EN DE

Pasupati Spinning & Weaving Mills Limited (PASUSPG) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹336M

PS Pasupati Spinning & Weaving Mills Limited PASUSPG · BSE
Price₹36.00
Fair Value₹42.98
Upside+19.4%
Quality53/100
Watch Pasupati Spinning & Weaving Mills Limited for free, get notified when fair value or trend changes. Watch for free

Strengths

Trades 19% below our fair value of ₹42.98
Low debt · generates free cash flow
Ranks above peers (12/13)

Risks

!Mixed Growth
!Thin margins · 3.6% net margin
!Narrow moat 36/100
!Weak on past: 27 out of 100
Mixed Growth
Thin margins · 3.6% net margin
Low debt · generates free cash flow
Ranks above peers (12/13)
Narrow moat 36/100
Evidence: High Range ₹30.31 – ₹52.42 Share as image

Fair value as of: Aug 22, 2026

From 22 valuation models · updated today

Share price +4.9% over the past month.

A solid business, screening 19% undervalued on our models.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • Our model range runs from ₹30.31 (bear) to ₹52.42 (bull), base ₹42.98. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 53/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹41.40 ₹4.77 Fair Value ₹42.98 Nov 2019 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 22, 2026.

How to read this chart

60‑month range ₹4.77 – ₹41.40 · fair‑value band ₹30.31 – ₹52.42 · the ₹36.00 price screens below the ₹42.98 fair value. Dashed = 300-day average. As of Aug 22, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Pasupati Spinning & Weaving Mills Limited (PASUSPG) currently trades at ₹36.00, while our model-based Fair Value estimate is ₹42.98, implying the stock looks roughly 19.4% undervalued today. The Quality Score stands at 53/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Pasupati Spinning & Weaving Mills Limited generated revenue of ₹1.0B at a net margin of 3.6%. Revenue grew 25.1% year over year. It earns a return on equity of 6.8%. Net debt stands at ₹509M. Fundamentals as of Aug 22, 2026

Our scenario range runs from ₹30.31 (bear case) to ₹52.42 (bull case); at ₹36.00, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 12% below its 52-week high and 40% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -7% fair-value upside, at 19%, PASUSPG screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹18.42 ₹24.82 ₹34.75 80
Rev-Margin DCF ₹35.79 ₹59.34 ₹87.72 74
ROIC Compounder ₹42.41 ₹49.96 ₹57.49 72
All 22 models by family
DCF Models
FCF DCF ₹17.70 ₹24.46 ₹35.79 38
Owner Earnings ₹16.40 ₹22.76 ₹33.43 31
5Y Revenue Exit ₹35.79 ₹58.75 ₹92.20 39
5Y EBITDA Exit ₹44.43 ₹73.68 ₹112.41 41
5Y P/E Exit ₹24.08 ₹38.49 ₹55.70 38
10Y Revenue Exit ₹26.29 ₹41.46 ₹58.06 36
10Y EBITDA Exit ₹32.39 ₹49.89 ₹68.89 37
10Y P/E Exit ₹21.10 ₹30.02 ₹38.51 35
Earnings-Based
Graham-Dodd ₹16.17 ₹19.76 ₹22.23 54
EPV ₹42.41 ₹48.81 ₹54.15 59
Multiples
P/E Multiple ₹39.23 ₹52.31 ₹65.38 63
P/S Multiple ₹30.31 ₹40.42 ₹50.52 58
P/B Multiple ₹30.31 ₹40.42 ₹50.52 55
EV/EBIT ₹83.50 ₹112.85 ₹142.20 53
EV/EBITDA ₹76.99 ₹104.18 ₹131.36 54
EV/Revenue ₹54.80 ₹80.24 ₹105.68 43
Asset-Based
NCAV (Graham) ₹18.02 ₹24.15 ₹36.04 50
Growth DCF
Growth DCF ₹18.42 ₹24.82 ₹34.75 80
Rev-Margin DCF ₹35.79 ₹59.34 ₹87.72 74
Economic Profit
Residual Income ₹27.15 ₹27.65 ₹26.88 61
ROIC Compounder ₹42.41 ₹49.96 ₹57.49 72
Growth Earnings
Growth-Adj P/E ₹27.65 ₹39.51 ₹51.36 68

Widest divergence: Multiples (₹52.31) versus Earnings-Based (₹19.76). Highest evidence: Growth DCF (80).

Notify me when PASUSPG reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹1.0B
Revenue growth (YoY) +25.1%
Net margin 3.6%
Return on equity 6.8%
Free cash flow ₹25.6M FY2026
P/E ratio 15.2
More key figures
Operating margin 11.2%
EPS (TTM) ₹2.37
EPS growth (YoY) +274%
Net debt ₹509M FY2026

Figures from reported company fundamentals · as of Aug 22, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 53/100

Of which business quality 50 · Market factors (momentum, volatility) 52

Profitability 47
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 46
Earnings quality: real cash, not paper profit
Fin. Strength 19
Balance sheet, leverage, solvency risk
Investment 90
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 56
Price trend over the last 3–12 months (market factor)
52W Momentum 49
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Pasupati Spinning & Weaving Mills Limited manufactures and sells textile products in India. The company offers cotton combed/carded yarns, spun polyester yarns and sewing threads, fabrics, bed sheets, garments, and acrylic fibers. It also trades in commodities. The company serves industries, such as knitwear, weaving, terry towel, carpet, etc.

Full company description

Pasupati Spinning & Weaving Mills Limited manufactures and sells textile products in India. The company offers cotton combed/carded yarns, spun polyester yarns and sewing threads, fabrics, bed sheets, garments, and acrylic fibers. It also trades in commodities. The company serves industries, such as knitwear, weaving, terry towel, carpet, etc. Pasupati Spinning & Weaving Mills Limited also exports its products to South Korea, Japan, Hong Kong, the Philippines, Morocco, Algeria, Egypt, Tunisia, Israel, Italy, Cyprus, Turkey, Croatia, Germany, Portugal, the Dominican Republic, and Brazil. The company was incorporated in 1979 and is headquartered in New Delhi, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Pasupati Spinning & Weaving Mills Limited reported revenue of ₹993M in FY2026 versus ₹938M in FY2022, a compound +1.5%/yr. Reported net income was ₹22.2M in FY2026, compounding +156.0%/yr from FY2022.

Growth Quality 62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹993M
Latest YoY
−1.2%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−10.3%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.9%
Avg. growth/yr (13Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−3.4%
Revenue +1.5%/yr
FY22 ₹938M
FY23 ₹1.4B
FY24 ₹1.1B
FY25 ₹1.0B
FY26 ₹993M
Net income +156.0%/yr
FY22 ₹517K
FY23 ₹11.0M
FY24 ₹5.9M
FY25 ₹8.8M
FY26 ₹22.2M

Watch PASUSPG: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Pasupati Spinning & Weaving Mills Limited Fair Value". https://www.fairvalue-calculator.com/stock/PASUSPG

Peer Group

Textile Manufacturing · 330 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 53 · Above median
Fair Value upside +19% · Above median
Return on equity (TTM) 7% · Above median
Return on assets 4% · Top 25%
Net margin (TTM) 4% · Above median
Operating margin (TTM) 11% · Top 25%
Revenue growth 25% · Top 25%
Debt / equity 0.13× · Higher than median

Valuation Multiples vs Textile Manufacturing median · lower = cheaper

P/E (TTM) 15.2× · Cheaper than median
P/B 1.00× · Cheaper than median
P/S (TTM) 0.32× · Cheaper than median
P/FCF 0.1× · Cheaper than median
EV/EBITDA 3.3× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE59 · sector 9
FUTURE100 · sector 0
PAST27 · sector 15
HEALTH94 · sector 95
DIVIDEND0 · sector 33

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Textile Manufacturing stocks, each showing price versus our Fair Value estimate (as of Aug 22, 2026).

Stock Price Fair Value vs Fair Value
Shenzhou International Group 2313 HK$42.10 HK$68.24 +62%
Tongkun Group 601233 ¥22.67 ¥14.53 -36%
Inner Mongolia ERDOS Resources Co 600295 ¥12.79 ¥14.35 +12%
Far Eastern New Century Corporation 1402 27.55 TWD 25.64 TWD -7%
K.P.R. Mill Limited KPRMILL ₹1,124 ₹467.49 -58%
Vardhman Textiles Limited VTL ₹591.90 ₹437.53 -26%
Isiklar Enerji ve Yapi Holding IEYHO 174.20 TRY 324.31 TRY +86%
Ruentex Industries Ltd 2915 54.10 TWD 133.24 TWD +146%
Welspun Living Limited WELSPUNLIV ₹165.23 ₹47.77 -71%
Arvind Limited ARVIND ₹571.85 ₹322.41 -44%

Compare Pasupati Spinning & Weaving Mills Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Evidence & backtest 34 years, survivorship-adjusted Financial calculators DCF, Graham, PEG and more

Frequently asked questions

Is Pasupati Spinning & Weaving Mills Limited (PASUSPG) overvalued or undervalued?
As of Aug 22, 2026, our model estimates a fair value of ₹42.98 versus a price of ₹36.00, about +19% (undervalued).
What is the fair value of PASUSPG?
Our model-based fair value for Pasupati Spinning & Weaving Mills Limited is ₹42.98 (as of Aug 22, 2026), built from audited fundamentals. The current price: ₹36.00.
What is the quality score of PASUSPG?
Pasupati Spinning & Weaving Mills Limited has a Quality Score of 53/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Pasupati Spinning & Weaving Mills Limited (PASUSPG)?
Pasupati Spinning & Weaving Mills Limited reported trailing-twelve-month revenue of about ₹1.0B (latest available figure, as of Aug 22, 2026).
What is the net profit margin of PASUSPG?
The net profit margin of Pasupati Spinning & Weaving Mills Limited is about 3.6%, meaning it keeps roughly 3.6% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Pasupati Spinning & Weaving Mills Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.