Pashupati Cotspin Ratios and Metrics

Market cap in millions INR. Fiscal year is April - March.

Millions INR. Fiscal year is Apr - Mar.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 25, 2026	Mar '25 Mar 31, 2025	Mar '24 Mar 31, 2024	Mar '23 Mar 31, 2023	Mar '22 Mar 31, 2022	Mar '21 Mar 31, 2021
Market Capitalization	15,538	9,554	1,317	1,560	1,901	1,219
Market Cap Growth	68.90%	625.17%	-15.57%	-17.93%	55.99%	107.94%
Enterprise Value	16,131	10,543	2,631	2,721	3,221	2,317
Last Close Price	984.40	624.66	86.02	101.29	122.71	77.97
PE Ratio	105.88	74.18	15.87	37.99	17.09	22.98
PS Ratio	2.41	1.50	0.20	0.35	0.29	0.28
PB Ratio	9.67	6.16	1.11	1.40	1.75	1.24
P/TBV Ratio	9.70	6.19	1.11	1.40	1.75	1.24
P/FCF Ratio	-	73.34	2.79	35.97	9.46	-
P/OCF Ratio	-	68.36	2.37	2.40	8.58	-
EV/Sales Ratio	2.50	1.65	0.40	0.62	0.49	0.53
EV/EBITDA Ratio	66.28	40.43	8.42	15.91	8.28	7.08
EV/EBIT Ratio	93.77	62.27	13.55	32.30	12.69	13.37
EV/FCF Ratio	-	80.93	5.57	62.72	16.02	-
Debt / Equity Ratio	0.57	0.73	1.26	1.56	1.64	1.52
Debt / EBITDA Ratio	4.07	4.34	4.82	10.13	4.56	4.58
Debt / FCF Ratio	-	8.69	3.19	39.95	8.83	-
Net Debt / Equity Ratio	0.37	0.53	0.93	1.24	1.26	1.45
Net Debt / EBITDA Ratio	2.63	3.14	3.54	8.06	3.52	4.37
Net Debt / FCF Ratio	-	6.29	2.34	31.76	6.82	-8.41
Asset Turnover	-	2.09	2.14	1.44	2.32	1.73
Inventory Turnover	-	13.77	15.17	8.02	8.54	6.15
Quick Ratio	-	0.89	0.81	0.76	0.90	0.59
Current Ratio	-	1.57	1.22	1.16	1.94	1.62
Return on Equity (ROE)	-	9.39%	7.20%	3.74%	10.76%	5.80%
Return on Assets (ROA)	-	3.47%	3.92%	1.71%	5.55%	4.26%
Return on Invested Capital (ROIC)	5.10%	5.52%	6.03%	2.28%	7.21%	5.72%
Return on Capital Employed (ROCE)	-	8.60%	11.10%	5.00%	12.80%	10.40%
Earnings Yield	0.95%	1.35%	6.30%	2.63%	5.85%	4.35%
FCF Yield	-	1.36%	35.84%	2.78%	10.57%	-13.95%
Dividend Yield	0.05%	0.08%	0.87%	0.74%	0.61%	0.96%
Payout Ratio	-	8.90%	13.80%	27.91%	10.30%	14.41%
Buyback Yield / Dilution	-2.12%	-1.39%	-	-	-9.35%	14.05%
Total Shareholder Return	-2.07%	-1.31%	0.87%	0.74%	-8.74%	15.02%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.