Valuation Pashupati Cotspin Limited

Stocks

Market Closed - NSE India S.E. 07:05:09 2026-10-26 EDT			5-day change	1st Jan Change
109.87 ^INR	+5.33%		+29.12%	+35.73%

10-02	Pashupati Cotspin Limited Approves Final Dividend for the Financial Year Ended March 31, 2026	CI
08-05	Pashupati Cotspin Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026
Market Cap ¹	1,219	1,901	1,560	1,317	9,554	15,422
Change	-	55.99%	-17.93%	-15.57%	625.17%	61.42%
Enterprise Value (EV) ¹	2,700	3,272	2,938	2,382	10,373	16,075
Change	-	21.17%	-10.2%	-18.93%	335.51%	54.97%
P/E	23x	17.1x	38x	15.9x	75.2x	148x
PBR	1.24x	1.75x	1.4x	1.11x	6.39x	9.4x
PEG	-	0x	-0.6x	0x	1.4x	-7.1x
Capitalization / Revenue	0.28x	0.29x	0.35x	0.2x	1.5x	2.24x
EV / Revenue	0.61x	0.49x	0.66x	0.36x	1.63x	2.34x
EV / EBITDA	8.25x	8.41x	17.2x	7.96x	39.8x	54.2x
EV / EBIT	15.6x	12.9x	34.9x	12.8x	61.3x	77.1x
EV / FCF	-5.71x	75x	14.1x	11.4x	-103x	96.4x
FCF Yield	-17.5%	1.33%	7.1%	8.76%	-0.98%	1.04%
Dividend per Share ²	0.075	0.075	0.075	0.075	0.05	0.05
Rate of return	0.94%	0.6%	0.73%	0.87%	0.08%	0.05%
EPS ²	0.3471	0.7279	0.2688	0.543	0.831	0.6582
Distribution rate	21.6%	10.3%	27.9%	13.8%	6.02%	7.6%
Net sales ¹	4,410	6,614	4,427	6,584	6,375	6,878
EBITDA ¹	327.3	389.2	170.9	299.2	260.8	296.8
EBIT ¹	173.3	253.8	84.24	186	169.3	208.5
Net income ¹	53.04	111.3	41.08	83.04	128.8	103.9
Net Debt ¹	1,481	1,370	1,378	1,064	819.1	653.2
Reference price ²	7.98	12.44	10.21	8.62	62.51	97.70
Nbr of stocks (in thousands)	152,840	152,840	152,840	152,840	152,840	157,840
Announcement Date	9/4/21	9/5/22	9/9/23	9/9/24	9/8/25	9/8/26

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PASHUPATI COTSPIN LIMITED	-	-	-	-	173M
XINFENGMING GROUP CO., LTD.	9.86x	0.55x	5.87x	3.65%	4.03B
K.P.R. MILL LIMITED	33.18x	4.53x	22.22x	0.56%	3.69B
COATS GROUP PLC	14.04x	1.7x	7.2x	3.2%	2.1B
WELSPUN LIVING LIMITED	33.23x	1.9x	15.51x	-	2.09B
JIANGSU GUOTAI INTERNATIONAL GROUP CO., LTD.	10.03x	-	-	5.87%	1.79B
BROS EASTERN.,LTD	10.89x	-	-	7.97%	1.54B
Average	18.54x	2.17x	12.70x	4.25%	2.2B
Weighted average by Cap.	19.41x	2.23x	12.86x	3.52%