Nifty

:

23622.90

Sensex

:

75527.95

461.30 (1.99%)
1695.40 (2.30%)

Login

Nifty
Sensex

:
:

23622.90
75527.95

461.30 (1.99%)
1695.40 (2.30%)

Pasupati Acrylon Ltd.

Textile - Manmade Fibres

Rating :

66/99

BSE: 500456 | NSE: PASUPTAC

Watchlist

NSE BSE

66.24

12-Jun-2026

Open
High
Low
Previous Close

67.05
69.6
64.12
67.48

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

187431
12463133.42
78.95
40.1

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

595.85
8.60
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

640.78
N/A
1.38

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

7.54
10.14
12.71

P:BV (Average)

8 Years
5 Years
3 Years

1.00
1.12
1.14

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.84
6.68
9.12

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 244.63 168.32 45.34% 269.23 173.87 54.85% 280.25 124.44 125.21% 216.05 154.80 39.57%
Expenses 205.88 154.34 33.39% 230.03 160.60 43.23% 253.10 120.78 109.55% 210.03 140.87 49.09%
EBITDA 38.75 13.98 177.18% 39.20 13.27 195.40% 27.15 3.66 641.80% 6.02 13.93 -56.78%
EBIDTM 15.84% 8.31% 14.56% 7.63% 9.69% 2.94% 2.79% 9.00%
Other Income 2.31 3.69 -37.40% 2.32 2.52 -7.94% 1.35 2.09 -35.41% 2.69 3.07 -12.38%
Interest 1.99 0.84 136.90% 3.43 0.65 427.69% 3.63 0.55 560.00% 3.32 0.46 621.74%
Depreciation 3.19 1.58 101.90% 3.20 1.49 114.77% 3.11 1.48 110.14% 2.99 1.44 107.64%
PBT 35.88 15.25 135.28% 34.32 13.65 151.43% 21.76 3.72 484.95% 2.40 15.10 -84.11%
Tax 9.60 3.98 141.21% 8.63 3.52 145.17% 5.56 0.99 461.62% 0.65 3.85 -83.12%
PAT 26.28 11.27 133.19% 25.69 10.13 153.60% 16.20 2.73 493.41% 1.75 11.25 -84.44%
PATM 10.74% 6.70% 9.54% 5.83% 5.78% 2.19% 0.81% 7.27%
EPS 2.95 1.26 134.13% 2.88 1.14 152.63% 1.82 0.31 487.10% 0.20 1.26 -84.13%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 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 1,010.16 621.43 575.23 827.96 775.11 505.45 663.64 825.31 564.71 464.29 533.61 Net Sales Growth 62.55% 8.03% -30.52% 6.82% 53.35% -23.84% -19.59% 46.15% 21.63% -12.99% Cost Of Goods Sold 709.25 455.83 447.44 618.43 599.76 351.99 516.68 660.57 415.86 302.02 379.19 Gross Profit 300.91 165.60 127.79 209.53 175.35 153.46 146.97 164.75 148.84 162.27 154.42 GP Margin 29.79% 26.65% 22.22% 25.31% 22.62% 30.36% 22.15% 19.96% 26.36% 34.95% 28.94% Total Expenditure 899.04 576.60 559.15 778.18 712.63 445.66 638.05 777.61 509.32 401.14 479.26 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 111.12 44.83 16.08 49.78 62.48 59.79 25.59 47.70 55.39 63.15 54.35 EBITDA Margin 11.00% 7.21% 2.80% 6.01% 8.06% 11.83% 3.86% 5.78% 9.81% 13.60% 10.19% Other Income 8.67 11.37 10.77 8.42 8.73 8.78 6.44 9.35 4.69 7.92 6.91 Interest 12.37 2.50 2.58 3.61 3.17 3.78 4.99 8.17 4.64 5.73 6.30 Depreciation 12.49 5.99 5.87 6.14 6.21 6.26 6.66 5.76 5.24 6.86 7.43 PBT 94.36 47.72 18.40 48.45 61.84 58.53 20.39 43.12 50.19 58.47 47.52 Tax 24.44 12.34 5.21 12.54 15.94 15.48 7.34 15.74 15.68 18.83 14.51 Tax Rate 25.90% 25.86% 28.32% 25.88% 25.78% 26.45% 36.00% 36.50% 35.90% 35.49% 32.65% PAT 69.92 35.38 13.19 35.91 45.90 43.05 13.05 27.38 28.01 34.22 29.93 PAT before Minority Interest 69.92 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 6.92% 5.69% 2.29% 4.34% 5.92% 8.52% 1.97% 3.32% 4.96% 7.37% 5.61% PAT Growth 97.63% 168.23% -63.27% -21.76% 6.62% 229.89% -52.34% -2.25% -18.15% 14.33% EPS 7.85 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:

No Latest News!

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