Salona Cotspin Ltd.
•₹ 263.3-3.74%
2026-08-21
PROS
- Company has delivered good profit growth of 21.7% CAGR over last 5 years
- Company has delivered good sales growth of 40.3% CAGR over last 5 years
- Latest quarter profit grew 47.5% YoY, showing strong momentum
- Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.75x)
- Working capital cycle has improved - days down from 24 to 16
- Company has a consistent dividend-paying track record
CONS
- Company has a high debt-to-equity of 2.89x
- Company has a low return on capital employed of 9.9%
- Interest coverage is weak at 1.3x - earnings barely cover interest
- Operating cash flow has been negative in recent years
- Growth is decelerating - 3Y profit CAGR (-45.9%) trails the 5Y trend (21.7%)
- Company's return on assets is weak at 0.9%
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | TRIDENT | 24.60 | 31.72 | 12536.05 | 2.03 | 158.09 | 12.95 | 1786.83 | 4.68 | 9.95 | 16.79 |
| 2. | SANATHAN | 459.70 | 63.88 | 3880.05 | 0.00 | 23.82 | -41.08 | 1334.74 | 79.08 | 7.09 | 8.10 |
| 3. | FILATEX | 81.47 | 18.93 | 3617.74 | 0.37 | 48.52 | 19.33 | 1145.30 | 9.14 | 15.90 | 6.85 |
| 4. | NITINSPIN | 586.05 | 0.00 | 3294.77 | 0.51 | 75.27 | 83.62 | 875.03 | 10.30 | 13.19 | 17.78 |
| 5. | PASHUPATI | 87.16 | 87.91 | 1375.73 | 0.00 | 72.50 | 3660.37 | 1300.12 | 997.18 | 11.31 | 9.49 |
| 6. | GHCLTEXTIL | 124.05 | 0.00 | 1185.74 | 0.48 | 39.35 | 191.05 | 408.94 | 52.73 | 6.30 | 16.90 |
| 7. | NAHARSPING | 293.60 | 0.00 | 1058.88 | 0.34 | 69.88 | 337.83 | 966.10 | 17.92 | 3.83 | 13.16 |
| 8. | AMBIKCO | 1649.75 | 0.00 | 944.48 | 2.24 | 257.00 | 1514.32 | 2579.20 | 1243.47 | 11.47 | 15.28 |
| 9. | SUMEETINDS | 13.41 | 33.83 | 931.66 | 0.00 | 1.14 | -85.69 | 272.36 | 9.61 | 65.12 | 3.11 |
| 10. | PRECOT | 709.50 | 16.64 | 851.40 | 0.56 | 26.61 | 135.43 | 245.73 | 24.78 | 11.19 | 20.16 |
| 11. | RAJPALAYAM | 830.00 | 6.18 | 765.28 | 0.06 | 17.55 | -78.38 | 261.28 | 38.56 | 1.84 | 20.71 |
| 12. | SALONA | 273.00 | 0.00 | 143.66 | 0.22 | 22.56 | 1373.55 | 1966.02 | 1151.41 | 7.41 | 5.43 |
Detailed Comparison with:
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 141 | 209 | 206 | 166 | 190 | 166 | 158 | 148 | 157 | 171 | 155 | 110 | 197 | |
| 134 | 199 | 200 | 160 | 182 | 158 | 149 | 142 | 147 | 162 | 148 | 102 | 194 | |
| Operating Profit | — | — | — | — | — | — | — | — | — | — | — | — | — |
| OPM % | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
| Interest | 3 | 4 | 6 | 3 | 4 | 4 | 6 | 5 | 5 | 5 | 5 | 5 | 5 |
| Depreciation | 1 | 2 | 0 | 3 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 3 | 2 |
| 2 | 4 | 1 | 1 | 2 | 3 | 2 | -1 | 2 | 1 | 1 | 1 | 3 | |
| Tax % | 7.24% | 52.35% | -19.83% | 34.31% | 3.81% | 22.06% | 14.13% | -96.62% | 24.26% | 8.55% | 60.71% | 280.26% | 20.03% |
| Net Profit | 2 | 2 | 1 | 1 | 2 | 2 | 2 | -3 | 2 | 1 | 0 | -1 | 2 |
| 4 | 3 | 3 | 2 | 4 | 4 | 3 | -6 | 3 | 2 | 1 | -3 | 0 | |
| Equity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
| Equity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Jun 2023
- 141
- 134
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 3
- Depreciation
- 1
- 2
- Tax %
- 7.24%
- Net Profit
- 2
- 4
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2023
- 209
- 199
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 4
- Depreciation
- 2
- 4
- Tax %
- 52.35%
- Net Profit
- 2
- 3
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2023
- 206
- 200
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 6
- Depreciation
- 0
- 1
- Tax %
- -19.83%
- Net Profit
- 1
- 3
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2024
- 166
- 160
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 3
- Depreciation
- 3
- 1
- Tax %
- 34.31%
- Net Profit
- 1
- 2
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2024
- 190
- 182
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 4
- Depreciation
- 2
- 2
- Tax %
- 3.81%
- Net Profit
- 2
- 4
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2024
- 166
- 158
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 4
- Depreciation
- 2
- 3
- Tax %
- 22.06%
- Net Profit
- 2
- 4
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2024
- 158
- 149
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 6
- Depreciation
- 2
- 2
- Tax %
- 14.13%
- Net Profit
- 2
- 3
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2025
- 148
- 142
- Operating Profit
- —
- OPM %
- —
- Other Income
- -0
- Interest
- 5
- Depreciation
- 2
- -1
- Tax %
- -96.62%
- Net Profit
- -3
- -6
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2025
- 157
- 147
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 5
- Depreciation
- 2
- 2
- Tax %
- 24.26%
- Net Profit
- 2
- 3
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Sep 2025
- 171
- 162
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 5
- Depreciation
- 3
- 1
- Tax %
- 8.55%
- Net Profit
- 1
- 2
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Dec 2025
- 155
- 148
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 5
- Depreciation
- 2
- 1
- Tax %
- 60.71%
- Net Profit
- 0
- 1
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2026
- 110
- 102
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 5
- Depreciation
- 3
- 1
- Tax %
- 280.26%
- Net Profit
- -1
- -3
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2026
- 197
- 194
- Operating Profit
- —
- OPM %
- —
- Other Income
- 0
- Interest
- 5
- Depreciation
- 2
- 3
- Tax %
- 20.03%
- Net Profit
- 2
- 0
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 5
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 100 | 121 | 107 | 133 | 122 | 230 | 647 | 487 | 722 | 662 | 633 | |
| 92 | 113 | 98 | 123 | 113 | 215 | 610 | 452 | 692 | 630 | 606 | |
| Operating Profit | 9 | 9 | 10 | 10 | 9 | 15 | 37 | 35 | 30 | 32 | — |
| OPM % | 9 | 7 | 9 | 8 | 7 | 6 | 6 | 7 | 4 | 5 | — |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Interest | 3 | 2 | 3 | 4 | 4 | 4 | 7 | 9 | 15 | 19 | 20 |
| Depreciation | 3 | 4 | 4 | 4 | 3 | 3 | 3 | 5 | 7 | 8 | 10 |
| 3 | 3 | 3 | 2 | 2 | 8 | 27 | 20 | 8 | 6 | 6 | |
| Tax % | 17 | -21 | 3 | 29 | 38 | 20 | 26 | 13 | 27 | 43 | 59 |
| Net Profit | 2 | 3 | 2 | 2 | 1 | 6 | 20 | 18 | 6 | 3 | 2 |
| EPS | 0 | 0 | 0 | 0 | 2 | 8 | 38 | 33 | 12 | 6 | — |
| Dividend Payout % | 17 | 9 | 13 | 19 | 0 | 8 | 3 | 4 | 9 | 17 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 4 | 6 | 5 | 3 | 2 | 12 | 38 | 33 | 12 | 6 | — |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Adjusted EPS | 4 | 6 | 5 | 3 | 2 | 12 | 38 | 33 | 12 | 6 | — |
Mar 2016
- 100
- 92
- Operating Profit
- 9
- OPM %
- 9
- Other Income
- 0
- Interest
- 3
- Depreciation
- 3
- 3
- Tax %
- 17
- Net Profit
- 2
- EPS
- 0
- Dividend Payout %
- 17
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 4
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 4
Mar 2017
- 121
- 113
- Operating Profit
- 9
- OPM %
- 7
- Other Income
- 0
- Interest
- 2
- Depreciation
- 4
- 3
- Tax %
- -21
- Net Profit
- 3
- EPS
- 0
- Dividend Payout %
- 9
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
Mar 2018
- 107
- 98
- Operating Profit
- 10
- OPM %
- 9
- Other Income
- 0
- Interest
- 3
- Depreciation
- 4
- 3
- Tax %
- 3
- Net Profit
- 2
- EPS
- 0
- Dividend Payout %
- 13
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 5
Mar 2019
- 133
- 123
- Operating Profit
- 10
- OPM %
- 8
- Other Income
- 0
- Interest
- 4
- Depreciation
- 4
- 2
- Tax %
- 29
- Net Profit
- 2
- EPS
- 0
- Dividend Payout %
- 19
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 3
Mar 2020
- 122
- 113
- Operating Profit
- 9
- OPM %
- 7
- Other Income
- 0
- Interest
- 4
- Depreciation
- 3
- 2
- Tax %
- 38
- Net Profit
- 1
- EPS
- 2
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 2
Mar 2021
- 230
- 215
- Operating Profit
- 15
- OPM %
- 6
- Other Income
- 0
- Interest
- 4
- Depreciation
- 3
- 8
- Tax %
- 20
- Net Profit
- 6
- EPS
- 8
- Dividend Payout %
- 8
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 12
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 12
Mar 2022
- 647
- 610
- Operating Profit
- 37
- OPM %
- 6
- Other Income
- 0
- Interest
- 7
- Depreciation
- 3
- 27
- Tax %
- 26
- Net Profit
- 20
- EPS
- 38
- Dividend Payout %
- 3
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 38
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 38
Mar 2023
- 487
- 452
- Operating Profit
- 35
- OPM %
- 7
- Other Income
- 0
- Interest
- 9
- Depreciation
- 5
- 20
- Tax %
- 13
- Net Profit
- 18
- EPS
- 33
- Dividend Payout %
- 4
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 33
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 33
Mar 2024
- 722
- 692
- Operating Profit
- 30
- OPM %
- 4
- Other Income
- 0
- Interest
- 15
- Depreciation
- 7
- 8
- Tax %
- 27
- Net Profit
- 6
- EPS
- 12
- Dividend Payout %
- 9
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 12
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 12
Mar 2025
- 662
- 630
- Operating Profit
- 32
- OPM %
- 5
- Other Income
- 0
- Interest
- 19
- Depreciation
- 8
- 6
- Tax %
- 43
- Net Profit
- 3
- EPS
- 6
- Dividend Payout %
- 17
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
TTM
- 633
- 606
- Operating Profit
- —
- OPM %
- —
- Other Income
- 1
- Interest
- 20
- Depreciation
- 10
- 6
- Tax %
- 59
- Net Profit
- 2
- EPS
- —
- Dividend Payout %
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- —
COMPOUNDED SALES GROWTH
- 10 Years:
- 20%
- 5 Years:
- 40%
- 3 Years:
- 1%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- 4%
- 5 Years:
- 22%
- 3 Years:
- -46%
STOCK PRICE CAGR
- 10 Years:
- 23%
- 5 Years:
- 5%
- 3 Years:
- 0%
- 1 Year:
- 4%
RETURN ON EQUITY
- 10 Years:
- 14%
- 5 Years:
- 20%
- 3 Years:
- 13%
- Last Year:
- 4%
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| LIABILITIES | - | - | - | - | - | - | - | - | - | - |
| Equity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| 19 | 23 | 25 | 26 | 27 | 33 | 52 | 69 | 74 | 77 | |
| 19 | 27 | 34 | 39 | 31 | 60 | 105 | 116 | 170 | 160 | |
| Trade Payables | 4 | 4 | 7 | 4 | 7 | 18 | 18 | 24 | 12 | 13 |
| 17 | 12 | 12 | 16 | 13 | 23 | 48 | 56 | 101 | 98 | |
| Total Liabilities | 64 | 71 | 83 | 90 | 83 | 138 | 228 | 270 | 364 | 354 |
| ASSETS | - | - | - | - | - | - | - | - | - | - |
| 18 | 17 | 15 | 26 | 24 | 27 | 43 | 41 | 70 | 106 | |
| Capital Work in Progress | 0 | 0 | 5 | 1 | 0 | 0 | 0 | 0 | 36 | 18 |
| 27 | 27 | 36 | 37 | 37 | 43 | 63 | 56 | 59 | 66 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 144 | 117 | |
| Cash & Bank | 2 | 0 | 1 | 0 | 1 | 1 | 0 | 1 | 1 | 2 |
| 17 | 27 | 26 | 26 | 22 | 68 | 122 | 172 | 53 | 45 | |
| Total Assets | 64 | 71 | 83 | 90 | 83 | 138 | 228 | 270 | 364 | 354 |
| Total Debt | 31 | 35 | 43 | 51 | 40 | 77 | 139 | 157 | 257 | 239 |
| Net Working Capital | 15 | 17 | 14 | 13 | 14 | 24 | 44 | 58 | 48 | 30 |
| Contingent Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book Value per Share | 46.55 | 52.92 | 56.93 | 59.39 | 60.85 | 72.12 | 108.64 | 140.84 | 151.45 | 156.79 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
| Total Debt | 31 | 35 | 43 | 51 | 40 | 77 | 139 | 157 | 257 | 239 |
| Net Working Capital | 15 | 17 | 14 | 13 | 14 | 24 | 44 | 58 | 48 | 30 |
| Contingent Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book Value per Share | 46.55 | 52.92 | 56.93 | 59.39 | 60.85 | 72.12 | 108.64 | 140.84 | 151.45 | 156.79 |
| Face Value | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Mar 2016
- Equity Capital
- 5
- 19
- 19
- Trade Payables
- 4
- 17
- Total Liabilities
- 64
- 18
- Capital Work in Progress
- 0
- 27
- 0
- Cash & Bank
- 2
- 17
- Total Assets
- 64
- Total Debt
- 31
- Net Working Capital
- 15
- Contingent Liabilities
- 0
- Book Value per Share
- 46.55
- Face Value
- 10.00
- Total Debt
- 31
- Net Working Capital
- 15
- Contingent Liabilities
- 0
- Book Value per Share
- 46.55
- Face Value
- 10.00
Mar 2017
- Equity Capital
- 5
- 23
- 27
- Trade Payables
- 4
- 12
- Total Liabilities
- 71
- 17
- Capital Work in Progress
- 0
- 27
- 0
- Cash & Bank
- 0
- 27
- Total Assets
- 71
- Total Debt
- 35
- Net Working Capital
- 17
- Contingent Liabilities
- 0
- Book Value per Share
- 52.92
- Face Value
- 10.00
- Total Debt
- 35
- Net Working Capital
- 17
- Contingent Liabilities
- 0
- Book Value per Share
- 52.92
- Face Value
- 10.00
Mar 2018
- Equity Capital
- 5
- 25
- 34
- Trade Payables
- 7
- 12
- Total Liabilities
- 83
- 15
- Capital Work in Progress
- 5
- 36
- 0
- Cash & Bank
- 1
- 26
- Total Assets
- 83
- Total Debt
- 43
- Net Working Capital
- 14
- Contingent Liabilities
- 0
- Book Value per Share
- 56.93
- Face Value
- 10.00
- Total Debt
- 43
- Net Working Capital
- 14
- Contingent Liabilities
- 0
- Book Value per Share
- 56.93
- Face Value
- 10.00
Mar 2019
- Equity Capital
- 5
- 26
- 39
- Trade Payables
- 4
- 16
- Total Liabilities
- 90
- 26
- Capital Work in Progress
- 1
- 37
- 0
- Cash & Bank
- 0
- 26
- Total Assets
- 90
- Total Debt
- 51
- Net Working Capital
- 13
- Contingent Liabilities
- 0
- Book Value per Share
- 59.39
- Face Value
- 10.00
- Total Debt
- 51
- Net Working Capital
- 13
- Contingent Liabilities
- 0
- Book Value per Share
- 59.39
- Face Value
- 10.00
Mar 2020
- Equity Capital
- 5
- 27
- 31
- Trade Payables
- 7
- 13
- Total Liabilities
- 83
- 24
- Capital Work in Progress
- 0
- 37
- 0
- Cash & Bank
- 1
- 22
- Total Assets
- 83
- Total Debt
- 40
- Net Working Capital
- 14
- Contingent Liabilities
- 0
- Book Value per Share
- 60.85
- Face Value
- 10.00
- Total Debt
- 40
- Net Working Capital
- 14
- Contingent Liabilities
- 0
- Book Value per Share
- 60.85
- Face Value
- 10.00
Mar 2021
- Equity Capital
- 5
- 33
- 60
- Trade Payables
- 18
- 23
- Total Liabilities
- 138
- 27
- Capital Work in Progress
- 0
- 43
- 0
- Cash & Bank
- 1
- 68
- Total Assets
- 138
- Total Debt
- 77
- Net Working Capital
- 24
- Contingent Liabilities
- 0
- Book Value per Share
- 72.12
- Face Value
- 10.00
- Total Debt
- 77
- Net Working Capital
- 24
- Contingent Liabilities
- 0
- Book Value per Share
- 72.12
- Face Value
- 10.00
Mar 2022
- Equity Capital
- 5
- 52
- 105
- Trade Payables
- 18
- 48
- Total Liabilities
- 228
- 43
- Capital Work in Progress
- 0
- 63
- 0
- Cash & Bank
- 0
- 122
- Total Assets
- 228
- Total Debt
- 139
- Net Working Capital
- 44
- Contingent Liabilities
- 0
- Book Value per Share
- 108.64
- Face Value
- 10.00
- Total Debt
- 139
- Net Working Capital
- 44
- Contingent Liabilities
- 0
- Book Value per Share
- 108.64
- Face Value
- 10.00
Mar 2023
- Equity Capital
- 5
- 69
- 116
- Trade Payables
- 24
- 56
- Total Liabilities
- 270
- 41
- Capital Work in Progress
- 0
- 56
- 0
- Cash & Bank
- 1
- 172
- Total Assets
- 270
- Total Debt
- 157
- Net Working Capital
- 58
- Contingent Liabilities
- 0
- Book Value per Share
- 140.84
- Face Value
- 10.00
- Total Debt
- 157
- Net Working Capital
- 58
- Contingent Liabilities
- 0
- Book Value per Share
- 140.84
- Face Value
- 10.00
Mar 2024
- Equity Capital
- 5
- 74
- 170
- Trade Payables
- 12
- 101
- Total Liabilities
- 364
- 70
- Capital Work in Progress
- 36
- 59
- 144
- Cash & Bank
- 1
- 53
- Total Assets
- 364
- Total Debt
- 257
- Net Working Capital
- 48
- Contingent Liabilities
- 0
- Book Value per Share
- 151.45
- Face Value
- 10.00
- Total Debt
- 257
- Net Working Capital
- 48
- Contingent Liabilities
- 0
- Book Value per Share
- 151.45
- Face Value
- 10.00
Mar 2025
- Equity Capital
- 5
- 77
- 160
- Trade Payables
- 13
- 98
- Total Liabilities
- 354
- 106
- Capital Work in Progress
- 18
- 66
- 117
- Cash & Bank
- 2
- 45
- Total Assets
- 354
- Total Debt
- 239
- Net Working Capital
- 30
- Contingent Liabilities
- 0
- Book Value per Share
- 156.79
- Face Value
- 10.00
- Total Debt
- 239
- Net Working Capital
- 30
- Contingent Liabilities
- 0
- Book Value per Share
- 156.79
- Face Value
- 10.00
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 0 | -3 | 4 | 6 | 14 | -24 | -35 | -5 | -12 | 64 | |
| Cash from Investing | -1 | -2 | -7 | -10 | 0 | -5 | -20 | -3 | -72 | -26 |
| Cash from Financing | 2 | 3 | 3 | 4 | -14 | 29 | 54 | 8 | 84 | -38 |
| 2 | -2 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | |
| Free Cash Flow | -1 | -5 | -3 | -3 | 14 | -29 | -54 | -8 | -84 | 38 |
| OCF / Net Profit | 0.02 | -0.89 | 1.60 | 3.94 | 12.18 | -3.83 | -1.76 | -0.29 | -1.94 | 20.34 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 3 | -25 | -74 | -80 | -161 | -137 |
| OCF / Net Profit | 0.02 | -0.89 | 1.60 | 3.94 | 12.18 | -3.83 | -1.76 | -0.29 | -1.94 | 20.34 |
| Cumulative 5-Year FCF | 0 | 0 | 0 | 0 | 3 | -25 | -74 | -80 | -161 | -137 |
Mar 2016
- 0
- Cash from Investing
- -1
- Cash from Financing
- 2
- 2
- Free Cash Flow
- -1
- OCF / Net Profit
- 0.02
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.02
- Cumulative 5-Year FCF
- 0
Mar 2017
- -3
- Cash from Investing
- -2
- Cash from Financing
- 3
- -2
- Free Cash Flow
- -5
- OCF / Net Profit
- -0.89
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -0.89
- Cumulative 5-Year FCF
- 0
Mar 2018
- 4
- Cash from Investing
- -7
- Cash from Financing
- 3
- -0
- Free Cash Flow
- -3
- OCF / Net Profit
- 1.60
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 1.60
- Cumulative 5-Year FCF
- 0
Mar 2019
- 6
- Cash from Investing
- -10
- Cash from Financing
- 4
- 0
- Free Cash Flow
- -3
- OCF / Net Profit
- 3.94
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 3.94
- Cumulative 5-Year FCF
- 0
Mar 2020
- 14
- Cash from Investing
- 0
- Cash from Financing
- -14
- 0
- Free Cash Flow
- 14
- OCF / Net Profit
- 12.18
- Cumulative 5-Year FCF
- 3
- OCF / Net Profit
- 12.18
- Cumulative 5-Year FCF
- 3
Mar 2021
- -24
- Cash from Investing
- -5
- Cash from Financing
- 29
- 0
- Free Cash Flow
- -29
- OCF / Net Profit
- -3.83
- Cumulative 5-Year FCF
- -25
- OCF / Net Profit
- -3.83
- Cumulative 5-Year FCF
- -25
Mar 2022
- -35
- Cash from Investing
- -20
- Cash from Financing
- 54
- -0
- Free Cash Flow
- -54
- OCF / Net Profit
- -1.76
- Cumulative 5-Year FCF
- -74
- OCF / Net Profit
- -1.76
- Cumulative 5-Year FCF
- -74
Mar 2023
- -5
- Cash from Investing
- -3
- Cash from Financing
- 8
- -0
- Free Cash Flow
- -8
- OCF / Net Profit
- -0.29
- Cumulative 5-Year FCF
- -80
- OCF / Net Profit
- -0.29
- Cumulative 5-Year FCF
- -80
Mar 2024
- -12
- Cash from Investing
- -72
- Cash from Financing
- 84
- -0
- Free Cash Flow
- -84
- OCF / Net Profit
- -1.94
- Cumulative 5-Year FCF
- -161
- OCF / Net Profit
- -1.94
- Cumulative 5-Year FCF
- -161
Mar 2025
- 64
- Cash from Investing
- -26
- Cash from Financing
- -38
- 0
- Free Cash Flow
- 38
- OCF / Net Profit
- 20.34
- Cumulative 5-Year FCF
- -137
- OCF / Net Profit
- 20.34
- Cumulative 5-Year FCF
- -137
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| PER SHARE | - | - | - | - | - | - | - | - | - | - |
| EPS (₹) | 4.31 | 6.36 | 4.74 | 3.10 | 2.23 | 11.78 | 37.60 | 33.39 | 11.64 | 5.95 |
| Book Value (₹) | 46.55 | 52.92 | 56.93 | 59.39 | 60.85 | 72.12 | 108.64 | 140.84 | 151.45 | 156.79 |
| Dividend per Share (₹) | 0.75 | 0.60 | 0.60 | 0.60 | 0.00 | 1.00 | 1.20 | 1.20 | 1.00 | 1.00 |
| Cash EPS (₹) | 10.68 | 13.26 | 11.83 | 10.41 | 7.26 | 16.83 | 43.93 | 43.78 | 24.68 | 20.66 |
| PROFITABILITY | - | - | - | - | - | - | - | - | - | - |
| Operating Margin % | 8.83% | 7.18% | 9.15% | 7.65% | 7.08% | 6.46% | 5.79% | 7.21% | 4.18% | 4.83% |
| Net Margin % | 2.26% | 2.76% | 2.33% | 1.23% | 0.96% | 2.69% | 3.06% | 3.61% | 0.85% | 0.47% |
| ROE % | 9.63% | 12.79% | 8.62% | 5.33% | 3.71% | 17.72% | 41.61% | 26.76% | 7.97% | 3.86% |
| ROCE % | 10.64% | 8.59% | 8.84% | 8.12% | 7.73% | 13.07% | 21.97% | 13.88% | 8.32% | 7.41% |
| 3.83% | 4.96% | 3.23% | 1.88% | 1.35% | 5.60% | 10.81% | 7.05% | 1.93% | 0.87% | |
| EFFICIENCY | - | - | - | - | - | - | - | - | - | - |
| Debtor Days | 39 | 51 | 70 | 51 | 47 | 53 | 42 | 82 | 67 | 72 |
| Inventory Days | 85 | 81 | 109 | 101 | 110 | 63 | 30 | 45 | 29 | 34 |
| Payable Days | 16 | 17 | 27 | 21 | 23 | 25 | 12 | 19 | 10 | 8 |
| 108 | 116 | 152 | 131 | 135 | 91 | 60 | 108 | 86 | 98 | |
| FINANCIAL HEALTH | - | - | - | - | - | - | - | - | - | - |
| Debt to Equity (x) | 1.24x | 1.26x | 1.44x | 1.62x | 1.25x | 2.02x | 2.42x | 2.12x | 3.22x | 2.89x |
| Interest Coverage (x) | 1.98x | 2.20x | 1.74x | 1.57x | 1.47x | 2.74x | 4.62x | 3.15x | 1.55x | 1.29x |
| 1.53x | 1.47x | 1.31x | 1.27x | 1.33x | 1.28x | 1.32x | 1.37x | 1.24x | 1.15x | |
| GROWTH | - | - | - | - | - | - | - | - | - | - |
| Revenue Growth % | -2.69% | 21.10% | -12.02% | 24.39% | -8.30% | 88.87% | 181.18% | -24.75% | 48.33% | -8.32% |
| Operating Profit Growth % | -11.52% | -1.54% | 12.14% | 3.97% | -15.16% | 72.57% | 151.78% | -6.23% | -13.23% | 5.39% |
| Net Profit Growth % | 7.73% | 47.52% | -25.52% | -34.60% | -28.02% | 428.34% | 219.18% | -11.22% | -65.12% | -48.87% |
| 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | -65.12% | -48.87% | |
| VALUATION | - | - | - | - | - | - | - | - | - | - |
| P/E (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 26.67x | 38.78x |
| P/B (x) | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 2.05x | 1.47x |
| Dividend Yield % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.32% | 0.43% |
| 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 0.00x | 13.75x | 11.15x |
Mar 2016
- EPS (₹)
- 4.31
- Book Value (₹)
- 46.55
- Dividend per Share (₹)
- 0.75
- Cash EPS (₹)
- 10.68
- Operating Margin %
- 8.83%
- Net Margin %
- 2.26%
- ROE %
- 9.63%
- ROCE %
- 10.64%
- 3.83%
- Debtor Days
- 39
- Inventory Days
- 85
- Payable Days
- 16
- 108
- Debt to Equity (x)
- 1.24x
- Interest Coverage (x)
- 1.98x
- 1.53x
- Revenue Growth %
- -2.69%
- Operating Profit Growth %
- -11.52%
- Net Profit Growth %
- 7.73%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2017
- EPS (₹)
- 6.36
- Book Value (₹)
- 52.92
- Dividend per Share (₹)
- 0.60
- Cash EPS (₹)
- 13.26
- Operating Margin %
- 7.18%
- Net Margin %
- 2.76%
- ROE %
- 12.79%
- ROCE %
- 8.59%
- 4.96%
- Debtor Days
- 51
- Inventory Days
- 81
- Payable Days
- 17
- 116
- Debt to Equity (x)
- 1.26x
- Interest Coverage (x)
- 2.20x
- 1.47x
- Revenue Growth %
- 21.10%
- Operating Profit Growth %
- -1.54%
- Net Profit Growth %
- 47.52%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2018
- EPS (₹)
- 4.74
- Book Value (₹)
- 56.93
- Dividend per Share (₹)
- 0.60
- Cash EPS (₹)
- 11.83
- Operating Margin %
- 9.15%
- Net Margin %
- 2.33%
- ROE %
- 8.62%
- ROCE %
- 8.84%
- 3.23%
- Debtor Days
- 70
- Inventory Days
- 109
- Payable Days
- 27
- 152
- Debt to Equity (x)
- 1.44x
- Interest Coverage (x)
- 1.74x
- 1.31x
- Revenue Growth %
- -12.02%
- Operating Profit Growth %
- 12.14%
- Net Profit Growth %
- -25.52%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2019
- EPS (₹)
- 3.10
- Book Value (₹)
- 59.39
- Dividend per Share (₹)
- 0.60
- Cash EPS (₹)
- 10.41
- Operating Margin %
- 7.65%
- Net Margin %
- 1.23%
- ROE %
- 5.33%
- ROCE %
- 8.12%
- 1.88%
- Debtor Days
- 51
- Inventory Days
- 101
- Payable Days
- 21
- 131
- Debt to Equity (x)
- 1.62x
- Interest Coverage (x)
- 1.57x
- 1.27x
- Revenue Growth %
- 24.39%
- Operating Profit Growth %
- 3.97%
- Net Profit Growth %
- -34.60%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2020
- EPS (₹)
- 2.23
- Book Value (₹)
- 60.85
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 7.26
- Operating Margin %
- 7.08%
- Net Margin %
- 0.96%
- ROE %
- 3.71%
- ROCE %
- 7.73%
- 1.35%
- Debtor Days
- 47
- Inventory Days
- 110
- Payable Days
- 23
- 135
- Debt to Equity (x)
- 1.25x
- Interest Coverage (x)
- 1.47x
- 1.33x
- Revenue Growth %
- -8.30%
- Operating Profit Growth %
- -15.16%
- Net Profit Growth %
- -28.02%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2021
- EPS (₹)
- 11.78
- Book Value (₹)
- 72.12
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 16.83
- Operating Margin %
- 6.46%
- Net Margin %
- 2.69%
- ROE %
- 17.72%
- ROCE %
- 13.07%
- 5.60%
- Debtor Days
- 53
- Inventory Days
- 63
- Payable Days
- 25
- 91
- Debt to Equity (x)
- 2.02x
- Interest Coverage (x)
- 2.74x
- 1.28x
- Revenue Growth %
- 88.87%
- Operating Profit Growth %
- 72.57%
- Net Profit Growth %
- 428.34%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2022
- EPS (₹)
- 37.60
- Book Value (₹)
- 108.64
- Dividend per Share (₹)
- 1.20
- Cash EPS (₹)
- 43.93
- Operating Margin %
- 5.79%
- Net Margin %
- 3.06%
- ROE %
- 41.61%
- ROCE %
- 21.97%
- 10.81%
- Debtor Days
- 42
- Inventory Days
- 30
- Payable Days
- 12
- 60
- Debt to Equity (x)
- 2.42x
- Interest Coverage (x)
- 4.62x
- 1.32x
- Revenue Growth %
- 181.18%
- Operating Profit Growth %
- 151.78%
- Net Profit Growth %
- 219.18%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2023
- EPS (₹)
- 33.39
- Book Value (₹)
- 140.84
- Dividend per Share (₹)
- 1.20
- Cash EPS (₹)
- 43.78
- Operating Margin %
- 7.21%
- Net Margin %
- 3.61%
- ROE %
- 26.76%
- ROCE %
- 13.88%
- 7.05%
- Debtor Days
- 82
- Inventory Days
- 45
- Payable Days
- 19
- 108
- Debt to Equity (x)
- 2.12x
- Interest Coverage (x)
- 3.15x
- 1.37x
- Revenue Growth %
- -24.75%
- Operating Profit Growth %
- -6.23%
- Net Profit Growth %
- -11.22%
- 0.00%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.00x
Mar 2024
- EPS (₹)
- 11.64
- Book Value (₹)
- 151.45
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 24.68
- Operating Margin %
- 4.18%
- Net Margin %
- 0.85%
- ROE %
- 7.97%
- ROCE %
- 8.32%
- 1.93%
- Debtor Days
- 67
- Inventory Days
- 29
- Payable Days
- 10
- 86
- Debt to Equity (x)
- 3.22x
- Interest Coverage (x)
- 1.55x
- 1.24x
- Revenue Growth %
- 48.33%
- Operating Profit Growth %
- -13.23%
- Net Profit Growth %
- -65.12%
- -65.12%
- P/E (x)
- 26.67x
- P/B (x)
- 2.05x
- Dividend Yield %
- 0.32%
- 13.75x
Mar 2025
- EPS (₹)
- 5.95
- Book Value (₹)
- 156.79
- Dividend per Share (₹)
- 1.00
- Cash EPS (₹)
- 20.66
- Operating Margin %
- 4.83%
- Net Margin %
- 0.47%
- ROE %
- 3.86%
- ROCE %
- 7.41%
- 0.87%
- Debtor Days
- 72
- Inventory Days
- 34
- Payable Days
- 8
- 98
- Debt to Equity (x)
- 2.89x
- Interest Coverage (x)
- 1.29x
- 1.15x
- Revenue Growth %
- -8.32%
- Operating Profit Growth %
- 5.39%
- Net Profit Growth %
- -48.87%
- -48.87%
- P/E (x)
- 38.78x
- P/B (x)
- 1.47x
- Dividend Yield %
- 0.43%
- 11.15x
Documents
Announcements
- Copy of Newspaper Publication
2026-08-15 - Salona Cotspin Limited has informed the Exchange about Copy of Newspaper Publication- advertisement published by the Company in the following newspapers on August 15, 2026, regarding convening of the 32nd Annual General Meeting of the Company and requesting the shareholders to communicate their PAN and other details for availing tax exemptions from tax deducted at source on dividend.
- Copy of Newspaper Publication
2026-08-15 - Salona Cotspin Limited has informed the Exchange about Copy of Newspaper Publication for declaration of the Un-audited financial results of the Company for the quarter ended June 30, 2026
Annual Reports
Credit Ratings
Nothing filed yet.
Concalls
Nothing filed yet.