Aditya Spinner Limited

Aditya Spinner Limited is a fabric company located in Chittoor, Andhra Pradesh, innovated in 1991 by Mr. K. Vijay Kumar and Ms. K. V. Naga Lalitha. The company manufactures synthetic and amalgamated yarn and is listed on the Bombay Stock Exchange. Its product unit in Perindesam has a capacity of about 22,070 ring spindles for manufacturing polyester – viscose amalgamated yarn.
Industry
The Indian cloth and vesture sector plays a major part in the frugality, contributing around 2.3 to GDP, 13 to artificial product, and 12 to exports. The systematized apparel retail request is anticipated to grow by 8 – 10 in FY25, and the sector’s share in GDP is projected to increase to nearly 5 by the end of the decade.


Purpose of the Analysis
Estimate the fiscal performance of Aditya Spinners Limited
Dissect its business model and request position
Study fiscal statements and rates
Identify strengths, sins, and risks
Assess the company’s investment eventuality and unborn outlook.
Background and History
Aditya Spinners Limited was incorporated in 1991 as a public limited company.
Incorporation: 14 February 1991
Listing: BSE
Registered Office: Chittoor District, Andhra Pradesh
Corporate Office: Hyderabad.
Business Model
Aditya Spinners Limited( ASL) primarily operates in the manufacturing of polyester – viscose amalgamated yarn, serving both domestic and transnational cloth requests. The company producesa wide range of yarn products, starting from introductory kinds to advanced- quality yarns used in cloth manufacturing
Products
The company manufactures several types of yarn, including
Yarn Products
• Silk yarn
• Polyester yarn
• Weaving yarn
Other Yarn Products
• Cotton yarn
• chief yarn
The manufacturing installation has an installed capacity of 15,360 ring spindles, while the certified capacity is 25,000 spindles. To expand product, the company added 6,710 spindles in 1995, investing roughly ₹ 14.53 crore in the expansion.
ASL began exporting its products in 1995 – 96, securing orders for polyester and viscose amalgamated yarn from France. The company also entered into a long- term import agreement with Lodovico Rossini of Italy, valued at about ₹ 50 lakh, which helped strengthen its presence in transnational requests.
latterly, the company faced fiscal challenges and thus submitted a reanimation offer to IDBI. After reviewing the company’s fiscal position, IDBI approved a restructuring package designed to support the company’s recovery and modernization.
The restructuring plan included
• Waiver of roughly ₹ 21 crore of outstanding debt.
• Conversion of ₹ 8 crore of debt into equity, making IDBI a shareholder.
• Rescheduling of ₹ 11 crore of disbursements, which were allowed to be paid latterly without interest.
Promoter / Founder Introduction
VENKATA NAGA LALITHA KAPILAVAI – Director
Studied Master of Arts. She has more than 20 years of experience in various positions in Finance, Marketing and Management of Company Affairs.
SIVA KUMAR RAMASWAMI – Director
Studied M. Tech, MBA,Post Graduate Diploma in Law, NALSAR. He has more than four decades of experience in various positions in production, marketing and management of company affairs.
Name of the Shareholder | No. of Shares | % w.r.t total shares |
Venkata Naga Lalitha Kapilavai | 5080320 | 30.35 |
Vijay Kumar Kapilavai | 5080320 | 30.35 |
Envean Enterprises Private Limited | 950000 | 5.67 |
Year | Mar-21 | Mar-22 | Mar-23 | Mar-24 | Mar-25 |
Income Statement (in Cr) | |||||
Sales | ₹ 33.41 | ₹ 64.01 | ₹ 68.89 | ₹ 61.26 | ₹ 61.71 |
Sales Growth | 91.59% | 7.62% | -11.08% | 0.73% | |
COGS | ₹ 28.45 | ₹ 53.46 | ₹ 57.08 | ₹ 53.36 | ₹ 56.93 |
COGS %Sales | 85.15% | 83.52% | 82.86% | 87.10% | 92.25% |
Gross Profit | ₹ 4.96 | ₹ 10.55 | ₹ 11.81 | ₹ 7.90 | ₹ 4.78 |
Gross Margin | 14.85% | 16.48% | 17.14% | 12.90% | 7.75% |
Selling & General Expenses | ₹ 2.34 | ₹ 3.67 | ₹ 4.64 | ₹ 3.49 | ₹ 3.32 |
S&G %Sales | 7.00% | 5.73% | 6.74% | 5.70% | 5.38% |
EBITDA | ₹ 2.62 | ₹ 6.88 | ₹ 7.17 | ₹ 4.41 | ₹ 1.46 |
EBITDA | 8% | 11% | 10% | 7% | 2% |
Interest | ₹ 1.82 | ₹ 1.80 | ₹ 1.64 | ₹ 1.62 | ₹ 1.43 |
Interest %Sales | 5.45% | 2.81% | 2.38% | 2.64% | 2.32% |
Depreciation | ₹ 1.88 | ₹ 2.02 | ₹ 2.28 | ₹ 2.59 | ₹ 2.63 |
Depreciation %sales | 5.63% | 3.16% | 3.31% | 4.23% | 4.26% |
Earning Before Tax | ₹ -1.08 | ₹ 3.06 | ₹ 3.25 | ₹ 0.20 | ₹ -2.60 |
EBT %sales | -3.23% | 4.78% | 4.72% | 0.33% | -4.21% |
Tax | ₹ -0.10 | ₹ 0.08 | ₹ 1.63 | ₹ 0.01 | ₹ -0.35 |
Effective Tax Rate | -0.30% | 0.12% | 2.37% | 0.02% | -0.57% |
Net Profit | ₹ -0.98 | ₹ 2.98 | ₹ 1.62 | ₹ 0.19 | ₹ -2.25 |
Net Margin | -2.93% | 4.66% | 2.35% | 0.31% | -3.65% |
Balance Sheet | Mar-21 | Mar-22 | Mar-23 | Mar-24 | Mar-25 |
Equity Share Capital | ₹ 16.74 | ₹ 16.74 | ₹ 16.74 | ₹ 16.74 | ₹ 16.74 |
Reserves | ₹ 9.32 | ₹ 12.48 | ₹ 30.16 | ₹ 32.22 | ₹ 30.17 |
Borrowings | ₹ 20.58 | ₹ 20.54 | ₹ 21.04 | ₹ 15.86 | ₹ 14.77 |
Other Liabilities | ₹ 4.09 | ₹ 5.78 | ₹ 7.54 | ₹ 5.32 | ₹ 6.67 |
Total Liabilities | ₹ 50.73 | ₹ 55.54 | ₹ 75.48 | ₹ 70.14 | ₹ 68.35 |
Fixed Asset Net Block | ₹ 35.92 | ₹ 33.76 | ₹ 58.68 | ₹ 56.67 | ₹ 54.21 |
Capital Work in Progress | ₹ 0.00 | ₹ 5.85 | ₹ 0.00 | ₹ 0.00 | ₹ 0.00 |
Investments | ₹ 0.00 | ₹ 0.00 | ₹ 0.00 | ₹ 0.00 | ₹ 0.00 |
Other Assets | ₹ 6.75 | ₹ 7.90 | ₹ 9.60 | ₹ 5.60 | ₹ 5.72 |
Total Non Current Asset | ₹ 42.67 | ₹ 47.51 | ₹ 68.28 | ₹ 62.27 | ₹ 59.93 |
Receivables | ₹ 2.94 | ₹ 3.68 | ₹ 2.14 | ₹ 1.70 | ₹ 0.90 |
Inventory | ₹ 4.97 | ₹ 4.23 | ₹ 4.92 | ₹ 6.03 | ₹ 7.39 |
Cash & Bank | ₹ 0.15 | ₹ 0.12 | ₹ 0.14 | ₹ 0.14 | ₹ 0.13 |
Total Current Asset | ₹ 8.06 | ₹ 8.03 | ₹ 7.20 | ₹ 7.87 | ₹ 8.42 |
Total Asset | ₹ 50.73 | ₹ 55.54 | ₹ 75.48 | ₹ 70.14 | ₹ 68.35 |
Cash Flow Statement | Mar-21 | Mar-22 | Mar-23 | Mar-24 | Mar-25 |
|
|
|
|
|
|
Cash from Operating Activity - | 2.66 | 6.01 | 5.68 | 8.83 | 1.65 |
Profit from operations | 3.18 | 7.3 | 7.67 | 5.97 | 1.78 |
Receivables | 0.93 | -0.74 | 1.53 | 0.45 | 0.8 |
Inventory | -1.01 | 0.74 | -0.69 | -1.11 | -1.36 |
Payables | 0 | 0 | 0 | 0 | 0 |
Loans Advances | 0 | 0 | 0 | 0 | 0 |
Other WC items | -0.44 | -1.29 | -2.83 | 3.52 | 0.42 |
Working capital changes | -0.51 | -1.29 | -1.99 | 2.86 | -0.14 |
|
|
|
|
|
|
Cash from Investing Activity - | -0.63 | -5.98 | -5.71 | -0.73 | -0.33 |
Fixed assets purchased | -0.63 | -0.13 | -5.81 | -0.84 | -0.43 |
Capital WIP | 0 | -5.85 | 0 | 0 | 0 |
Interest received | 0 | 0 | 0.09 | 0.11 | 0.11 |
Other investing items | 0 | 0 | 0 | 0 | 0 |
|
|
|
|
| |
Cash from Financing Activity - | -2.05 | -0.07 | 0.05 | -8.09 | -1.34 |
Proceeds from borrowings | 0.83 | 1.73 | 1.69 | 0 | 0.45 |
Repayment of borrowings | -1.07 | 0 | 0 | -6.47 | -0.35 |
Interest paid fin | -1.82 | -1.8 | -1.64 | -1.62 | -1.43 |
Other financing items | 0 | 0 | 0 | 0 | 0 |
Net Cash Flow | -0.01 | -0.04 | 0.02 | 0 | -0.02 |
Return on Capital Employed | 2.84% | 16.63% | 10.43% | 3.72% | -2.49% | ||||
Retained Earnings% | 0.00% | 100.00% | 100.00% | 100.00% | 0.00% | ||||
Return on Equity% | -3.76% | 10.20% | 3.45% | 0.39% | -4.80% | ||||
Self Sustained Growth Rate | 0.00% | 10.20% | 3.45% | 0.39% | 0.00% | ||||
Interest Coverage Ratio | 0.41x | 2.70x | 2.98x | 1.12x | -0.82x | ||||
Debtor Turnover Ratio | 11.36x | 17.39x | 32.19x | 36.04x | 68.57x | ||||
Creditor Turnover Ratio | 8.17x | 11.07x | 9.14x | 11.52x | 9.25x | ||||
Inventory Turnover | 6.72x | 15.13x | 14.00x | 10.16x | 8.35x | ||||
Fixed Asset Turnover | 0.66x | 1.15x | 0.91x | 0.87x | 0.90x | ||||
Capital Turnover Ratio | 1.28x | 2.19x | 1.47x | 1.25x | 1.32x | ||||
Debtor Days | 32.12 | 20.98 | 11.34 | 10.13 | 5.32 | ||||
Payable Days | 44.68 | 32.96 | 39.95 | 31.70 | 39.45 | ||||
Inventory Days | 54.30 | 24.12 | 26.07 | 35.93 | 43.71 | ||||
Cash Conversion Cycle (in days) | 41.73 | 12.15 | -2.54 | 14.36 | 9.58 | ||||
Strengths
- Over 30 years of experience in the textile industry.
- Experienced promoter management.
- Production of specialized yarn products.
- Stable promoter shareholding and good manufacturing capacity.
Weaknesses
- Rising inventory levels.
- Low and sometimes negative profit margins.
- Despite financial support from IDBI, the company’s performance has remained weak.
Threats
- Fluctuations in raw material prices.
- Changes in global demand for textiles.
- Strong competition from larger textile companies.
- Exchange rate risk affecting exports.
Financial Health Evaluation
Revenue is stable but profitability is declining, The company is reducing debt, which is positive but decreasing fixed asset. However, low margins and losses in 2025 indicate operational challenges.Companies Inventory is increasing, reason might be strong future demand or inventory is not getting sold.
Investment or performance perspective
Aditya Spinners Ltd is currently a high-risk micro-cap stock with: weak profitability, declining margins,
and low return ratios.
Even though the stock looks cheap, the company needs to improve how it runs its business and increase its profits before it can become a good long-term investment.