PASUPATI ACRYLON LIMITED
PASUPTAC · General/Diversified · NSE
₹48
Current Market Price
Fair Value (DCF)
₹50
Margin of Safety
+4.4%
Updated 3d ago
YieldIQ Score
33/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
32%
ROE
—
Debt/Equity
0.29
WACC
11.1%
Market Cap
₹424 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.3%
Return on capital employed
EV / EBITDA
5.2×
Enterprise multiple
Debt / EBITDA
1.3×
Leverage vs earnings
Interest Coverage
96.6×
EBIT covers interest
Current Ratio
3.05×
Short-term liquidity
Asset Turnover
1.04×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-7.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹47.6
Bear case
₹31.92
MoS -49.1%
Base case
₹49.68
MoS +4.2%
Bull case
₹72.24
MoS +34.1%
Ratio Trends
PASUPTAC · last 4 annual periods
ROE
9.7%
ROCE
11.9%
Operating Margin
—
Debt / Equity
0.30×
PE
6.1×
EV / EBITDA
3.6×
Historical Financials
PASUPTAC · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹775 Cr | ₹826 Cr | ₹575 Cr | ₹621 Cr | -7.1% |
| EBITDA | ₹68.5 Cr | ₹55.4 Cr | ₹26.9 Cr | ₹56.2 Cr | -6.4% |
| EBIT | — | — | — | — | — |
| PAT | ₹45.9 Cr | ₹35.9 Cr | ₹13.2 Cr | ₹35.4 Cr | -8.3% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-13.2 Cr | ₹27.4 Cr | ₹71.8 Cr | ₹6.7 Cr | — |
| CapEx | ₹-2.4 Cr | ₹-4.1 Cr | ₹-94.5 Cr | ₹-89.3 Cr | — |
| FCF | ₹-15.5 Cr | ₹23.2 Cr | ₹-22.7 Cr | ₹-82.5 Cr | — |
| Total Assets | ₹425 Cr | ₹458 Cr | ₹499 Cr | ₹595 Cr | +11.9% |
| Total Debt | ₹0.1 Cr | ₹0.1 Cr | ₹44.2 Cr | ₹108 Cr | +1124.4% |
| Shareholders' Equity | ₹280 Cr | ₹316 Cr | ₹329 Cr | ₹364 Cr | +9.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
PASUPTAC vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ORBTEXP ORBTEXP | — | — | Pending | 14.3% | — |
| THOMASCOTT THOMASCOTT | — | — | Pending | 12.1% | — |
| RNBDENIMS RNBDENIMS | — | — | Pending | 11.1% | — |
| NAHARINDUS NAHARINDUS | — | — | Pending | 1.9% | — |
| MANOMAY MANOMAY | — | — | Pending | 13.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for PASUPTAC in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of PASUPTAC →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for PASUPTAC →
Compare
Head-to-head with peers
Compare PASUPTAC side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse PASUPTACNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.