Padam Cotton Yarns Ltd: Intrinsic Value & Share Price Analysis

Q: What is the current share price and 52-week range of Padam Cotton Yarns Ltd?

Padam Cotton Yarns Ltd is trading at 1.10 as of 13 September 2026, with a FY2026-2027 high of 8.79 and low of 0.89. The stock is currently near its 52-week low. Market cap stands at 24.1 Cr..

Q: Is Padam Cotton Yarns Ltd financially healthy?

Key indicators: ROCE of 47.1 % indicates efficient capital utilization. Dividend yield is 11.8 %.

Q: Is Padam Cotton Yarns Ltd profitable and how is the profit trend?

Padam Cotton Yarns Ltd reported a net profit of 11 Cr in Mar 2025 on revenue of 14 Cr. Compared to 0 Cr in Mar 2022, the net profit shows an improving trend.

Fair Value

₹1.57Undervalued by 42.73%vs CMP ₹1.10

P/E (2.4) × ROE (35.5%) × BV (₹2.04) × DY (11.80%)

₹3.63Undervalued by 230.00%vs CMP ₹1.10

MoS: +69.7% (Strong)Confidence: 54/100 (Moderate)Models: 6 Under, 1 Fair, 1 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹3.29	25%	Under (+199.1%)
Graham Number	Earnings	₹4.28	18%	Under (+289.1%)
Earnings Power	Earnings	₹1.38	12%	Under (+25.5%)
DCF	Cash Flow	₹9.92	12%	Under (+801.8%)
Net Asset Value	Assets	₹2.05	8%	Under (+86.4%)
EV/EBITDA	Enterprise	₹1.17	10%	Fair (+6.4%)
Earnings Yield	Earnings	₹4.00	8%	Under (+263.6%)
Revenue Multiple	Revenue	₹0.65	6%	Over (-40.9%)
Consensus (8 models)		₹3.63	100%	Undervalued

Key Drivers: EPS CAGR 109.1% lifts DCF — verify sustainability. | Wide model spread (₹1–₹10) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 109.1%

*Investments are subject to market risks

Analyst Summary

Padam Cotton Yarns Ltd operates in the Textiles - Spinning - Cotton Blended segment, current market price is ₹1.10, market cap is 24.1 Cr.. At a glance, stock P/E is 2.43, ROE is 35.5 %, ROCE is 47.1 %, book value is 2.04, dividend yield is 11.8 %. The latest intrinsic value estimate is ₹3.63, which is about 230.0% above the current price, so the page currently reads as potentially undervalued rather than fully priced. On operating trend, latest reported sales are about ₹14 Cr, while latest net profit is about ₹11 Cr with a prior-period change of 542.4%. The 52-week range shown on this page is 8.79/0.89, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisPadam Cotton Yarns Ltd. is a Public Limited Listed company incorporated on 02/11/1994 and has its registered office in the State of Haryana, India. Company's Corporate Identification Number(CIN) is L1…

This summary is generated from the stock page data available for Padam Cotton Yarns Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

Padam Cotton Yarns Ltd scores 78/100 (Strong)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health84/100 · Strong

ROCE 47.1% ExcellentROE 35.5% ExcellentD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent

Smart Money50/100 · Moderate

Promoter holding at 0.0% Stable

Earnings Quality65/100 · Strong

OPM expanding (0% → 7%) Improving

Quarterly Momentum88/100 · Strong

Revenue (4Q): +5,494% YoY AcceleratingProfit (4Q): +11% YoY PositiveOPM: 14.9% (up 18.5% YoY) Margin expansion

Industry Rank90/100 · Strong

P/E 2.4 vs industry 66.6 Cheaper than peersROCE 47.1% vs industry 19.4% Above peersROE 35.5% vs industry 8.6% Above peers

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily.

Share Price and Basic Stock Data

Last Updated: August 25, 2026, 7:52 am

Market Cap	24.1 Cr.
Current Price	1.10
Intrinsic Value	₹3.63
High / Low	8.79/0.89
Stock P/E	2.43
Book Value	2.04
Dividend Yield	11.8 %
ROCE	47.1 %
ROE	35.5 %
Face Value	1.00
PEG Ratio	0.02

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for Padam Cotton Yarns Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Padam Cotton Yarns Ltd	24.1 Cr.	1.10	8.79/0.89	2.43	2.04	11.8 %	47.1 %	35.5 %	1.00
Aananda Lakshmi Spinning Mills Ltd	3.98 Cr.	11.4	16.4/8.70	2.60	52.4	0.00 %	%	%	10.0
Hisar Spinning Mills Ltd	17.0 Cr.	45.6	67.1/40.3	4.93	76.1	0.00 %	14.5 %	12.3 %	10.0
Lagnam Spintex Ltd	134 Cr.	76.0	97.0/58.6	7.33	76.6	0.00 %	10.1 %	11.2 %	10.0
Nahar Polyfilms Ltd	602 Cr.	245	340/200	8.33	353	0.61 %	10.7 %	9.45 %	5.00
Industry Average	3,654.21 Cr	184.87		66.57	128.59	0.58%	19.35%	8.63%	6.80

All Competitor Stocks of Padam Cotton Yarns Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Sales	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	1.11	13.11	13.71	17.09	18.18
Expenses	0.04	0.03	0.32	0.06	1.10	0.21	0.06	0.14	1.15	10.81	11.50	14.21	15.48
Operating Profit	-0.04	-0.03	-0.32	-0.06	-1.10	-0.21	-0.06	-0.14	-0.04	2.30	2.21	2.88	2.70
OPM %									-3.60%	17.54%	16.12%	16.85%	14.85%
Other Income	3.27	0.06	0.03	0.07	3.83	-0.01	0.05	4.34	5.95	0.70	0.36	0.34	0.36
Interest	0.00	0.00	0.00	0.00	0.00	0.23	0.00	0.00	0.00	0.01	0.00	0.00	0.00
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.02	0.01	0.01	0.01
Profit before tax	3.23	0.03	-0.29	0.01	2.73	-0.45	-0.01	4.20	5.91	2.97	2.56	3.21	3.05
Tax %	16.41%	1,000.00%	0.00%	0.00%	15.75%	-20.00%	0.00%	22.86%	13.71%	23.91%	21.09%	29.91%	23.93%
Net Profit	2.71	-0.27	-0.29	0.01	2.30	-0.37	-0.01	3.24	5.10	2.26	2.03	2.24	2.33
EPS in Rs	0.12	-0.01	-0.01	0.00	0.10	-0.02	-0.00	0.15	0.23	0.10	0.09	0.10	0.11

Last Updated: March 3, 2026, 3:41 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 10:46 am

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	1.67	0.03	0.05	0.13	1.83	0.00	0.00	0.01	0.00	0.00	0.00	14.22	62.09
Expenses	1.67	0.03	0.05	0.13	1.83	0.06	0.10	0.10	0.15	0.14	1.69	12.10	52.00
Operating Profit	0.00	0.00	0.00	0.00	0.00	-0.06	-0.10	-0.09	-0.15	-0.14	-1.69	2.12	10.09
OPM %	0.00%	0.00%	0.00%	0.00%	0.00%			-900.00%				14.91%	16.25%
Other Income	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	3.33	3.92	10.99	1.76
Interest	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.23	0.01	0.01
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.02	0.05
Profit before tax	0.00	0.00	0.00	0.00	0.00	-0.06	-0.10	-0.09	-0.15	3.19	2.00	13.08	11.79
Tax %						0.00%	-40.00%	-22.22%	-213.33%	26.02%	17.00%	18.96%
Net Profit	0.00	-0.34	-0.14	0.00	0.00	-0.06	-0.06	-0.07	0.17	2.36	1.65	10.60	8.86
EPS in Rs	0.00	-0.02	-0.01	0.00	0.00	-0.00	-0.00	-0.00	0.01	0.11	0.08	0.48	0.40
Dividend Payout %		0.00%	0.00%			0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	1.22%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2015-2016	2016-2017	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	58.82%	100.00%	0.00%	-16.67%	342.86%	1288.24%	-30.08%	542.42%
Change in YoY Net Profit Growth (%)	0.00%	41.18%	-100.00%	-16.67%	359.52%	945.38%	-1318.32%	572.51%

Padam Cotton Yarns Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2015-2016 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	85%
5 Years:	%
3 Years:	%
TTM:	%

Compounded Profit Growth
10 Years:	42%
5 Years:	182%
3 Years:	297%
TTM:	1234%

Stock Price CAGR
10 Years:	%
5 Years:	103%
3 Years:	163%
1 Year:	251%

Return on Equity
10 Years:	22%
5 Years:	33%
3 Years:	41%
Last Year:	89%

Last Updated: September 5, 2025, 12:30 pm

Balance Sheet

Last Updated: July 14, 2026, 1:00 am

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	4	4	4	4	4	4	4	4	4	4	13	22
Reserves	-1	-1	-1	-1	-1	-1	-1	-1	1	3	4	23
Borrowings	0	0	0	0	0	0	0	0	0	0	0	0
Other Liabilities	4	4	4	4	4	4	4	4	0	0	13	53
Total Liabilities	7	7	7	7	7	7	7	7	5	7	30	98
Fixed Assets	0	0	0	0	0	0	0	0	0	0	0	0
CWIP	0	0	0	0	0	0	0	0	0	0	0	0
Investments	0	0	0	0	0	0	0	0	0	4	0	0
Other Assets	7	7	7	7	7	7	7	7	5	3	30	98
Total Assets	7	7	7	7	7	7	7	7	5	7	30	98

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	0.02	-0.02	0.00	0.01	-0.01	0.00	0.00	0.00	0.00	4.73	-3.88	-17.99
Cash from Investing Activity +	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.01	-3.45	3.44	1.41
Cash from Financing Activity +	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-0.23	-0.41	16.85
Net Cash Flow	0.02	-0.02	0.00	0.01	-0.01	0.00	0.00	0.00	0.00	1.05	-0.86	0.27
Free Cash Flow	0.02	-0.02	0.00	0.01	-0.01	0.00	0.00	0.00	-0.01	4.73	-3.89	-17.99
CFO/OP					17%	0%	0%	0%	-393%	-301%	-72%	-107%

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	0.00	0.00	0.00	0.00	0.00	-0.06	-0.10	-0.09	-0.15	-0.14	-1.69	2.12

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	0	0	0	0	351			54,750				341
Inventory Days	0			7,219	0							0
Days Payable				0
Cash Conversion Cycle	0	0	0	7,219	351			54,750				341
Working Capital Days	-959	21,292	12,921	4,970	353			55,480				17
ROCE %	0%	0%	0%	0%	0%	-2%	-4%	-4%	-6%	0%	-25%	108%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Promoters	51.60%	51.60%	51.60%	51.60%	22.55%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Public	48.41%	48.40%	48.40%	48.40%	77.46%	99.99%	100.00%	100.00%	100.00%	100.01%	100.00%	100.00%
No. of Shareholders	1,257	1,289	1,344	1,332	1,618	2,435	4,784	10,981	10,981	23,081	25,119	28,604

Shareholding Pattern Chart

No. of Shareholders

Padam Cotton Yarns Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 17	Mar 16
FaceValue	10.00	10.00
Basic EPS (Rs.)	0.00	-0.35
Diluted EPS (Rs.)	0.00	-0.35
Cash EPS (Rs.)	0.00	-0.35
Book Value[Excl.RevalReserv]/Share (Rs.)	6.93	6.93
Book Value[Incl.RevalReserv]/Share (Rs.)	6.93	6.93
Revenue From Operations / Share (Rs.)	0.21	0.00
Net Profit / Share (Rs.)	0.00	-0.35
NP After MI And SOA / Share (Rs.)	0.00	-0.35
PBDIT Margin (%)	0.59	0.00
PBIT Margin (%)	0.59	0.00
PBT Margin (%)	0.23	0.00
Net Profit Margin (%)	0.11	0.00
NP After MI And SOA Margin (%)	0.11	0.00
Return on Networth / Equity (%)	0.00	-5.17
Return On Assets (%)	0.00	-1.96
Current Ratio (X)	357.36	235.38
Quick Ratio (X)	1.38	1.49
Interest Coverage Ratio (X)	1.67	1.67
Interest Coverage Ratio (Post Tax) (X)	1.33	-462.33
Enterprise Value (Cr.)	9.04	10.50
EV / Net Operating Revenue (X)	107.83	0.00
EV / EBITDA (X)	18073.11	21007.79
MarketCap / Net Operating Revenue (X)	107.92	0.00
Price / BV (X)	3.37	3.92
Price / Net Operating Revenue (X)	108.10	0.00
EarningsYield	0.00	-0.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

[display_about_company_data title=”About the Company – Qualitative Analysis”]

FAQ

What is the intrinsic value of Padam Cotton Yarns Ltd and is it undervalued?

As of 13 September 2026, Padam Cotton Yarns Ltd's intrinsic value is ₹3.63, which is 230.00% higher than the current market price of ₹1.10, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (35.5 %), book value (₹2.04), dividend yield (11.8 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Padam Cotton Yarns Ltd?

Padam Cotton Yarns Ltd is trading at ₹1.10 as of 13 September 2026, with a FY2026-2027 high of ₹8.79 and low of ₹0.89. The stock is currently near its 52-week low. Market cap stands at ₹24.1 Cr..

How does Padam Cotton Yarns Ltd's P/E ratio compare to its industry?

Padam Cotton Yarns Ltd has a P/E ratio of 2.43, which is below the industry average of 66.57. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Padam Cotton Yarns Ltd financially healthy?

Key indicators for Padam Cotton Yarns Ltd: ROCE of 47.1 % indicates efficient capital utilization; ROE of 35.5 % shows strong shareholder returns. Dividend yield is 11.8 %.

Is Padam Cotton Yarns Ltd profitable and how is the profit trend?

Padam Cotton Yarns Ltd reported a net profit of ₹11 Cr in Mar 2025 on revenue of ₹14 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.

Does Padam Cotton Yarns Ltd pay dividends?

Padam Cotton Yarns Ltd has a dividend yield of 11.8 % at the current price of ₹1.10. This is a relatively attractive yield for income-seeking investors.