CPS Shapers Ltd - Stock Valuation and Financial Performance

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

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on CPS Shapers

M-Cap below 100cr DeciZen not available

CPS Shapers stock performance -

mw4me loader
P/E Ratio (SA):
33.08
Market Cap:
81.4 Cr.
52-wk low:
0
52-wk high:
0

Is CPS Shapers Ltd an attractive stock to invest in?

1. Is CPS Shapers Ltd a good quality company?

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

2. Is CPS Shapers Ltd undervalued or overvalued?

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

3. Is CPS Shapers Ltd a good buy now?

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.

10 Year X-Ray of CPS Shapers:

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'23TTM
ROCE % 15.6%27.4%30%-
Value Creation
Index
0.11.01.2-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 14.426.736.837
Sales YoY Gr.-85.4%38%-
Adj EPS 2.510.516.211.7
YoY Gr.-312.2%55.1%-
BVPS (₹) -15.2-4.711.766
Adj Net
Profit
0.41.62.42
Cash Flow from Ops. 1.121.1-
Debt/CF from Ops. 94.79.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANANA38%
Adj EPS NANANA55.1%
BVPSNANANANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'21Mar'22Mar'23TTM
Return on
Equity %
-16.7-105.1467.830.2
Op. Profit
Mgn %
11.9913.1NAN
Net Profit
Mgn %
2.65.96.66.7
Debt to
Equity
-4.2-13.26-
Working Cap
Days
01201130
Cash Conv.
Cycle
060620

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to 30.20%

Sales growth has been subdued in last 3 years 0.00%

Net Profit has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at 0.00%

Latest Financials - CPS Shapers Ltd.

Standalone Consolidated
TTM EPS (₹) 11.7 -
TTM Sales (₹ Cr.) 36.8 -
BVPS (₹.) 66 -
Reserves (₹ Cr.) 12 -
P/BV 5.88 -
PE 33.08 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 81.4
Equity (₹ Cr.) 2.1
Face Value (₹) 10
Industry PE 28.8

Management X-Ray of CPS Shapers:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of CPS Shapers

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23
Sales14.3926.6836.81
Operating Expenses 12.6824.2932
Manufacturing Costs0.210.260.33
Material Costs5.4613.0915.14
Employee Cost 3.615.556.93
Other Costs 3.405.399.61
Operating Profit 1.712.394.81
Operating Profit Margin (%) 11.9%9.0%13.1%
Other Income 0.0300.15
Interest 1.060.860.99
Depreciation 0.310.310.52
Exceptional Items 000
Profit Before Tax 0.371.233.45
Tax -0.01-0.340.99
Profit After Tax 0.381.572.46
PAT Margin (%) 2.6%5.9%6.7%
Adjusted EPS (₹)2.510.516.4
Dividend Payout Ratio (%)0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund -2.28-0.711.75
Share Capital 0.500.500.50
Reserves -2.78-1.211.25
Minority Interest000
Debt8.858.939.63
Long Term Debt4.044.895.71
Short Term Debt4.804.033.92
Trade Payables3.103.123.67
Others Liabilities 1.140.862.46
Total Liabilities 10.8012.2017.51

Fixed Assets

Gross Block4.705.776.89
Accumulated Depreciation2.632.933.29
Net Fixed Assets2.072.843.60
CWIP 000
Investments 000
Inventories5.525.509.11
Trade Receivables2.222.632.59
Cash Equivalents 0.270.200.20
Others Assets0.721.022.01
Total Assets 10.8012.2017.51

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'21Mar'22Mar'23
Cash Flow From Operating Activity 1.051.981.12
PBT 0.371.233.45
Adjustment 1.291.291.50
Changes in Working Capital -0.58-0.44-3.86
Tax Paid -0.02-0.100.03
Cash Flow From Investing Activity -0.10-1.07-1.22
Capex -0.10-1.07-1.22
Net Investments 000
Others 000
Cash Flow From Financing Activity -0.88-0.980.10
Net Proceeds from Shares 000
Net Proceeds from Borrowing 0.210.850.82
Interest Paid -1.06-0.86-0.99
Dividend Paid 000
Others -0.02-0.970.27
Net Cash Flow 0.08-0.070
PARTICULARSMar'21Mar'22Mar'23
Ratios
ROE (%)N/AN/A472.57
ROCE (%)N/AN/A42.64
Asset Turnover Ratio1.332.322.48
PAT to CFO Conversion(x)2.761.260.46
Working Capital Days
Receivable Days563326
Inventory Days1407572
Payable Days2078782

CPS Shapers Ltd Stock News

CPS Shapers Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing 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 01-Jan-1970 05:30 the market cap of CPS Shapers stood at ₹81.41.
The latest P/E ratio of CPS Shapers as of 01-Jan-1970 05:30 is 33.08.
The latest P/B ratio of CPS Shapers as of 01-Jan-1970 05:30 is 5.88.
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 ₹36.81 ( 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’.

Read More Read Less
You have 0 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.