Nifty

:

25323.55

Sensex

:

82605.43

178.05 (0.71%)
575.45 (0.70%)

Login

Nifty
Sensex

:
:

25323.55
82605.43

178.05 (0.71%)
575.45 (0.70%)

Pasupati Acrylon Ltd.

Textile - Manmade Fibres

Rating :

46/99

BSE: 500456 | NSE: PASUPTAC

Watchlist

NSE BSE

42.82

15-Oct-2025

Open
High
Low
Previous Close

42.68
43.4
42.45
42.45

Volume
Traded Value (lacs)
52 Week High
52 Week Low

56934
2438716.85
59.71
38.55

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

383.27
14.65
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

454.60
N/A
1.04

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

1.54
4.22
-9.12

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-1.91
-5.60
-2.07

PAT CAGR (%)

10 Years
5 Years
3 Years

1.69
-3.85
-0.49

P:E (Median)

8 Years
5 Years
3 Years

7.52
9.95
12.38

P:BV (Average)

8 Years
5 Years
3 Years

0.98
1.06
1.09

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.66
6.14
8.38

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 216.05 154.80 39.57% 168.32 176.77 -4.78% 173.87 156.06 11.41% 124.44 122.59 1.51%
Expenses 210.03 140.87 49.09% 154.34 160.43 -3.80% 160.60 143.59 11.85% 120.78 134.77 -10.38%
EBITDA 6.02 13.93 -56.78% 13.98 16.34 -14.44% 13.27 12.47 6.42% 3.66 -12.18 -
EBIDTM 2.79% 9.00% 8.31% 9.24% 7.63% 7.99% 2.94% -9.94%
Other Income 2.69 3.07 -12.38% 3.69 2.83 30.39% 2.52 2.35 7.23% 2.09 1.72 21.51%
Interest 3.32 0.46 621.74% 0.84 0.61 37.70% 0.65 0.58 12.07% 0.55 0.65 -15.38%
Depreciation 2.99 1.44 107.64% 1.58 1.53 3.27% 1.49 1.55 -3.87% 1.48 1.41 4.96%
PBT 2.40 15.10 -84.11% 15.25 17.03 -10.45% 13.65 12.69 7.57% 3.72 -12.52 -
Tax 0.65 3.85 -83.12% 3.98 4.52 -11.95% 3.52 3.60 -2.22% 0.99 -2.90 -
PAT 1.75 11.25 -84.44% 11.27 12.51 -9.91% 10.13 9.09 11.44% 2.73 -9.62 -
PATM 0.81% 7.27% 6.70% 7.08% 5.83% 5.82% 2.19% -7.85%
EPS 0.20 1.26 -84.13% 1.26 1.40 -10.00% 1.14 1.02 11.76% 0.31 -1.08 -

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 682.68 621.43 575.23 827.96 775.11 505.45 663.64 825.31 564.71 464.29 533.61 Net Sales Growth 11.87% 8.03% -30.52% 6.82% 53.35% -23.84% -19.59% 46.15% 21.63% -12.99% Cost Of Goods Sold 508.21 455.83 447.44 618.43 599.76 351.99 516.68 660.57 415.86 302.02 379.19 Gross Profit 174.47 165.60 127.79 209.53 175.35 153.46 146.97 164.75 148.84 162.27 154.42 GP Margin 25.56% 26.65% 22.22% 25.31% 22.62% 30.36% 22.15% 19.96% 26.36% 34.95% 28.94% Total Expenditure 645.75 576.60 559.15 778.18 712.63 445.66 638.05 777.61 509.32 401.14 479.26 Power & Fuel Cost - 52.72 53.73 92.40 55.91 39.46 52.01 56.24 42.00 34.48 37.62 % Of Sales - 8.48% 9.34% 11.16% 7.21% 7.81% 7.84% 6.81% 7.44% 7.43% 7.05% Employee Cost - 28.57 24.89 24.92 23.99 22.53 23.08 24.35 22.18 19.38 19.33 % Of Sales - 4.60% 4.33% 3.01% 3.10% 4.46% 3.48% 2.95% 3.93% 4.17% 3.62% Manufacturing Exp. - 14.85 11.88 17.00 13.19 13.22 17.43 12.25 9.89 15.04 10.12 % Of Sales - 2.39% 2.07% 2.05% 1.70% 2.62% 2.63% 1.48% 1.75% 3.24% 1.90% General & Admin Exp. - 5.71 6.02 6.61 4.54 4.96 5.85 5.61 5.25 5.19 4.79 % Of Sales - 0.92% 1.05% 0.80% 0.59% 0.98% 0.88% 0.68% 0.93% 1.12% 0.90% Selling & Distn. Exp. - 10.92 9.20 9.97 9.34 8.03 9.60 10.12 7.56 17.18 19.78 % Of Sales - 1.76% 1.60% 1.20% 1.20% 1.59% 1.45% 1.23% 1.34% 3.70% 3.71% Miscellaneous Exp. - 8.01 6.00 8.85 5.90 5.48 13.40 8.48 6.59 7.84 19.78 % Of Sales - 1.29% 1.04% 1.07% 0.76% 1.08% 2.02% 1.03% 1.17% 1.69% 1.58% EBITDA 36.93 44.83 16.08 49.78 62.48 59.79 25.59 47.70 55.39 63.15 54.35 EBITDA Margin 5.41% 7.21% 2.80% 6.01% 8.06% 11.83% 3.86% 5.78% 9.81% 13.60% 10.19% Other Income 10.99 11.37 10.77 8.42 8.73 8.78 6.44 9.35 4.69 7.92 6.91 Interest 5.36 2.50 2.58 3.61 3.17 3.78 4.99 8.17 4.64 5.73 6.30 Depreciation 7.54 5.99 5.87 6.14 6.21 6.26 6.66 5.76 5.24 6.86 7.43 PBT 35.02 47.72 18.40 48.45 61.84 58.53 20.39 43.12 50.19 58.47 47.52 Tax 9.14 12.34 5.21 12.54 15.94 15.48 7.34 15.74 15.68 18.83 14.51 Tax Rate 26.10% 25.86% 28.32% 25.88% 25.78% 26.45% 36.00% 36.50% 35.90% 35.49% 32.65% PAT 25.88 35.38 13.19 35.91 45.90 43.05 13.05 27.38 28.01 34.22 29.93 PAT before Minority Interest 25.88 35.38 13.19 35.91 45.90 43.05 13.05 27.38 28.01 34.22 29.93 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.79% 5.69% 2.29% 4.34% 5.92% 8.52% 1.97% 3.32% 4.96% 7.37% 5.61% PAT Growth 11.41% 168.23% -63.27% -21.76% 6.62% 229.89% -52.34% -2.25% -18.15% 14.33% EPS 2.90 3.97 1.48 4.03 5.15 4.83 1.46 3.07 3.14 3.84 3.36

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 364.14 328.77 315.69 279.52 233.46 189.95 176.70 149.56 121.76 106.79 Share Capital 89.14 89.14 89.14 89.14 89.14 89.14 89.14 89.14 89.14 89.14 Total Reserves 275.00 239.63 226.55 190.38 144.32 100.81 87.56 60.42 32.62 17.65 Non-Current Liabilities 121.77 55.16 9.75 9.41 8.90 9.24 8.36 4.59 0.86 11.26 Secured Loans 101.42 43.56 0.00 0.00 0.01 0.08 0.40 0.71 2.15 6.53 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.25 Long Term Provisions 2.79 2.54 2.64 2.75 2.63 3.03 2.85 2.72 2.25 2.19 Current Liabilities 118.11 117.81 143.78 151.18 138.72 159.97 192.82 176.22 163.53 126.70 Trade Payables 90.15 101.49 121.75 114.49 110.85 115.89 147.46 141.12 90.49 78.47 Other Current Liabilities 8.27 7.59 5.51 15.59 7.18 30.27 27.63 25.54 26.90 16.13 Short Term Borrowings 3.90 0.67 0.13 0.05 0.81 10.98 3.29 3.62 23.81 19.59 Short Term Provisions 15.80 8.06 16.39 21.06 19.88 2.82 14.44 5.94 22.33 12.51 Total Liabilities 604.02 501.74 469.22 440.11 381.08 359.16 377.88 330.37 286.15 244.75 Net Block 250.22 75.20 77.12 80.77 84.63 80.18 85.07 61.22 30.77 53.86 Gross Block 588.09 407.42 403.57 401.08 398.78 388.08 386.43 356.83 322.36 400.77 Accumulated Depreciation 337.87 332.22 326.45 320.30 314.15 307.90 301.36 295.60 291.58 346.91 Non Current Assets 261.15 172.74 82.93 84.78 90.73 87.73 91.06 81.83 65.87 64.44 Capital Work in Progress 0.04 77.41 0.55 0.00 0.00 0.44 0.00 3.11 32.28 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 2.72 16.85 3.15 1.80 1.85 4.07 1.63 10.72 1.59 10.51 Other Non Current Assets 8.17 3.28 2.10 2.21 4.25 3.04 4.35 6.78 1.23 0.07 Current Assets 342.88 329.01 386.29 355.33 290.36 271.43 286.82 248.54 220.27 180.31 Current Investments 80.36 85.17 74.70 0.00 25.44 0.00 30.54 40.97 33.33 17.68 Inventories 135.19 115.94 194.36 143.56 112.20 111.42 90.67 116.92 100.70 88.79 Sundry Debtors 49.78 55.93 50.89 77.82 54.99 34.92 67.54 46.92 32.19 39.28 Cash & Bank 36.41 51.41 37.02 105.43 77.93 86.11 64.26 27.52 7.89 11.97 Other Current Assets 41.13 0.05 2.80 2.62 19.80 38.98 33.80 16.22 46.16 22.59 Short Term Loans & Adv. 41.08 20.51 26.53 25.90 17.50 36.15 31.22 13.99 43.96 21.95 Net Current Assets 224.76 211.19 242.51 204.15 151.64 111.46 94.00 72.32 56.75 53.61 Total Assets 604.03 501.75 469.22 440.11 381.09 359.16 377.88 330.37 286.14 244.75

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 6.71 71.81 27.35 -13.17 13.76 -1.81 59.00 67.27 41.38 22.16 PBT 47.72 18.40 48.45 61.84 58.53 20.39 43.12 50.19 58.47 47.52 Adjustment 7.51 4.21 6.06 7.57 8.55 9.02 7.91 8.18 11.29 9.63 Changes in Working Capital -38.11 53.05 -15.33 -63.10 -43.56 -27.29 19.85 20.83 -11.32 -30.32 Cash after chg. in Working capital 17.12 75.66 39.17 6.31 23.52 2.12 70.88 79.20 58.44 26.82 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -10.41 -3.85 -11.82 -19.47 -9.76 -3.93 -11.88 -11.94 -17.06 -4.66 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -81.55 -100.51 -74.77 25.10 -31.61 28.83 -10.43 -21.84 -39.12 -29.12 Net Fixed Assets -103.30 -80.71 -3.04 -2.30 -10.26 -2.09 -26.49 -5.30 46.13 -1.18 Net Investments 4.81 -10.47 -74.70 25.44 -25.44 30.54 10.43 -7.64 -15.65 -17.68 Others 16.94 -9.33 2.97 1.96 4.09 0.38 5.63 -8.90 -69.60 -10.26 Cash from Financing Activity 61.62 41.83 -3.54 -4.00 -3.50 -5.17 -11.83 -25.80 2.40 -3.57 Net Cash Inflow / Outflow -13.21 13.13 -50.96 7.94 -21.35 21.84 36.74 19.63 4.66 -10.52 Opening Cash & Equivalents 34.87 21.74 72.70 64.76 86.11 64.26 27.52 7.89 3.24 22.49 Closing Cash & Equivalent 21.66 34.87 21.74 72.70 64.76 86.11 64.26 27.52 7.89 11.97

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 40.85 36.88 35.41 31.36 26.19 21.31 19.82 16.78 13.66 9.84 ROA 6.40% 2.72% 7.90% 11.18% 11.63% 3.54% 7.73% 9.09% 12.89% 11.84% ROE 10.21% 4.09% 12.07% 17.89% 20.33% 7.12% 16.78% 20.64% 32.68% 41.16% ROCE 11.89% 6.09% 17.49% 25.30% 28.60% 13.29% 30.43% 31.34% 42.69% 48.22% Fixed Asset Turnover 1.25 1.42 2.06 1.94 1.28 1.71 2.22 1.69 1.39 1.45 Receivable days 31.04 33.89 28.37 31.27 32.46 28.18 25.31 25.14 25.98 20.68 Inventory Days 73.75 98.45 74.48 60.22 80.74 55.57 45.90 69.17 68.88 67.96 Payable days 9.49 13.23 13.47 12.13 17.32 11.35 5.73 7.31 8.15 5.35 Cash Conversion Cycle 95.31 119.10 89.38 79.36 95.89 72.40 65.48 87.01 86.71 83.30 Total Debt/Equity 0.30 0.13 0.00 0.00 0.00 0.06 0.02 0.05 0.25 0.41 Interest Cover 20.12 8.14 14.42 20.52 16.50 5.09 6.28 10.41 10.25 8.05

Top Investors:

saturn dess private limited

Annual Reports:

News Update:

Pasupati Acrylon - Quarterly Results
13th Aug 2025, 17:04 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback