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	Feb '26 Feb 11, 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	14,107	9,554	1,317	1,560	1,901	1,219
Market Cap Growth	65.40%	625.17%	-15.57%	-17.93%	55.99%	107.94%
Enterprise Value	14,700	10,543	2,631	2,721	3,221	2,317
Last Close Price	893.75	624.66	86.02	101.29	122.71	77.97
PE Ratio	108.44	74.18	15.87	37.99	17.09	22.98
PS Ratio	2.17	1.50	0.20	0.35	0.29	0.28
PB Ratio	8.78	6.16	1.11	1.40	1.75	1.24
P/TBV Ratio	8.80	6.19	1.11	1.40	1.75	1.24
P/FCF Ratio	-	73.34	2.79	35.97	9.46	-
P/OCF Ratio	68.11	68.36	2.37	2.40	8.58	-
EV/Sales Ratio	2.26	1.65	0.40	0.62	0.49	0.53
EV/EBITDA Ratio	56.60	40.43	8.42	15.91	8.28	7.08
EV/EBIT Ratio	86.73	62.27	13.55	32.30	12.69	13.37
EV/FCF Ratio	-257.92	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	3.80	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	2.45	3.14	3.54	8.06	3.52	4.37
Net Debt / FCF Ratio	-10.32	6.29	2.34	31.76	6.82	-8.41
Asset Turnover	2.01	2.09	2.14	1.44	2.32	1.73
Inventory Turnover	12.84	13.77	15.17	8.02	8.54	6.15
Quick Ratio	1.12	0.89	0.81	0.76	0.90	0.59
Current Ratio	1.71	1.57	1.22	1.16	1.94	1.62
Return on Equity (ROE)	9.03%	9.39%	7.20%	3.74%	10.76%	5.80%
Return on Assets (ROA)	2.89%	3.47%	3.92%	1.71%	5.55%	4.26%
Return on Invested Capital (ROIC)	4.67%	5.52%	6.03%	2.28%	7.21%	5.72%
Return on Capital Employed (ROCE)	7.50%	8.60%	11.10%	5.00%	12.80%	10.40%
Earnings Yield	0.92%	1.35%	6.30%	2.63%	5.85%	4.35%
FCF Yield	-0.40%	1.36%	35.84%	2.78%	10.57%	-13.95%
Dividend Yield	0.06%	0.08%	0.87%	0.74%	0.61%	0.96%
Payout Ratio	8.83%	8.90%	13.80%	27.91%	10.30%	14.41%
Buyback Yield / Dilution	-1.88%	-1.39%	-	-	-9.35%	14.05%
Total Shareholder Return	-1.82%	-1.31%	0.87%	0.74%	-8.74%	15.02%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.