CPS Shapers Ltd (CPS) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: CPS | Textile | Small Cap

BSE Share Price
Not Listed

CPS Shapers Ltd (CPS) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 0 | NSE: CPS | Textile | Small Cap

DeciZen - make an informed investing decision on CPS Shapers

Based on:

Overall Rating
Login to view analysis. M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

CPS Shapers stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
200.2 Cr.
52-wk low:
0
52-wk high:
0

Is CPS Shapers Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of CPS Shapers: Login to view analysis.

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.
CPS Shapers 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'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 19.8%26.4%42.7%15.8%4.8%-
Value Creation
Index
0.40.92.10.1-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 14.426.736.83630.931
Sales YoY Gr.-85.4%38%-2.2%-14.3%-
Adj EPS 2.510.516.23.60.90.7
YoY Gr.-312.2%55.1%-78.1%-75.5%-
BVPS (₹) -15.2-4.711.757.176.696.4
Adj Net
Profit
0.41.62.40.80.20
Cash Flow from Ops. 1.121.2-2.6-2.6-
Debt/CF from Ops. 94.79-3.6-3.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA5%-14.3%
Adj EPS NANA-56.4%-75.5%
BVPSNANANA34.1%
Share Price - - - 59.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
-16.7-105.1467.810.91.30.8
Op. Profit
Mgn %
11.9913.18.76.3NAN
Net Profit
Mgn %
2.65.96.62.10.60.5
Debt to
Equity
-4.2-13.25.90.80.5-
Working Cap
Days
01201131602400
Cash Conv.
Cycle
06062971530

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - CPS Shapers Ltd.

Standalone Consolidated
TTM EPS (₹) 0.7 -
TTM Sales (₹ Cr.) 30.9 -
BVPS (₹.) 96.4 -
Reserves (₹ Cr.) 20 -
P/BV 9.12 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 200
Equity (₹ Cr.) 2.3
Face Value (₹) 10
Industry PE 34.4

Management X-Ray of CPS Shapers:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of CPS Shapers - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of CPS Shapers

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Sales1427373631
Operating Expenses 1324323329
Manufacturing Costs00111
Material Costs513151312
Employee Cost 46677
Other Costs 3510139
Operating Profit 22532
Operating Profit Margin (%) 11.9%9.0%13.1%8.7%6.2%
Other Income 00000
Interest 11121
Depreciation 00111
Exceptional Items 00000
Profit Before Tax 01310
Tax -0-010-0
Profit After Tax 02210
PAT Margin (%) 2.6%5.9%6.7%2.1%0.5%
Adjusted EPS (₹)2.510.516.43.50.8
Dividend Payout Ratio (%)0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund -2-121217
Share Capital 11122
Reserves -3-111015
Minority Interest00000
Debt991076
Long Term Debt45622
Short Term Debt54455
Trade Payables33433
Others Liabilities 11243
Total Liabilities 1112172529

Fixed Assets

Gross Block567911
Accumulated Depreciation33345
Net Fixed Assets 23456
CWIP 00010
Investments 00000
Inventories6691112
Trade Receivables23336
Cash Equivalents 00020
Others Assets 11235
Total Assets 1112172529

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 121-3-3
PBT 01310
Adjustment 11122
Changes in Working Capital -1-0-4-5-5
Tax Paid -0-00-1-0
Cash Flow From Investing Activity -0-1-1-3-2
Capex -0-1-1-3-1
Net Investments 00000
Others 00-00-0
Cash Flow From Financing Activity -1-1073
Net Proceeds from Shares 00095
Net Proceeds from Borrowing 011-4-0
Interest Paid -1-1-1-2-1
Dividend Paid 00000
Others -0-102-1
Net Cash Flow 0-0-02-2

Finance Ratio

PARTICULARSMar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)N/AN/A472.5910.761.16
ROCE (%)N/AN/A42.7215.834.83
Asset Turnover Ratio1.332.322.481.681.13
PAT to CFO Conversion(x)N/A10.5-3N/A
Working Capital Days
Receivable Days5633263054
Inventory Days1407572102137
Payable Days20787828985

CPS Shapers Ltd Stock News

CPS Shapers Ltd FAQs

The current trading price of CPS Shapers on 01-Jan-1970 05:30 is ₹0.00.
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 31-Dec-1969 the market cap of CPS Shapers stood at ₹200.2.
The latest P/E ratio of CPS Shapers as of 31-Dec-1969 is 0.00.
The latest P/B ratio of CPS Shapers as of 31-Dec-1969 is 9.12.
The 52-week high of CPS Shapers is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of CPS Shapers is ₹30.86 ( Cr.) .

About CPS Shapers Ltd

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 

  • Mini corset 9 inch
  • Mini shaper
  • Slim & trim high waist
  • Saree shapewear
  • Saree shapewear everyday
  • Bracer
  • Ambrex
  • Mini corset 2.0
  • Mini shaper 2.0
  • Active pants Active T-shirt
  • Tummy reducer
  • Slimmer
  • Tummy tight
  • Zenrik everyday
  • Denim 1201
  • Denim 1202 Sports bra

History and milestones 

  • 2012: Incorporation of the company under the name ‘CPS Shapers Private Limited’.
  • 2023: Converted to Public Limited Company and Name changed to ‘CPS Shapers Limited’.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×