Past 10 year's financial track record analysis by Moneyworks4me indicates that CPS Shapers Ltd is a average quality company.
The key valuation ratios of CPS Shapers Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of CPS Shapers Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|
| ROCE % ⓘ | 19.8% | 26.4% | 42.7% | 15.8% | - |
| Value Creation Index ⓘ | 0.4 | 0.9 | 2.1 | 0.1 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||
| Sales ⓘ | 14.4 | 26.7 | 36.8 | 36 | 36 |
| Sales YoY Gr. | - | 85.4% | 38% | -2.2% | - |
| Adj EPS ⓘ | 2.5 | 10.5 | 16.2 | 3.6 | 3.5 |
| YoY Gr. | - | 312.2% | 55.1% | -78.1% | - |
| BVPS (₹) ⓘ | -15.2 | -4.7 | 11.7 | 57.1 | 57.1 |
| Adj Net Profit ⓘ | 0.4 | 1.6 | 2.4 | 0.8 | 1 |
| Cash Flow from Ops. ⓘ | 1.1 | 2 | 1.2 | -2.6 | - |
| Debt/CF from Ops. ⓘ | 9 | 4.7 | 9 | -3.6 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | NA | NA | 35.8% | -2.2% | ||||
| Adj EPS ⓘ | NA | NA | 11.8% | -78.1% | ||||
| BVPSⓘ | NA | NA | NA | 389.2% | ||||
| Share Price | - | - | - | 3.5% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|
| Return on Equity % ⓘ | -16.7 | -105.1 | 467.8 | 10.9 | 6.2 |
| Op. Profit Mgn % ⓘ | 11.9 | 9 | 13.1 | 8.7 | NAN |
| Net Profit Mgn % ⓘ | 2.6 | 5.9 | 6.6 | 2.1 | 2.1 |
| Debt to Equity ⓘ | -4.2 | -13.2 | 5.9 | 0.8 | - |
| Working Cap Days ⓘ | 0 | 120 | 113 | 160 | 0 |
| Cash Conv. Cycle ⓘ | 0 | 60 | 62 | 97 | 0 |
Sales growth is growing at healthy rate in last 3 years 35.78%
Net Profit is growing at healthy rate in last 3 years 11.81%
Return on Equity has declined versus last 3 years average to 6.20%
Sales growth is not so good in last 4 quarters at 0.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 3.5 | - |
| TTM Sales (₹ Cr.) | 36 | - |
| BVPS (₹.) ⓘ | 57.1 | - |
| Reserves (₹ Cr.) ⓘ | 10 | - |
| P/BV ⓘ | 7.70 | - |
| PE ⓘ | 124.97 | - |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 0.00 / 0.00 |
| All Time Low / High (₹) | - / - |
| Market Cap (₹ Cr.) | 92.3 |
| Equity (₹ Cr.) | 2.1 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 26.8 |
| Pledged * | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|
| Sales | 14.39 | 26.68 | 36.81 | 36.02 |
| Operating Expenses ⓘ | 12.68 | 24.29 | 32 | 32.89 |
| Manufacturing Costs | 0.21 | 0.26 | 0.75 | 0.72 |
| Material Costs | 5.46 | 13.09 | 15.14 | 13 |
| Employee Cost | 3.61 | 5.55 | 6.37 | 6.61 |
| Other Costs ⓘ | 3.40 | 5.39 | 9.74 | 12.56 |
| Operating Profit ⓘ | 1.71 | 2.39 | 4.81 | 3.14 |
| Operating Profit Margin (%) | 11.9% | 9.0% | 13.1% | 8.7% |
| Other Income ⓘ | 0.03 | 0 | 0.15 | 0.16 |
| Interest ⓘ | 1.06 | 0.86 | 0.99 | 1.53 |
| Depreciation ⓘ | 0.31 | 0.31 | 0.52 | 0.65 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 0.37 | 1.23 | 3.45 | 1.11 |
| Tax ⓘ | -0.01 | -0.34 | 0.99 | 0.37 |
| Profit After Tax | 0.38 | 1.57 | 2.46 | 0.74 |
| PAT Margin (%) | 2.6% | 5.9% | 6.7% | 2.1% |
| Adjusted EPS (₹) | 2.5 | 10.5 | 16.4 | 3.5 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'24 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | -2.28 | -0.71 | 1.75 | 11.99 | ||||||
| Share Capital ⓘ | 0.50 | 0.50 | 0.50 | 2.10 | ||||||
| Reserves ⓘ | -2.78 | -1.21 | 1.25 | 9.89 | ||||||
| Minority Interest | 0 | 0 | 0 | 0 | ||||||
| Debt | 8.85 | 8.93 | 9.60 | 7 | ||||||
| Long Term Debt | 4.04 | 4.89 | 5.68 | 2.16 | ||||||
| Short Term Debt | 4.80 | 4.03 | 3.92 | 4.84 | ||||||
| Trade Payables | 3.10 | 3.12 | 3.67 | 2.66 | ||||||
| Others Liabilities ⓘ | 1.14 | 0.86 | 2.46 | 3.72 | ||||||
| Total Liabilities ⓘ | 10.80 | 12.20 | 17.48 | 25.37 | ||||||
Fixed Assets | ||||||||||
| Gross Block | 4.70 | 5.77 | 6.89 | 8.79 | ||||||
| Accumulated Depreciation | 2.63 | 2.93 | 3.29 | 3.95 | ||||||
| Net Fixed Assetsⓘ | 2.07 | 2.84 | 3.60 | 4.84 | ||||||
| CWIP ⓘ | 0 | 0 | 0 | 0.85 | ||||||
| Investmentsⓘ | 0 | 0 | 0 | 0 | ||||||
| Inventories | 5.52 | 5.50 | 9.11 | 11.04 | ||||||
| Trade Receivables | 2.22 | 2.63 | 2.59 | 3.43 | ||||||
| Cash Equivalents | 0.27 | 0.20 | 0.20 | 1.71 | ||||||
| Others Assetsⓘ | 0.72 | 1.02 | 1.97 | 3.49 | ||||||
| Total Assets ⓘ | 10.80 | 12.20 | 17.48 | 25.37 | ||||||
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 1.05 | 1.98 | 1.16 | -2.56 |
| PBT ⓘ | 0.37 | 1.23 | 3.45 | 1.11 |
| Adjustment ⓘ | 1.29 | 1.29 | 1.50 | 2.28 |
| Changes in Working Capital ⓘ | -0.58 | -0.44 | -3.82 | -5.11 |
| Tax Paid ⓘ | -0.02 | -0.10 | 0.03 | -0.84 |
| Cash Flow From Investing Activity ⓘ | -0.10 | -1.07 | -1.22 | -2.71 |
| Capex | -0.10 | -1.07 | -1.22 | -2.74 |
| Net Investments | 0 | 0 | 0 | 0 |
| Others ⓘ | 0 | 0 | 0 | 0.04 |
| Cash Flow From Financing Activityⓘ | -0.88 | -0.98 | 0.06 | 6.77 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 9.50 |
| Net Proceeds from Borrowing ⓘ | 0.21 | 0.85 | 0.79 | -3.52 |
| Interest Paid ⓘ | -1.06 | -0.86 | -0.99 | -1.53 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 |
| Others ⓘ | -0.02 | -0.97 | 0.27 | 2.32 |
| Net Cash Flow ⓘ | 0.08 | -0.07 | 0 | 1.51 |
| PARTICULARS | Mar'21 | Mar'22 | Mar'23 | Mar'24 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | N/A | N/A | 472.59 | 10.76 | ||||||
| ROCE (%) | N/A | N/A | 42.72 | 15.83 | ||||||
| Asset Turnover Ratio | 1.33 | 2.32 | 2.48 | 1.68 | ||||||
| PAT to CFO Conversion(x) | 2.76 | 1.26 | 0.47 | -3.46 | Working Capital Days | |||||
| Receivable Days | 56 | 33 | 26 | 30 | ||||||
| Inventory Days | 140 | 75 | 72 | 102 | ||||||
| Payable Days | 207 | 87 | 82 | 89 | ||||||
The company was originally incorporated under the name ‘CPS Shapers Private Limited’ under the provisions of the Companies Act, 1956 vide Certificate of Incorporation issued by the Registrar of Companies, Mumbai, Maharashtra on June 01, 2012. Subsequently, the status of the company was changed to public limited and the name of the company was changed to ‘CPS Shapers Limited’ vide Special Resolution passed by the Shareholders at the Extra Ordinary General Meeting of the company held on May 23, 2023. The fresh certificate of incorporation consequent to conversion was issued on June 20, 2023 by the Registrar of Companies, Mumbai, Maharashtra.
CPS Shapers is engaged in the business of manufacturing of Shapewear for Men and Women like V-Shaper, Saree Shapewear, Active Pants, ShapeX Denim, etc. It is popularly known and identified in apparel market by its brand name ‘Dermawear’ with its motto ‘Shape up with Confidence’ and ‘YDIS’. It distributes its products both, by e-retail and offline model, and have developed a sustainable business model over the period. Its compression garments fabric is specially designed from skin friendly blend of cotton, polyester and spandex which are double and triple layered for graduated compression effect at body critical areas like abdomen, hips and thighs. It aspires to keep improving its services and its products, backed with innovative new technologies to provide a great experience to its customers.
Its product mix has evolved over the past several years as it has entered into new product categories. Its product portfolio currently includes Saree Shapewear, Mini Shaper, Sports Bra, All Mini Corset, Tummy Reducer, All Zenrik, Slimmer, Active Pants, Denim, Mask and other Shapewears. It has comprehensive range of products enables it to capitalize on growth opportunities and increasing demand of its industry. It trusts that maintaining a variety of products in its business provides it with an opportunity to cater to diverse needs of different customer segment.
Business area of the company
CPS Shapers is engaged in the business of manufacturing of Shapewear for Men and Women like V-Shaper, Saree Shapewear, Active Pants, ShapeX Denim, etc.
Products of the company
History and milestones
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Claim your FREE 15-day access to the most practical investing handbook.
Hurry, limited to the first 10 users today!
FREE Become a savvy and confident
stock investor.
Hurry, limited to the first 10 users today!
Download APP
