Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 03 April, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Salona Cotspin Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 2, 2025, 9:12 pm

Market Cap 125 Cr.
Current Price 241
High / Low 370/215
Stock P/E18.0
Book Value 160
Dividend Yield0.41 %
ROCE8.31 %
ROE7.96 %
Face Value 10.0
PEG Ratio7.92

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

View Share Price Target for Salona Cotspin Ltd

Competitors of Salona Cotspin Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Mohite Industries Ltd 96.7 Cr. 4.81 16.4/3.5515.8 5.670.00 %6.18 %2.27 % 1.00
Hisar Spinning Mills Ltd 17.8 Cr. 47.5 84.0/40.86.86 62.40.00 %12.5 %9.50 % 10.0
Rudra Ecovation Ltd 511 Cr. 44.7 82.6/36.7 8.360.00 %1.92 %4.05 % 1.00
H P Cotton Textile Mills Ltd 36.3 Cr. 92.4 194/82.0 38.50.00 %4.39 %6.57 % 10.0
Gujarat Hy-Spin Ltd 35.7 Cr. 21.3 24.5/9.0033.7 11.20.00 %4.31 %0.90 % 10.0
Industry Average2,861.64 Cr165.1027.99121.060.36%32.24%10.84%7.24

All Competitor Stocks of Salona Cotspin Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 170.60170.66155.1792.5892.18146.99140.56208.88206.42166.40190.01166.06158.29
Expenses 159.67163.12144.6880.8484.58141.98134.21198.60199.51159.72181.57157.84148.97
Operating Profit 10.937.5410.4911.747.605.016.3510.286.916.688.448.229.32
OPM % 6.41%4.42%6.76%12.68%8.24%3.41%4.52%4.92%3.35%4.01%4.44%4.95%5.89%
Other Income 0.00-0.020.000.150.060.080.010.050.090.110.040.050.10
Interest 1.562.491.351.992.543.522.764.215.532.714.313.645.77
Depreciation 0.751.081.281.701.241.261.382.500.262.721.801.821.81
Profit before tax 8.623.957.868.203.880.312.223.621.211.362.372.811.84
Tax % 22.62%66.84%19.08%33.54%32.47%-912.90%7.21%51.93%-19.83%34.56%3.38%22.06%14.13%
Net Profit 6.681.306.355.452.623.142.061.731.440.902.272.191.58
EPS in Rs 12.692.4712.0710.364.985.973.913.292.741.714.314.163.00

Last Updated: February 28, 2025, 5:22 pm

Below is a detailed analysis of the quarterly data for Salona Cotspin Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

  • For Sales, as of Dec 2024, the value is ₹158.29 Cr.. The value appears to be declining and may need further review. It has decreased from 166.06 Cr. (Sep 2024) to ₹158.29 Cr., marking a decrease of 7.77 Cr..
  • For Expenses, as of Dec 2024, the value is ₹148.97 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 157.84 Cr. (Sep 2024) to ₹148.97 Cr., marking a decrease of 8.87 Cr..
  • For Operating Profit, as of Dec 2024, the value is ₹9.32 Cr.. The value appears strong and on an upward trend. It has increased from 8.22 Cr. (Sep 2024) to ₹9.32 Cr., marking an increase of 1.10 Cr..
  • For OPM %, as of Dec 2024, the value is 5.89%. The value appears strong and on an upward trend. It has increased from 4.95% (Sep 2024) to 5.89%, marking an increase of 0.94%.
  • For Other Income, as of Dec 2024, the value is ₹0.10 Cr.. The value appears strong and on an upward trend. It has increased from 0.05 Cr. (Sep 2024) to ₹0.10 Cr., marking an increase of 0.05 Cr..
  • For Interest, as of Dec 2024, the value is ₹5.77 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 3.64 Cr. (Sep 2024) to ₹5.77 Cr., marking an increase of 2.13 Cr..
  • For Depreciation, as of Dec 2024, the value is ₹1.81 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 1.82 Cr. (Sep 2024) to ₹1.81 Cr., marking a decrease of 0.01 Cr..
  • For Profit before tax, as of Dec 2024, the value is ₹1.84 Cr.. The value appears to be declining and may need further review. It has decreased from 2.81 Cr. (Sep 2024) to ₹1.84 Cr., marking a decrease of 0.97 Cr..
  • For Tax %, as of Dec 2024, the value is 14.13%. The value appears to be improving (decreasing) as expected. It has decreased from 22.06% (Sep 2024) to 14.13%, marking a decrease of 7.93%.
  • For Net Profit, as of Dec 2024, the value is ₹1.58 Cr.. The value appears to be declining and may need further review. It has decreased from 2.19 Cr. (Sep 2024) to ₹1.58 Cr., marking a decrease of 0.61 Cr..
  • For EPS in Rs, as of Dec 2024, the value is 3.00. The value appears to be declining and may need further review. It has decreased from 4.16 (Sep 2024) to 3.00, marking a decrease of 1.16.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 6, 2025, 2:58 pm

MetricMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 86106103100121107133122230647487722681
Expenses 7290939111397123113215610452692648
Operating Profit 1316109991091537353033
OPM % 16%15%9%9%7%9%8%7%6%6%7%4%5%
Other Income 0000000000000
Interest 433323444791516
Depreciation 5643444333578
Profit before tax 483332228272088
Tax % 16%26%17%17%-20%4%29%38%20%26%13%27%
Net Profit 362232216201867
EPS in Rs 5.9110.764.014.316.354.053.102.2211.7837.6133.3911.6513.18
Dividend Payout % 0%11%0%18%10%15%20%0%9%3%4%9%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)100.00%-66.67%0.00%50.00%-33.33%0.00%-50.00%500.00%233.33%-10.00%-66.67%
Change in YoY Net Profit Growth (%)0.00%-166.67%66.67%50.00%-83.33%33.33%-50.00%550.00%-266.67%-243.33%-56.67%

Salona Cotspin Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:21%
5 Years:40%
3 Years:46%
TTM:-3%
Compounded Profit Growth
10 Years:1%
5 Years:31%
3 Years:0%
TTM:-17%
Stock Price CAGR
10 Years:29%
5 Years:46%
3 Years:1%
1 Year:-22%
Return on Equity
10 Years:16%
5 Years:20%
3 Years:23%
Last Year:8%

Last Updated: Unknown

Balance Sheet

Last Updated: February 12, 2025, 2:55 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 5555555555555
Reserves 10151719232526273352697479
Borrowings 403326313543514077139157257224
Other Liabilities 69698108112432392733
Total Liabilities 6163546471839083138228270364341
Fixed Assets 29252118171526242743417067
CWIP 100005100003645
Investments 0000000000000
Other Assets 3238334654636359112185229257229
Total Assets 6163546471839083138228270364341

Below is a detailed analysis of the balance sheet data for Salona Cotspin Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2024, the value is ₹5.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 5.00 Cr..
  • For Reserves, as of Sep 2024, the value is ₹79.00 Cr.. The value appears strong and on an upward trend. It has increased from 74.00 Cr. (Mar 2024) to ₹79.00 Cr., marking an increase of 5.00 Cr..
  • For Borrowings, as of Sep 2024, the value is ₹224.00 Cr.. The value appears to be improving (decreasing). However, Borrowings exceed Reserves, which may signal higher financial risk. It has decreased from 257.00 Cr. (Mar 2024) to ₹224.00 Cr., marking a decrease of 33.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is ₹33.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 27.00 Cr. (Mar 2024) to ₹33.00 Cr., marking an increase of 6.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is ₹341.00 Cr.. The value appears to be improving (decreasing). It has decreased from 364.00 Cr. (Mar 2024) to ₹341.00 Cr., marking a decrease of 23.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is ₹67.00 Cr.. The value appears to be declining and may need further review. It has decreased from 70.00 Cr. (Mar 2024) to ₹67.00 Cr., marking a decrease of 3.00 Cr..
  • For CWIP, as of Sep 2024, the value is ₹45.00 Cr.. The value appears strong and on an upward trend. It has increased from 36.00 Cr. (Mar 2024) to ₹45.00 Cr., marking an increase of 9.00 Cr..
  • For Investments, as of Sep 2024, the value is ₹0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
  • For Other Assets, as of Sep 2024, the value is ₹229.00 Cr.. The value appears to be declining and may need further review. It has decreased from 257.00 Cr. (Mar 2024) to ₹229.00 Cr., marking a decrease of 28.00 Cr..
  • For Total Assets, as of Sep 2024, the value is ₹341.00 Cr.. The value appears to be declining and may need further review. It has decreased from 364.00 Cr. (Mar 2024) to ₹341.00 Cr., marking a decrease of 23.00 Cr..

However, the Borrowings (224.00 Cr.) are higher than the Reserves (₹79.00 Cr.), which may signal higher financial risk.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +812100-34614-24-35-5-12
Cash from Investing Activity +-1-1-0-1-2-7-100-5-20-3-72
Cash from Financing Activity +-8-10-102334-142954884
Net Cash Flow-11-12-2-0000-0-0-0

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-27.00-17.00-16.00-22.00-26.00-34.00-41.00-31.00-62.00-102.00-122.00-227.00

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

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days404431466565504185549273
Inventory Days124109101148115184146159124435134
Days Payable1117922173416295212227
Cash Conversion Cycle15313612317216321618117115785121100
Working Capital Days93868611913116514313514088134114
ROCE %14%20%11%11%9%8%8%8%13%22%14%8%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Promoters65.98%65.98%65.98%65.98%67.09%67.09%67.09%67.09%67.09%67.09%67.09%67.09%
DIIs0.03%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public33.99%34.02%34.02%34.02%32.90%32.91%32.91%32.91%32.91%32.91%32.91%32.91%
No. of Shareholders3,5813,5463,5533,4783,2723,4853,2272,9672,6072,8032,6892,676

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 11.6433.3937.6011.782.23
Diluted EPS (Rs.) 11.6433.3937.6011.782.23
Cash EPS (Rs.) 24.3843.2343.3816.627.17
Book Value[Excl.RevalReserv]/Share (Rs.) 149.69139.20107.4171.3460.22
Book Value[Incl.RevalReserv]/Share (Rs.) 149.69139.20107.4171.3460.22
Dividend / Share (Rs.) 1.001.201.201.000.00
Revenue From Operations / Share (Rs.) 1355.36913.721214.28431.85228.65
PBDIT / Share (Rs.) 57.2065.9270.2927.9216.18
PBIT / Share (Rs.) 44.3255.6664.0522.9311.21
PBT / Share (Rs.) 15.7738.0150.2014.563.56
Net Profit / Share (Rs.) 11.5032.9737.1311.632.20
PBDIT Margin (%) 4.217.215.786.467.07
PBIT Margin (%) 3.266.095.275.314.90
PBT Margin (%) 1.164.164.133.371.55
Net Profit Margin (%) 0.843.603.052.690.96
Return on Networth / Equity (%) 7.6823.6834.5716.303.65
Return on Capital Employeed (%) 14.4225.8738.4823.3414.77
Return On Assets (%) 1.686.508.684.481.40
Long Term Debt / Equity (X) 0.960.480.470.310.20
Total Debt / Equity (X) 3.222.122.421.881.18
Asset Turnover Ratio (%) 2.281.953.532.081.41
Current Ratio (X) 1.241.371.321.281.33
Quick Ratio (X) 0.941.010.860.780.47
Inventory Turnover Ratio (X) 2.121.962.221.331.63
Dividend Payout Ratio (NP) (%) 0.003.592.650.000.00
Dividend Payout Ratio (CP) (%) 0.002.742.270.000.00
Earning Retention Ratio (%) 0.0096.4197.350.000.00
Cash Earning Retention Ratio (%) 0.0097.2697.730.000.00
Interest Coverage Ratio (X) 2.003.745.073.342.12
Interest Coverage Ratio (Post Tax) (X) 1.402.873.682.391.29
Enterprise Value (Cr.) 419.05281.36256.39119.4757.15
EV / Net Operating Revenue (X) 0.580.570.390.510.46
EV / EBITDA (X) 13.828.016.848.036.63
MarketCap / Net Operating Revenue (X) 0.220.250.180.210.16
Retention Ratios (%) 0.0096.4097.340.000.00
Price / BV (X) 2.071.692.061.280.61
Price / Net Operating Revenue (X) 0.220.250.180.210.16
EarningsYield 0.030.140.160.120.05

After reviewing the key financial ratios for Salona Cotspin Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 24, the value is 11.64. This value is within the healthy range. It has decreased from 33.39 (Mar 23) to 11.64, marking a decrease of 21.75.
  • For Diluted EPS (Rs.), as of Mar 24, the value is 11.64. This value is within the healthy range. It has decreased from 33.39 (Mar 23) to 11.64, marking a decrease of 21.75.
  • For Cash EPS (Rs.), as of Mar 24, the value is 24.38. This value is within the healthy range. It has decreased from 43.23 (Mar 23) to 24.38, marking a decrease of 18.85.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 149.69. It has increased from 139.20 (Mar 23) to 149.69, marking an increase of 10.49.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 149.69. It has increased from 139.20 (Mar 23) to 149.69, marking an increase of 10.49.
  • For Dividend / Share (Rs.), as of Mar 24, the value is 1.00. This value is within the healthy range. It has decreased from 1.20 (Mar 23) to 1.00, marking a decrease of 0.20.
  • For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 1,355.36. It has increased from 913.72 (Mar 23) to 1,355.36, marking an increase of 441.64.
  • For PBDIT / Share (Rs.), as of Mar 24, the value is 57.20. This value is within the healthy range. It has decreased from 65.92 (Mar 23) to 57.20, marking a decrease of 8.72.
  • For PBIT / Share (Rs.), as of Mar 24, the value is 44.32. This value is within the healthy range. It has decreased from 55.66 (Mar 23) to 44.32, marking a decrease of 11.34.
  • For PBT / Share (Rs.), as of Mar 24, the value is 15.77. This value is within the healthy range. It has decreased from 38.01 (Mar 23) to 15.77, marking a decrease of 22.24.
  • For Net Profit / Share (Rs.), as of Mar 24, the value is 11.50. This value is within the healthy range. It has decreased from 32.97 (Mar 23) to 11.50, marking a decrease of 21.47.
  • For PBDIT Margin (%), as of Mar 24, the value is 4.21. This value is below the healthy minimum of 10. It has decreased from 7.21 (Mar 23) to 4.21, marking a decrease of 3.00.
  • For PBIT Margin (%), as of Mar 24, the value is 3.26. This value is below the healthy minimum of 10. It has decreased from 6.09 (Mar 23) to 3.26, marking a decrease of 2.83.
  • For PBT Margin (%), as of Mar 24, the value is 1.16. This value is below the healthy minimum of 10. It has decreased from 4.16 (Mar 23) to 1.16, marking a decrease of 3.00.
  • For Net Profit Margin (%), as of Mar 24, the value is 0.84. This value is below the healthy minimum of 5. It has decreased from 3.60 (Mar 23) to 0.84, marking a decrease of 2.76.
  • For Return on Networth / Equity (%), as of Mar 24, the value is 7.68. This value is below the healthy minimum of 15. It has decreased from 23.68 (Mar 23) to 7.68, marking a decrease of 16.00.
  • For Return on Capital Employeed (%), as of Mar 24, the value is 14.42. This value is within the healthy range. It has decreased from 25.87 (Mar 23) to 14.42, marking a decrease of 11.45.
  • For Return On Assets (%), as of Mar 24, the value is 1.68. This value is below the healthy minimum of 5. It has decreased from 6.50 (Mar 23) to 1.68, marking a decrease of 4.82.
  • For Long Term Debt / Equity (X), as of Mar 24, the value is 0.96. This value is within the healthy range. It has increased from 0.48 (Mar 23) to 0.96, marking an increase of 0.48.
  • For Total Debt / Equity (X), as of Mar 24, the value is 3.22. This value exceeds the healthy maximum of 1. It has increased from 2.12 (Mar 23) to 3.22, marking an increase of 1.10.
  • For Asset Turnover Ratio (%), as of Mar 24, the value is 2.28. It has increased from 1.95 (Mar 23) to 2.28, marking an increase of 0.33.
  • For Current Ratio (X), as of Mar 24, the value is 1.24. This value is below the healthy minimum of 1.5. It has decreased from 1.37 (Mar 23) to 1.24, marking a decrease of 0.13.
  • For Quick Ratio (X), as of Mar 24, the value is 0.94. This value is below the healthy minimum of 1. It has decreased from 1.01 (Mar 23) to 0.94, marking a decrease of 0.07.
  • For Inventory Turnover Ratio (X), as of Mar 24, the value is 2.12. This value is below the healthy minimum of 4. It has increased from 1.96 (Mar 23) to 2.12, marking an increase of 0.16.
  • For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 3.59 (Mar 23) to 0.00, marking a decrease of 3.59.
  • For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 20. It has decreased from 2.74 (Mar 23) to 0.00, marking a decrease of 2.74.
  • For Earning Retention Ratio (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 96.41 (Mar 23) to 0.00, marking a decrease of 96.41.
  • For Cash Earning Retention Ratio (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 40. It has decreased from 97.26 (Mar 23) to 0.00, marking a decrease of 97.26.
  • For Interest Coverage Ratio (X), as of Mar 24, the value is 2.00. This value is below the healthy minimum of 3. It has decreased from 3.74 (Mar 23) to 2.00, marking a decrease of 1.74.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 1.40. This value is below the healthy minimum of 3. It has decreased from 2.87 (Mar 23) to 1.40, marking a decrease of 1.47.
  • For Enterprise Value (Cr.), as of Mar 24, the value is 419.05. It has increased from 281.36 (Mar 23) to 419.05, marking an increase of 137.69.
  • For EV / Net Operating Revenue (X), as of Mar 24, the value is 0.58. This value is below the healthy minimum of 1. It has increased from 0.57 (Mar 23) to 0.58, marking an increase of 0.01.
  • For EV / EBITDA (X), as of Mar 24, the value is 13.82. This value is within the healthy range. It has increased from 8.01 (Mar 23) to 13.82, marking an increase of 5.81.
  • For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 0.22. This value is below the healthy minimum of 1. It has decreased from 0.25 (Mar 23) to 0.22, marking a decrease of 0.03.
  • For Retention Ratios (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 30. It has decreased from 96.40 (Mar 23) to 0.00, marking a decrease of 96.40.
  • For Price / BV (X), as of Mar 24, the value is 2.07. This value is within the healthy range. It has increased from 1.69 (Mar 23) to 2.07, marking an increase of 0.38.
  • For Price / Net Operating Revenue (X), as of Mar 24, the value is 0.22. This value is below the healthy minimum of 1. It has decreased from 0.25 (Mar 23) to 0.22, marking a decrease of 0.03.
  • For EarningsYield, as of Mar 24, the value is 0.03. This value is below the healthy minimum of 5. It has decreased from 0.14 (Mar 23) to 0.03, marking a decrease of 0.11.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Salona Cotspin Ltd as of April 3, 2025 is: 184.15

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of April 3, 2025, Salona Cotspin Ltd is Overvalued by 23.59% compared to the current share price 241.00

Intrinsic Value of Salona Cotspin Ltd as of April 3, 2025 is: 188.33

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of April 3, 2025, Salona Cotspin Ltd is Overvalued by 21.85% compared to the current share price 241.00

Last 5 Year EPS CAGR: 2.27%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has shown consistent growth in sales (280.38 cr) and profit (7.54 cr) over the years.
  1. The stock has a low average ROCE of 12.17%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 119.50, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 148.17, which may not be favorable.
  4. The company has higher borrowings (88.69) compared to reserves (36.08), which may suggest financial risk.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Salona Cotspin Ltd:
    1. Net Profit Margin: 0.84%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 14.42% (Industry Average ROCE: 32.24%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 7.68% (Industry Average ROE: 10.84%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 1.4
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.94
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 18 (Industry average Stock P/E: 27.99)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 3.22
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Salona Cotspin Ltd. is a Public Limited Listed company incorporated on 18/01/1994 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification Number(CIN) is L17111TZ1994PLC004797 and registration number is 004797. Currently Company is involved in the business activities of Preparation and spinning of cotton fiber including blended* cotton. Company's Total Operating Revenue is Rs. 722.26 Cr. and Equity Capital is Rs. 5.33 Cr. for the Year ended 31/03/2024.
INDUSTRYADDRESSCONTACT
Textiles - Spinning - Cotton BlendedSF No.74/12 & 75/3, Sathy Road, Erode District Tamil Nadu 638402info@salonagroup.com
https://www.salonacotspin.com
Management
NamePosition Held
Mr. Shyamlal AgarwalaManaging Director
Mr. Manoj Kumar JhajhariaJoint Managing Director
Mr. Arun Kumar JhajhariaDirector
Mr. Dhiresh JayasiDirector
Mrs. S MeenakumariDirector
Mr. Hari Desikan GaneshDirector
Mr. Raghav AgarwalDirector
Mr. Prabhu DamodaranDirector

FAQ

What is the intrinsic value of Salona Cotspin Ltd?

Salona Cotspin Ltd's intrinsic value (as of 02 April 2025) is ₹184.15 — 23.59% lower the current market price of ₹241.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 125 Cr. market cap, FY2025-2026 high/low of ₹370/215, reserves of 79 Cr, and liabilities of 341 Cr.

What is the Market Cap of Salona Cotspin Ltd?

The Market Cap of Salona Cotspin Ltd is 125 Cr..

What is the current Stock Price of Salona Cotspin Ltd as on 02 April 2025?

The current stock price of Salona Cotspin Ltd as on 02 April 2025 is 241.

What is the High / Low of Salona Cotspin Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Salona Cotspin Ltd stocks is ₹370/215.

What is the Stock P/E of Salona Cotspin Ltd?

The Stock P/E of Salona Cotspin Ltd is 18.0.

What is the Book Value of Salona Cotspin Ltd?

The Book Value of Salona Cotspin Ltd is 160.

What is the Dividend Yield of Salona Cotspin Ltd?

The Dividend Yield of Salona Cotspin Ltd is 0.41 %.

What is the ROCE of Salona Cotspin Ltd?

The ROCE of Salona Cotspin Ltd is 8.31 %.

What is the ROE of Salona Cotspin Ltd?

The ROE of Salona Cotspin Ltd is 7.96 %.

What is the Face Value of Salona Cotspin Ltd?

The Face Value of Salona Cotspin Ltd is 10.0.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Salona Cotspin Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE