3.73 | 4.68 | 4.52 | 5.00 | 4.08 | 5.75 | 7.58 | 5.35 | 8.21 | 6.65 |
| Total Liabilities | 27.15 | 34.28 | 38.42 | 38.01 | 37.44 | 52.48 | 50.72 | 55.54 | 77.36 | 70.19 | 68.33 | 68.28 |
| Fixed Assets | 19.18 | 22.35 | 25.19 | 27.68 | 26.59 | 38.05 | 35.93 | 33.77 | 58.75 | 56.73 | 54.20 | 51.41 |
| CWIP | 0.18 | 1.81 | 2.35 | 0.13 | 0.00 | 0.00 | 0.00 | 5.83 | 0.00 | 0.00 | 0.00 | 1.06 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Assets | 7.79 | 10.12 | 10.88 | 10.20 | 10.85 | 14.43 | 14.79 | 15.94 | 18.61 | 13.46 | 14.13 | 15.81 |
| Inventories | 2.78 | 2.86 | 3.58 | 4.90 | 3.64 | 3.96 | 4.96 | 4.22 | 4.93 | 6.02 | 7.40 | 6.95 |
| Trade receivables | 2.29 | 3.44 | 3.33 | 3.24 | 4.35 | 3.85 | 2.93 | 3.67 | 2.13 | 1.69 | 0.89 | 1.20 |
| Cash & equivalents | 0.51 | 1.42 | 0.09 | 0.09 | 0.08 | 0.17 | 0.16 | 0.13 | 0.15 | 0.15 | 0.14 | 0.17 |
| Total Assets | 27.15 | 34.28 | 38.42 | 38.01 | 37.44 | 52.48 | 50.72 | 55.54 | 77.36 | 70.19 | 68.33 | 68.28 |
| 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 | 1.28 | 2.55 | 3.47 | 3.03 | 4.33 | 5.43 | 2.67 | 6.03 | 5.79 | 8.86 | 0.34 | 2.89 |
| Cash from investing activity | −2.58 | −7.50 | −8.14 | −1.77 | −2.74 | −5.76 | −0.64 | −5.99 | −5.82 | −0.74 | −0.34 | −1.07 |
| Cash from financing activity | −0.94 | 5.84 | 3.33 | −1.25 | −1.58 | 0.34 | −2.04 | −0.06 | 0.04 | −8.07 | 0.19 | −1.59 |
| Net cash flow | −2.24 | 0.90 | −1.32 | 0.00 | 0.00 | 0.00 | 0.00 | −0.03 | 0.01 | 0.00 | 0.19 | 0.21 |
| Capex | 2.56 | 7.46 | 6.40 | 3.64 | 1.97 | 6.27 | 0.62 | 0.12 | 5.79 | 0.83 | 0.42 | 1.15 |
| Free cash flow | −1.29 | −4.94 | −2.95 | −0.62 | 2.33 | −0.87 | 2.02 | 0.02 | −0.03 | 7.97 | −0.09 | 1.71 |
| CFO / OP % | 53.0% | 82.0% | 90.0% | 73.0% | 117.0% | 128.0% | 102.0% | 87.0% | 80.0% | 200.0% | 16.0% | 127.0% |
| 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 | 20 | 28 | 24 | 23 | 27 | 26 | 33 | 22 | 12 | 11 | 6 | 8 |
| Inventory days | 48 | 50 | 52 | 70 | 42 | 56 | 134 | 53 | 58 | 77 | 90 | 83 |
| Days payable | 7 | 7 | 8 | 9 | 7 | 15 | 21 | 9 | 14 | 11 | 13 | 12 |
| Cash conversion cycle | 60 | 69 | 67 | 83 | 61 | 66 | 144 | 66 | 56 | 76 | 82 | 78 |
| Working capital days | 7 | 3 | 13 | 2 | 8 | 0 | −3 | −4 | −3 | −11 | −20 | −21 |
| ROCE % | 10.0% | 7.9% | 7.7% | 7.0% | 7.8% | 7.2% | 2.8% | 11.0% | 9.2% | 5.2% | −0.3% | 0.5% |
For the Mar 2026 quarter, Aditya Spinners reported sales of ₹13.64 Cr, down 1.8% year on year and net profit of ₹1.46 Cr. The operating margin was 7.1%.
Aditya Spinners' sales for the year to Mar 2026 were ₹63.33 Cr; over the last twelve months they were ₹63.38 Cr.
Net profit for the year to Mar 2026 was ₹0.30 Cr, and ₹0.33 Cr over the last twelve months. Earnings per share over the same trailing period were ₹0.17.
Aditya Spinners reported borrowings of ₹16.33 Cr at Mar 2026, against cash and equivalents of ₹0.17 Cr.
Cash from operations was ₹2.89 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹1.71 Cr.