Celebrity Fashions Ltd - Stock Valuation and Financial Performance

BSE: 532695 | NSE: CELEBRITY | Textile | Small Cap

Celebrity Fashions Share Price

17.20 -0.71 -3.96%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Celebrity Fashions

M-Cap below 100cr DeciZen not available

Celebrity Fashions stock performance -

mw4me loader
P/E Ratio (SA):
28.95
Market Cap:
97.3 Cr.
52-wk low:
12.2
52-wk high:
21.8

Is Celebrity Fashions Ltd an attractive stock to invest in?

1. Is Celebrity Fashions Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Celebrity Fashions Ltd is a average quality company.

2. Is Celebrity Fashions Ltd undervalued or overvalued?

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

3. Is Celebrity Fashions Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Celebrity Fashions Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Celebrity Fashions:

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.
Celebrity Fashions Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 10.9%4.8%9.9%-3.8%3.4%10.9%17.4%-2.4%14.7%13.7%-
Value Creation
Index
-0.2NA-0.3NANA-0.20.2-1.20.10.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 242206197192204231233233328364345
Sales YoY Gr.--14.8%-4.2%-2.7%6%13.7%0.5%0.1%40.8%11.1%-
Adj EPS 1.6-0.60.6-1.9-0.40.91.8-1.31.71.60.6
YoY Gr.--137.3%NA-395.3%NANA95.6%-170.2%NA-5.4%-
BVPS (₹) -6.4-6.2-0.7-3.3-2.4-1.320.82.94.96.1
Adj Net
Profit
5.8-2.32.5-7.9-1.94.38.5-68.78.63
Cash Flow from Ops. 2.910.90.14.70.514.617.5-6.612.314.6-
Debt/CF from Ops. 327.4775.419.7199.76.33.9-12.36.25.6-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 4.7%12.3%16.1%11.1%
Adj EPS 0.1%NA-3.7%-5.4%
BVPSNANA34.7%70.3%
Share Price 9% 14.5% 41.9% 36.6%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
-26.6-168.421.5-15516.7-51.8498.1-89.693.341.210.7
Op. Profit
Mgn %
6.354.43.757.69.52.66.76.95
Net Profit
Mgn %
2.4-1.11.3-4.1-0.91.93.7-2.62.72.41
Debt to
Equity
53.5823.1-6.8-8.8-14.6722.35.13.1-
Working Cap
Days
10111312915115015115918115915278
Cash Conv.
Cycle
63728910399979611398979

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 16.14%

Debt to equity has declined versus last 3 years average to 3.06

Return on Equity has declined versus last 3 years average to 10.70%

Net Profit has been subdued in last 3 years -3.69%

Sales growth is not so good in last 4 quarters at -2.32%

Latest Financials - Celebrity Fashions Ltd.

Standalone Consolidated
TTM EPS (₹) 0.6 -
TTM Sales (₹ Cr.) 345 -
BVPS (₹.) 6.1 -
Reserves (₹ Cr.) -22 -
P/BV 2.81 -
PE 28.95 -
From the Market
52 Week Low / High (₹) 12.15 / 21.77
All Time Low / High (₹) 1.95 / 250.00
Market Cap (₹ Cr.) 97.3
Equity (₹ Cr.) 56.6
Face Value (₹) 10
Industry PE 27.9

Management X-Ray of Celebrity Fashions:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *65.5765.5765.5765.5765.5765.5770.9370.9370.9370.93
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Celebrity Fashions

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales241.59205.87197.31192.05203.54231.39232.50232.77327.69364.21
Operating Expenses 232.59195.66188.57184.97193.39215.34214.15226.70305.90342.74
Manufacturing Costs16.709.6610.0912.199.4411.1610.6014.1416.1518.16
Material Costs137.82108.56101.61100.04108.73121.77120.85137.78202.82203.18
Employee Cost 48.1854.3753.6751.8554.1654.9559.9954.9165.5180.57
Other Costs 29.8923.0723.2020.8921.0627.4622.7119.8721.4240.83
Operating Profit 910.218.747.0810.1516.0518.356.0721.7921.47
Operating Profit Margin (%) 3.7%5.0%4.4%3.7%5.0%6.9%7.9%2.6%6.6%5.9%
Other Income 1.363.632.271.892.650.310.210.890.280.13
Interest 6.929.338.656.596.797.278.065.805.987.22
Depreciation 5.076.808.057.036.895.859.306.737.318.23
Exceptional Items 9.97027.09-8.220015.64000
Profit Before Tax 8.34-2.2921.40-12.87-0.883.2416.84-5.578.786.15
Tax 0000000000
Profit After Tax 8.34-2.2921.40-12.87-0.883.2416.84-5.578.786.15
PAT Margin (%) 3.5%-1.1%10.8%-6.7%-0.4%1.4%7.2%-2.4%2.7%1.7%
Adjusted EPS (₹)2.3-0.65.5-3.1-0.20.73.5-1.21.71.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 1.740.9822.38-13.77-11.07-6.259.673.6414.9826.70
Share Capital 61.4564.1064.1042.0745.5847.7747.7747.7751.6754.05
Reserves -59.71-63.12-41.72-55.84-56.65-54.02-38.10-44.13-36.69-27.35
Minority Interest0000000000
Debt74.0247.8767.6690.9995.2488.4967.8377.4673.6579.29
Long Term Debt41.9827.2724.3548.8045.4142.6926.7436.0629.1632.21
Short Term Debt32.0420.6043.3142.1949.8345.8041.0941.4044.4947.08
Trade Payables28.7818.7224.1622.9025.8020.6424.0929.6338.0632.42
Others Liabilities 35.2049.0117.0518.1917.7730.9843.4946.7654.3042.44
Total Liabilities 139.74116.58131.25118.31127.74133.86145.08157.49180.99180.85

Fixed Assets

Gross Block121.20108.3693.9944.3743.6642.9961.2947.5258.9670.20
Accumulated Depreciation55.7949.8548.034.179.1912.9521.9919.8236.0344.26
Net Fixed Assets65.4158.5145.9640.2034.4730.0439.3027.7022.9325.94
CWIP 0000000000
Investments 0.05000000000
Inventories24.1826.7836.0638.4340.4349.8157.2659.6171.3896.11
Trade Receivables35.1218.2736.1125.4036.1134.0829.5754.5267.5932.75
Cash Equivalents 2.792.191.911.892.233.793.300.892.038.46
Others Assets12.1910.8311.2112.3914.5016.1415.6514.7717.0617.59
Total Assets 139.74116.58131.25118.31127.74133.86145.08157.49180.99180.85

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 2.9110.860.094.730.4914.6117.46-6.5812.2814.60
PBT -1.63-2.2921.41-12.87-0.883.2416.84-5.578.786.15
Adjustment 10.2714.99-10.1213.5013.5712.931.5112.2013.1415.32
Changes in Working Capital -5.67-1.56-10.624.17-12.21-1.41-0.65-13.13-9.54-6.83
Tax Paid -0.06-0.28-0.58-0.070.01-0.15-0.24-0.08-0.10-0.04
Cash Flow From Investing Activity 0.450.3331.57-1-1.13-1.3115.782.28-1.48-7.24
Capex -0.10-1.0131.59-1.01-1.13-1.3516.95-0.10-0.74-5.75
Net Investments 0.300.03000-1.48-1.362.26-0.86-1.59
Others 0.251.31-0.020.0101.520.190.120.120.10
Cash Flow From Financing Activity -5.23-11.79-32.05-3.840.90-11.83-35.094.15-10.52-2.51
Net Proceeds from Shares 5.852.6505.1331.87005.025.02
Net Proceeds from Borrowing 0000-3.21-2.65-19.1212.62-8.292.87
Interest Paid -6.92-9.33-8.65-6.34-6.54-7.02-7.81-5.55-5.72-7.01
Dividend Paid 0000000000
Others -4.16-5.11-23.40-2.637.65-4.03-8.16-2.92-1.53-3.39
Net Cash Flow -1.87-0.60-0.39-0.110.261.47-1.85-0.150.284.85
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)000N/AN/AN/A984.8-83.794.3129.51
ROCE (%)15.72834.65N/AN/AN/A30.620.2816.813.41
Asset Turnover Ratio1.751.611.591.541.651.771.671.541.942.01
PAT to CFO Conversion(x)0.35N/A0N/AN/A4.511.04N/A1.42.37
Working Capital Days
Receivable Days53475058555550666850
Inventory Days30455871717184927384
Payable Days31343546464968716163

Celebrity Fashions Ltd Stock News

Celebrity Fashions Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Celebrity Fashions on 28-Mar-2024 16:01 is ₹17.20.
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 28-Mar-2024 16:01 the market cap of Celebrity Fashions stood at ₹97.27.
The latest P/E ratio of Celebrity Fashions as of 28-Mar-2024 16:01 is 28.95.
The latest P/B ratio of Celebrity Fashions as of 28-Mar-2024 16:01 is 2.81.
The 52-week high of Celebrity Fashions is ₹21.77 and the 52-week low is ₹12.15.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Celebrity Fashions is ₹344.9 ( Cr.) .

About Celebrity Fashions Ltd

Celebrity Fashions was incorporated on April 28, 1988 as Celebrity Fashions Private Limited as a small 50 machine factory and with 72 people, in Chennai. The company became a public limited company on September 12, 2005 and subsequently its name got changed to Celebrity Fashions Limited. The company is engaged in the business of designing, manufacturing and selling of men’s garments. It caters to the demand of leading international brands and also to the domestic market through its own brand ‘Indian Terrain’.

Indian Terrain includes a wide range of smart casual cotton work wear, linens, T-shirts, and rugged out door casuals.

Celebrity Fashions today is one of India’s consummate garment exporters with the capability to manufacturing the largest number of trousers in the country. The company also has its own national premier menswear brand, Indian Terrain.

The company is engaged in manufacturing and selling of garments. Its production divisions are backed by top technical and merchandising skills. Its design studios support the divisions and make them world class sourcing partners. Needless to say the state of the art manufacturing facility is used for manufacturing.

The geographical segments of the company are India and rest of the world. The company operates the domestic division through two brands, Indian Terrain and Spirit. Indian Terrian is a leading men’s wear brand in the premium segment. It quickly climbed up to the leader spot across MBO’s like Lifestyle and Hi-fashion stores.

Its clients include companies like Timberland, Gap, Armani jeans, Dockers, Nautica, Vans, etc.

Celebrity has been acknowledged by Timberland for its corporate social responsibility initiatives with an award for the same. Its facility has a 6 bed medical in-house facility with a full time medical team and an active creche.

Celebrity Fashions continuously upgrades its facilities to set new benchmarks in the garment manufacturing industry by always keeping to its quality and time commitments. The infrastructure facility feed the Gerber cutters with an output of 50,000+ trousers per day. As in October 2007 Celebrity Fashions had about 5000 sewing machines in operation including 14 etonised lines for the bottoms division and at that time have a capacity of 750,000 trousers & 500,000 tops per month.

It has a washing capacity of 35,000 pieces per day. Types of wash include:Softner wash, Silicon softner wash, Enzyme wash, Biowash, Stone wash, Bio stone wash, Rubber ball wash, Golf ball wash, Acid wash, Crackle wash, Caustic wash, Dark wash and Light wash (Denim) Stiffner wash. Garments are manufactured with a variety of performance finishes like wrinkle free and stain free, sand blasting, spraying, grinding and viscouring.

Celebrity Product Development Centre aims to provide a full & comprehensive service to all internal and external customers. With a highly skilled Technical Team that has the capabilities of developing concepts through to final product, customers can have total confidence that their specific and individual requirements will be met. Close liaison with all suppliers of the company ensures that the latest technology and specialist technical knowledge is integrated to ensure as partners to achieve the final results its customers require.

It provides its clients with various design support – such as CADD – for plaids & prints, Trend analysis and Life style presentation.

Recent developments

Celebrity Fashions Limited has suspended its  Chennai operations in May 2008.

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.