Salona Cotspin (SALONA)₹266.49−0.56%Other Textile Products
In the Mar 2026 quarter (standalone), Salona Cotspin reported sales of ₹110 Cr, down 25.2% from Mar 2025, and net profit of −₹1.38 Cr. For the year to Mar 2026, sales were ₹594 Cr and net profit ₹2.01 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 | 141 | 209 | 207 | 166 | 190 | 166 | 158 | 148 | 157 | 171 | 155 | 110 |
| Expenses | 134 | 198 | 199 | 160 | 181 | 158 | 149 | 142 | 147 | 162 | 148 | 102 |
| Operating Profit | 6.36 | 10.30 | 6.92 | 6.69 | 8.46 | 8.24 | 9.35 | 5.99 | 9.68 | 8.94 | 7.68 | 8.10 |
| OPM % | 4.5% | 5.0% | 3.4% | 4.0% | 4.5% | 5.0% | 5.9% | 4.1% | 6.2% | 5.3% | 5.0% | 7.4% |
| Other Income | 0.00 | 0.04 | 0.08 | 0.10 | 0.03 | 0.04 | 0.09 | −0.02 | 0.03 | 0.03 | 0.23 | 0.23 |
| Interest | 2.75 | 4.20 | 5.52 | 2.70 | 4.30 | 3.63 | 5.76 | 5.11 | 5.43 | 5.22 | 4.67 | 4.62 |
| Depreciation | 1.39 | 2.51 | 0.27 | 2.73 | 1.81 | 1.83 | 1.82 | 2.32 | 2.25 | 2.57 | 2.39 | 2.94 |
| Profit before tax | 2.21 | 3.61 | 1.20 | 1.35 | 2.36 | 2.80 | 1.83 | −1.47 | 2.01 | 1.16 | 0.83 | 0.75 |
| Tax % | 7.2% | 51.9% | −19.9% | 34.5% | 3.4% | 22.0% | 14.1% | 96.6% | 24.2% | 8.5% | 61.8% | 280.2% |
| Net Profit | 2.07 | 1.74 | 1.45 | 0.91 | 2.28 | 2.20 | 1.59 | −2.93 | 1.54 | 1.08 | 0.34 | −1.38 |
| EPS (Rs) | 3.92 | 3.30 | 2.75 | 1.72 | 4.32 | 4.17 | 3.01 | −5.56 | 2.92 | 2.04 | 0.64 | −2.61 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 100 | 121 | 107 | 133 | 122 | 230 | 647 | 487 | 722 | 662 | 594 | 594 |
| Expenses | 90.83 | 113 | 96.86 | 123 | 113 | 215 | 609 | 452 | 691 | 629 | 559 | 559 |
| Operating Profit | 9.03 | 9.03 | 9.02 | 10.02 | 9.03 | 15.03 | 37.07 | 35.06 | 30.07 | 32.08 | 34.09 | 34.40 |
| OPM % | 9.1% | 7.1% | 9.1% | 8.1% | 7.1% | 6.0% | 6.0% | 7.1% | 4.2% | 4.8% | 6.0% | 5.8% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.99 | 0.52 |
| Interest | 2.99 | 1.99 | 2.99 | 3.99 | 3.99 | 3.99 | 6.99 | 8.99 | 14.99 | 18.97 | 19.99 | 19.94 |
| Depreciation | 3.01 | 4.01 | 4.01 | 4.01 | 3.01 | 3.01 | 3.01 | 5.01 | 7.01 | 8.01 | 10.02 | 10.15 |
| Profit before tax | 2.99 | 2.99 | 1.99 | 1.99 | 1.99 | 7.98 | 26.95 | 19.94 | 7.98 | 5.99 | 4.99 | 4.75 |
| Tax % | 17.0% | −20.1% | 4.0% | 28.9% | 38.0% | 20.0% | 26.0% | 13.0% | 26.9% | 43.0% | 66.9% | — |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Profit | 2.01 | 3.01 | 2.01 | 2.01 | 1.01 | 6.01 | 20.04 | 18.02 | 6.01 | 3.01 | 2.01 | 1.58 |
| EPS (Rs) | 4.32 | 6.36 | 4.06 | 3.11 | 2.23 | 11.80 | 37.66 | 33.46 | 11.67 | 5.96 | 2.97 | 2.99 |
| Dividend payout % | 17.9% | 10.0% | 14.9% | 20.0% | 0.0% | 8.9% | 3.0% | 4.0% | 9.0% | 16.9% | 20.0% | — |
| 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 | 5.00 | 5.00 | 5.01 | 5.00 | 5.00 | 4.99 | 4.99 | 4.99 | 5.01 | 4.99 | 5.01 | 5.00 |
| Reserves | 17.03 | 19.02 | 23.00 | 25.01 | 26.03 | 27.00 | 33.00 | 52.06 | 69.06 | 74.02 | 77.01 | 78.10 |
| Borrowings | 26.00 | 31.01 | 34.95 | 43.01 | 51.01 | 40.00 | 76.97 | 139 | 157 | 257 | 239 | 190 |
| Other Liabilities | 6.02 | 9.05 | 8.04 | 10.04 | 8.04 | 11.05 | 24.12 | 32.16 | 39.19 | 27.13 | 33.16 | 31.16 |
| Total Liabilities | 54.05 | 64.08 | 71.00 | 83.06 | 90.08 | 83.04 | 138 | 228 | 270 | 364 | 354 | 304 |
| Fixed Assets | 21.04 | 18.04 | 17.02 | 15.02 | 26.05 | 24.05 | 27.06 | 43.06 | 41.09 | 70.10 | 106 | 122 |
| CWIP | 0.00 | 0.00 | 0.00 | 4.99 | 0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 35.90 | 17.96 | 1.99 |
| 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 | 33.01 | 46.04 | 53.98 | 63.05 | 63.04 | 58.99 | 112 | 185 | 229 | 257 | 230 | 179 |
| Inventories | 19.91 | 26.89 | 26.91 | 35.88 | 36.86 | 36.84 | 42.86 | 62.76 | 55.77 | 58.80 | 65.77 | 58.82 |
| Trade receivables | 8.99 | 12.99 | 21.98 | 18.98 | 18.01 | 13.99 | 53.02 | 95.99 | 122 | 144 | 117 | 78.93 |
| Cash & equivalents | 1.01 | 2.01 | 0.00 | 1.01 | 0.00 | 1.01 | 1.01 | 0.00 | 1.01 | 1.01 | 2.01 | 2.01 |
| Total Assets | 54.05 | 64.08 | 71.00 | 83.06 | 90.08 | 83.04 | 138 | 228 | 270 | 364 | 354 | 304 |
| 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 | 10.02 | 0.00 | −3.01 | 4.01 | 6.02 | 14.03 | −24.07 | −35.07 | −5.01 | −12.03 | 64.18 | 79.13 |
| Cash from investing activity | 0.00 | −1.01 | −2.01 | −7.01 | −10.02 | 0.00 | −5.01 | −20.03 | −3.01 | −72.10 | −26.03 | −10.02 |
| Cash from financing activity | −9.96 | 1.99 | 2.99 | 2.99 | 3.99 | −13.95 | 28.91 | 53.84 | 7.97 | 83.69 | −37.89 | −68.76 |
| Net cash flow | −1.01 | 2.01 | −2.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Capex | 0.69 | 0.64 | 1.88 | 7.38 | 11.34 | 0.28 | 6.46 | 19.99 | 3.59 | 72.41 | 26.36 | 11.15 |
| Free cash flow | 9.01 | −1.01 | −5.01 | −3.01 | −4.01 | 14.01 | −29.04 | −54.05 | −9.02 | −84.16 | 37.07 | 69.09 |
| CFO / OP % | 101.1% | 0.0% | −34.9% | 43.1% | 64.1% | 167.1% | −161.0% | −92.9% | −8.0% | −35.0% | 198.0% | 233.0% |
| 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 | 32 | 47 | 66 | 66 | 51 | 42 | 86 | 55 | 93 | 74 | 66 | 50 |
| Inventory days | 100 | 147 | 114 | 183 | 145 | 158 | 123 | 42 | 50 | 33 | 41 | 43 |
| Days payable | 9 | 22 | 17 | 34 | 16 | 29 | 52 | 12 | 22 | 7 | 9 | 6 |
| Cash conversion cycle | 124 | 173 | 164 | 217 | 182 | 172 | 158 | 86 | 122 | 101 | 99 | 87 |
| Working capital days | 44 | 48 | 49 | 46 | 35 | 40 | 36 | 24 | 42 | 23 | 14 | 9 |
| ROCE % | 11.0% | 11.0% | 9.0% | 8.0% | 8.0% | 8.0% | 13.0% | 22.0% | 14.0% | 8.0% | 7.0% | 8.0% |
For the Mar 2026 quarter, Salona Cotspin reported sales of ₹110 Cr, down 25.2% year on year and net profit of −₹1.38 Cr. The operating margin was 7.4%.
Salona Cotspin's sales for the year to Mar 2026 were ₹594 Cr; over the last twelve months they were ₹594 Cr.
Net profit for the year to Mar 2026 was ₹2.01 Cr, and ₹1.58 Cr over the last twelve months. Earnings per share over the same trailing period were ₹2.99.
Salona Cotspin reported borrowings of ₹190 Cr at Mar 2026, against cash and equivalents of ₹2.01 Cr.
Cash from operations was ₹79.13 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹69.09 Cr.