Pashupati Cotspin Ltd Q2 FY26 – Cotton, Capital, and Comedic Margins: When 37,000 Spindles Spin 94x P/E Dreams

1. At a Glance

Pashupati Cotspin Ltd — the SME stock that decided cotton is the new cryptocurrency. Trading at ₹812 with aP/E of 94, it’s the kind of stock that makes even polyester blush. With amarket cap of ₹1,281 crore, this Gujarat-based yarn-spinner has been weaving both cotton and investor expectations into fine threads.

In the latestQ2 FY26 results (Sep 2025), sales stood at₹241.85 crore, down 12% YoY, whilePATdropped to₹4.04 crore, a 25% nosedive from last year’s ₹5.32 crore. TheEBITDA margin? Barely hanging at3.5%, which is about as tight as a new pair of jeans after Diwali.

Yet, the market loves drama — the stock is up59% in one year, proving once again that valuation sanity and SME enthusiasm are two parallel universes. Debt stands at ₹82 crore,D/E ratio 0.51, and the company claims anROE of 10.3%— which in SME terms, counts as heroic.

If you thought spinning yarns was a metaphor, think again — Pashupati Cotspin literally spins yarn, and figuratively spins a tale of expansion, ginning, and optimism strong enough to challenge textile gravity.

2. Introduction

Incorporated in 2017, Pashupati Cotspin is a relatively young player that’s already mastered the art of turning cotton into both fabric and fortune. Headquartered inKadi, Gujarat, the land of dhokla, diesel, and debt restructuring, the company is part of the largerPashupati Group, which has been in textiles longer than most Indian millennials have been alive.

They do the full cotton circus — fromginning raw cottontospinning yarnto sellingby-products like cotton seeds. Basically, if cotton sneezes, they monetize the tissue.

But here’s the twist — while the company’ssales in FY25 were ₹637 crore(down from ₹658 crore in FY24), thenet profit doubledto ₹14 crore, riding on “Other Income” of ₹14 crore. That’s right — for every rupee earned from yarn, there’s a matching rupee earned from… not yarn.

Still, the stock has been on a wild run. Withreturns of 88% over three years, Pashupati has become the poster child of how SME investors confuse high P/E with high growth. Because nothing screams “value” like a ₹812 stock with abook value of ₹102.

3. Business Model – WTF Do They Even Do?

Let’s simplify: Pashupati Cotspin is in thecotton ginning and spinningbusiness. Imagine buying raw cotton, cleaning it (ginning), and spinning it into yarn. Then sell the cotton yarn, keep the cotton seeds as by-products, and pray the monsoon behaves.

They produce:

  • Ne 20s to 40s yarn— the everyday range for weaving and knitting.
  • BCI/Organic/Fair Trade Cotton Yarn— the woke version of yarn that makes you feel like you’re saving the planet, one T-shirt at a time.
  • Compact/Combed/Carded varieties— industry jargon for how tightly and neatly the yarn is twisted before it twists your P&L.

The company’s plant has37,000 spindlesand aginning capacity of 37,707 metric tons per annum, all located in Kadi, Gujarat — a hotspot for textile manufacturing and political debates about cotton MSPs.

In essence, Pashupati Cotspin buys cotton from farmers, processes it, sells yarn to textile mills, and by-products like cotton seeds to oil companies. The value chain is straightforward. The margins? Not so much.

4. Financials Overview

Quarterly Comparison (Standalone, ₹ crore)

MetricQ2 FY26Q2 FY25Q1 FY26YoY %QoQ %
Revenue241.85274.69106.08-12.0%+128.1%
EBITDA8.5015.254.16-44.3%+104.3%
PAT4.045.322.03-24.9%+99.0%
EPS (₹)2.563.481.29-26.4%+98.4%

Witty commentary:The quarterly numbers look like a cricket scorecard after a rain interruption — the revenue collapsed but managed a late bounce. EBITDA barely keeps the lights on, and EPS needs protein shakes. Yet, the market cap is

₹1,281 crore. SME investors clearly believe in “Cotton to the Moon!”

5. Valuation Discussion – Fair Value Range Only

Method 1: P/E Valuation

  • EPS (annualized) = 2.56 × 4 = ₹10.24
  • Industry average P/E = 20.1
  • Fair Value = ₹10.24 × (18–22) =₹184–₹225

Method 2: EV/EBITDA

  • EV = ₹1,361 crore
  • EBITDA (annualized) = ₹8.5 × 4 = ₹34 crore
  • EV/EBITDA = 40× (ouch)If we value it at 15–18× (industry reasonable),Fair EV = ₹510–₹610 crore → Fair Equity Value ≈₹600–₹700/share

Method 3: Simplified DCF (5-year, 8% growth, 11% WACC)DCF Value ≈₹180–₹220/share

🎓Educational Range: ₹180 – ₹700/share(This fair value range is for educational purposes only and not investment advice.)

6. What’s Cooking – News, Triggers, Drama

The company recently announced a few interesting moves:

  • 14 Nov 2025:Appointment ofMs. Tanvi Mafatlal Patelas Company Secretary and Compliance Officer — because every spinning mill needs someone to untangle SEBI rules.
  • AGM on 30 Sep 2025:Declared₹0.50/share dividend, approvedRPT limits up to ₹200 crore, and confirmedauditors— classic SME governance bingo.
  • Q2 FY26 Results:Revenue down 12%, profit down 25%, but board meetings up 100%.

And of course, there’s the small matter ofpledged promoter shares (4.8%), which are like emotional support loans for ambitious expansion dreams.

The company’s announcements may look boring, but between KMP reshuffles and related-party transactions, there’s always enough masala for an auditor’s next thriller.

7. Balance Sheet (₹ crore)

MetricMar 2024Mar 2025Sep 2025
Total Assets310285281
Net Worth118155160
Borrowings15110082
Other Liabilities413039
Total Liabilities310285281

Funny Analysis:

  • Debt’s going down faster than promoter enthusiasm.
  • Assets are shrinking like cotton in hot water — ₹310 crore to ₹281 crore.
  • Net worth creeping up, but slowly — like a bobbin that refuses to roll.

8. Cash Flow – Sab Number Game Hai

YearCFOCFICFF
FY23₹65₹-50₹-15
FY24₹52₹-12₹-41
FY25₹29₹13₹-42

Commentary:Operating cash

To Read Full 16 Point ArticleBecome a member
Become a member
To Read Full 16 Point ArticleBecome a member

Leave a Comment

error: Content is protected !!