Cantabil Retail India Ltd - Stock Valuation and Financial Performance

BSE: 533267 | NSE: CANTABIL | Textile | Small Cap

Cantabil Retail Share Price

266 -5.65 -2.08%
as on 26-Dec'24 15:40

DeciZen - make an informed investing decision on Cantabil Retail

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Cantabil Retail India stock performance -

mw4me loader
P/E Ratio (SA):
37.61
Market Cap:
2,272 Cr.
52-wk low:
181.9
52-wk high:
309

Is Cantabil Retail India Ltd an attractive stock to invest in?

1. Is Cantabil Retail India Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Cantabil Retail India Ltd is a good quality company.

2. Is Cantabil Retail India Ltd undervalued or overvalued?

The key valuation ratios of Cantabil Retail India Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Cantabil Retail India Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Strong which suggest that the price of Cantabil Retail India Ltd is likely to Rise in the short term. However, please check the rating on Quality and Valuation before investing

10 Year X-Ray of Cantabil Retail:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Cantabil Retail India Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 7.2%9.3%8.9%10.6%16.3%28.7%25.2%56.1%58%37.3%-
Value Creation
Index
-0.5-0.3-0.4-0.20.21.10.83.03.11.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 139155157196289338252383553616648
Sales YoY Gr.-12%0.9%25.2%47.1%17.2%-25.5%52.2%44.2%11.5%-
Adj EPS 0.40.60.52.31.521.24.78.37.37.2
YoY Gr.-51.2%-19.4%358%-33.2%32%-41.6%294.9%77.7%-11.6%-
BVPS (₹) 8.99.510.412.41414.515.219.627.13940.7
Adj Net
Profit
3.35.14.118.712.516.59.738.167.661.360
Cash Flow from Ops. 9.519.99.67.323.762.266.590.375.1127-
Debt/CF from Ops. 3.71.74.26.31.80.60.200.30.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 18%16.4%34.8%11.5%
Adj EPS 37.8%36.8%83.7%-11.6%
BVPS17.9%22.8%37%43.9%
Share Price 43.4% 37.1% 22.8% 8.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
4.76.75.120.111.614.2826.835.422.418.1
Op. Profit
Mgn %
10.310.411.510.210.325.123.629.130.226.726.5
Net Profit
Mgn %
2.43.32.69.54.34.93.89.912.29.99.3
Debt to
Equity
0.50.40.50.50.40.30.100.100
Working Cap
Days
21319520019516416823616715517081
Cash Conv.
Cycle
1261171161047583123808510241

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 34.76%

Net Profit is growing at healthy rate in last 3 years 83.74%

Sales growth is good in last 4 quarters at 11.23%

Return on Equity has declined versus last 3 years average to 18.10%

Latest Financials - Cantabil Retail India Ltd.

Standalone Consolidated
TTM EPS (₹) 7.2 -
TTM Sales (₹ Cr.) 648 -
BVPS (₹.) 40.7 -
Reserves (₹ Cr.) 323 -
P/BV 6.68 -
PE 37.61 -
From the Market
52 Week Low / High (₹) 181.85 / 308.95
All Time Low / High (₹) 2.40 / 319.00
Market Cap (₹ Cr.) 2,272
Equity (₹ Cr.) 16.7
Face Value (₹) 2
Industry PE 29.6

Management X-Ray of Cantabil Retail:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Cantabil Retail

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales139155157196289338252383553616
Operating Expenses 124139139176259253192272386452
Manufacturing Costs23222930234328396859
Material Costs4861496913611988128161195
Employee Cost 172225375160426298119
Other Costs 35343740493135436079
Operating Profit 14161820308559111167164
Operating Profit Margin (%) 10.3%10.4%11.5%10.2%10.3%25.1%23.6%29.1%30.1%26.7%
Other Income 001144171545
Interest 556792125242831
Depreciation 668994439435462
Exceptional Items -1002000001
Profit Before Tax 3558162412608977
Tax 001-12483222215
Profit After Tax 35420121610386762
PAT Margin (%) 2.1%3.3%2.6%10.2%4.3%4.9%3.8%9.9%12.2%10.1%
Adjusted EPS (₹)0.40.60.52.51.52.01.24.78.27.4
Dividend Payout Ratio (%)0%0%0%0%0%10%17%11%11%12%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 727785101114118124160221326
Share Capital 16161616161616161617
Reserves 5661698598102108144205310
Minority Interest0000000000
Debt3533394339361402310
Long Term Debt0447420000
Short Term Debt3429353635341402310
Trade Payables17142726493839515753
Others Liabilities 8111049241235286320383
Total Liabilities 132136160175212433412497621772

Fixed Assets

Gross Block6076647084293311383389527
Accumulated Depreciation16227152434738664125
Net Fixed Assets4455575560259238297325401
CWIP 000001211235
Investments 0000000000
Inventories5958738197128124147217230
Trade Receivables10101010185441218
Cash Equivalents 21133483135
Others Assets17121926343736455452
Total Assets 132136160175212433412497621772

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 10201072462679075127
PBT 3558162412608977
Adjustment 11111516136348537888
Changes in Working Capital -44-9-15-2-218-7-65-18
Tax Paid 0-1-1-1-3-4-1-15-27-21
Cash Flow From Investing Activity -8-15-10-5-13-13-7-41-34-52
Capex -5-17-10-6-14-13-8-45-34-56
Net Investments 0001000004
Others -2300001400
Cash Flow From Financing Activity -1-60-1-11-48-55-54-43-41
Net Proceeds from Shares 00000000050
Net Proceeds from Borrowing 15-15-2-3-4000
Interest Paid -5-5-6-6-7-6-4-2-2-3
Dividend Paid 000000-3-2-6-7
Others 4-561-2-39-43-50-35-82
Net Cash Flow 1-102014-5-234
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)4.076.765.0121.511.6114.147.9826.7935.2522.72
ROCE (%)7.239.268.8910.6416.3428.6925.1856.0758.0237.27
Asset Turnover Ratio1.11.161.091.181.491.050.60.840.990.89
PAT to CFO Conversion(x)3.3342.50.3523.886.72.371.122.05
Working Capital Days
Receivable Days3023221918126459
Inventory Days139138149143113121182129120131
Payable Days11191153141101134160127122102

Cantabil Retail India Ltd Stock News

Cantabil Retail India Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Cantabil Retail on 26-Dec-2024 15:40 is ₹266.0.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 26-Dec-2024 15:40 the market cap of Cantabil Retail stood at ₹2,272.
The latest P/E ratio of Cantabil Retail as of 26-Dec-2024 15:40 is 37.61.
The latest P/B ratio of Cantabil Retail as of 26-Dec-2024 15:40 is 6.68.
The 52-week high of Cantabil Retail is ₹308.9 and the 52-week low is ₹181.8.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Cantabil Retail is ₹647.7 ( Cr.) .

About Cantabil Retail India Ltd

Cantabil Retail India was originally incorporated as “Kapish Sales” on February 09, 1989 under the Companies Act, 1956 with the registrar of companies NCT Delhi and Haryana. The name of the company was subsequently changed to “Kapish Products” pursuant to a fresh certificate of incorporation dated May 15, 1995. Pursuant to the scheme of amalgamation approved by the High Court of Delhi vide its order dated October 23, 2008, Cantabil International Private Limited was merged into the company with effect from April 01, 2007, being the appointed date for the amalgamation. The order of High Court was filed with the registrar of companies on December 08, 2008. The company had allotted equity shares to the members of Cantabil International Private Limited in the ratio of 3 equity shares of face value Rs 10 each of Cantabil Retail India Limited against every 2 equity shares of face value Rs 10 each held in Cantabil International Private Limited. The company has applied for the formal order of High Court in respect of the scheme of amalgamation. It shall apply for mutation of properties of the transferor company in its name on receipt of final order from the High Court containing schedule of properties. The name of the company was subsequently changed to “Cantabil Retali India Private Limited” pursuant to a fresh certificate of incorporation dated March 05, 2009. Subsequently the company was converted into public limited company and received fresh certificate of incorporation dated August 26, 2009 in the name of Cantabil Retail India Limited.

The company has started its garments manufacturing and retailing business in 2000 and opened its first Cantabil store in September, 2000 in New Delhi. The “CANTABIL” brand with 206 exclusive retail outlets offers the complete range of formalwear, party-wear, casuals and ultracasual clothing for men, women and kids in the middle to high income group. In the last 9 years, “CANTABIL” has become a complete family wear brand with addition of women’s wear segment in 2007 and Kidswear segment in 2008. The company has launched its second brand “La FANSO” on 25th October 2008 and has 175 exclusive outlets. The “La FANSO” brand caters to men’s segment in lower to middle income group and focuses on casual, ultra casual and formal wear. The company is also retailing various accessories like ties, belts, socks, caps and handkerchief under its brands.

At present, the company has 3 in-house manufacturing / finishing units and 4 warehouses located in Delhi. It also has 3 third party dedicated units manufacturing exclusively for us. It has fabricating arrangements with 94 manufacturing units to which it outsource cutting and stitching. The company’s manufacturing and finishing facilities are sufficiently backed by facilities for product development, design, fabric testing to ensure quality apparels for its customers. The company is setting up a garment washing unit at Sonipat at a cost of Rs 2.21 crore, which is under advance stage of implementation and is slated to start operation by end of March 2010. In order to meet its growth plans and to reduce its dependence on third party fabricators, it is proposing to set up a large integrated manufacturing facility at Bahadurgarh.

The company has two chains of exclusive retail outlets under the brand name “Cantabil” and “La FANSO” which display and sell the respective brands exclusively. To enhance visibility and to ensure maximum footfalls, its stores are situated at malls and at prominent locations of the major metros, mini metros, large cities and other Tier II cities. Such metros and cities includes Delhi, Mumbai, Kolkatta, Bangalore, Hyderabad, Pune, Jaipur, Ahemdabad, Vadodra, Lucknow, Kanpur, Patna, Ranchi, Dehradun, Meerut, Ludhiana, Jalandhar, Udaipur, Agra, Ghaziabad and Gurgaon etc.

Business area of the company

The company is in the business of designing, manufacturing, branding and retailing of apparels under the brand names of “CANTABIL” and “La FANSO”. It has a network of 381 exclusive retail outlets (as of August 31, 2009) spread across India.

History

  • 1989: Incorporation of Company and started the wholesale business of garment accessories
  • 2000: Launched the brand “CANTABIL” and Selling business through MBO and EBO
  • 2002: Resorted to the business model of EBO
  • 2007: Launched womens’ wear under the brand “CANTABIL”
  • 2008: Amalgamation of Cantabil International Private Limited and launched the brand ‘La FANSO’ exclusively for men and launched Kids’ wear under the brand ‘CANTABIL’
  • 2009: Change in the name of our Company from Cantabil Retail India Private Limited to Cantabil Retail India Limited
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.