Game Changers Texfab Ltd (544594) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 544594 | NSE: | Textile | Small Cap

Game Changers Texfab Share Price

133.35 -3.35 -2.45%
as on 05-Dec'25 14:23

Game Changers Texfab Ltd (544594) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 544594 | NSE: | Textile | Small Cap

DeciZen - make an informed investing decision on Game Changers Texfab

Based on:

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

1. Quality

2. Valuation

Overvalued

3. Price Trend

Game Changers Texfab stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
20.27
Market Cap:
244.6 Cr.
52-wk low:
103.1
52-wk high:
148.5

Is Game Changers Texfab Ltd an attractive stock to invest in?

1. Is Game Changers Texfab Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Game Changers Texfab Ltd is a below average quality company.

2. Is Game Changers Texfab Ltd undervalued or overvalued?

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

3. Is Game Changers Texfab Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Game Changers Texfab 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 Game Changers Texfab:

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.
Game Changers Texfab Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 7.9%12.9%50.6%86%-
Value Creation
Index
-0.4-0.12.65.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 35.110197.8116116
Sales YoY Gr.-186.5%-2.7%18.1%-
Adj EPS 0.10.41,367.19.66.7
YoY Gr.-250%325395.2%-99.3%-
BVPS (₹) 2.83.72,863.816.842.4
Adj Net
Profit
0.20.54.312.112
Cash Flow from Ops. -0.4-1.82.63.3-
Debt/CF from Ops. -11.5-3.52.21.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NANA48.8%18.1%
Adj EPS NANA331.5%-99.3%
BVPSNANA82.7%-99.4%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
4.313.162.780.622.8
Op. Profit
Mgn %
2.21.36.916.2NAN
Net Profit
Mgn %
0.40.54.410.410.4
Debt to
Equity
1.41.40.60.3-
Working Cap
Days
0571041270
Cash Conv.
Cycle
02734490

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 48.79%

Net Profit is growing at healthy rate in last 3 years 331.48%

Debt to equity has declined versus last 3 years average to 0.27

Return on Equity has declined versus last 3 years average to 22.80%

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

Latest Financials - Game Changers Texfab Ltd.

Standalone Consolidated
TTM EPS (₹) 6.7 -
TTM Sales (₹ Cr.) 116 -
BVPS (₹.) 42.4 -
Reserves (₹ Cr.) 58 -
P/BV 3.23 -
PE 20.27 -
From the Market
52 Week Low / High (₹) 103.10 / 148.50
All Time Low / High (₹) 103.10 / 128.50
Market Cap (₹ Cr.) 245
Equity (₹ Cr.) 17.9
Face Value (₹) 10
Industry PE 34.7

Management X-Ray of Game Changers Texfab:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Game Changers Texfab - 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 Game Changers Texfab

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24Mar'25
Sales3510098116
Operating Expenses 34999197
Manufacturing Costs0000
Material Costs33958593
Employee Cost 0111
Other Costs 1353
Operating Profit 11719
Operating Profit Margin (%) 2.2%1.3%6.9%16.2%
Other Income 0000
Interest 0112
Depreciation 0001
Exceptional Items 0000
Profit Before Tax 01616
Tax 0014
Profit After Tax 01412
PAT Margin (%) 0.4%0.5%4.4%10.4%
Adjusted EPS (₹)0.10.41,367.79.6
Dividend Payout Ratio (%)0%0%0%0%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 35921
Share Capital 00013
Reserves 3598
Minority Interest0000
Debt4655
Long Term Debt0000
Short Term Debt4655
Trade Payables282016
Others Liabilities 2379
Total Liabilities 12224151

Fixed Assets

Gross Block1278
Accumulated Depreciation1112
Net Fixed Assets 1166
CWIP 0000
Investments 0000
Inventories231216
Trade Receivables7141727
Cash Equivalents 0000
Others Assets 2362
Total Assets 12224151

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity -0-233
PBT 01616
Adjustment 1112
Changes in Working Capital -1-3-3-11
Tax Paid -0-0-1-4
Cash Flow From Investing Activity -0-0-1-2
Capex -0-0-1-2
Net Investments 0000
Others 0000
Cash Flow From Financing Activity 02-2-2
Net Proceeds from Shares 0100
Net Proceeds from Borrowing -00-0-0
Interest Paid -0-1-1-1
Dividend Paid 0000
Others 12-1-1
Net Cash Flow 000-0

Finance Ratio

PARTICULARSMar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)4.2813.0862.7380.59
ROCE (%)7.9212.8650.6385.96
Asset Turnover Ratio2.885.923.12.5
PAT to CFO Conversion(x)N/A-20.750.25
Working Capital Days
Receivable Days78395869
Inventory Days1782845
Payable Days27216271

Game Changers Texfab Ltd Stock News

Game Changers Texfab Ltd FAQs

The current trading price of Game Changers Texfab on 05-Dec-2025 14:23 is ₹133.3.
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 04-Dec-2025 the market cap of Game Changers Texfab stood at ₹244.6.
The latest P/E ratio of Game Changers Texfab as of 04-Dec-2025 is 20.27.
The latest P/B ratio of Game Changers Texfab as of 04-Dec-2025 is 3.23.
The 52-week high of Game Changers Texfab is ₹148.5 and the 52-week low is ₹103.1.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Game Changers Texfab is ₹115.6 ( Cr.) .

About Game Changers Texfab Ltd

Game Changers Texfab Limited was incorporated as ‘Game Changers Texfab Private Limited’ on April 6, 2015, as a Private Limited Company. Thereafter, the company was converted from a private limited company to public limited company pursuant to special resolution passed in the Extra-Ordinary General Meeting of the company dated October 8, 2024 and consequently, the name of the company was changed from ‘Game Changers Texfab Private Limited’ to ‘Game Changers Texfab Limited’ on December 2, 2024.

The company is engaged in finding the finest fabric material as per customer specifications and sourcing them from the right suppliers, ensuring the right material solutions. ‘Sourcing of Fabrics’ refers to the process of selecting and procuring raw materials for textile production, which includes identifying suppliers, negotiating prices, and ensuring the quality and sustainability of the fabrics. The company deals with variety of fabrics but specializes in women's wear fabrics and technical textiles fabrics, including outdoor and PVC-coated fabrics for a variety of uses such as awnings, outdoor furniture upholstery, tarpaulins, sports goods, tents, etc.

It manages a network of sourcing offices which ensures access to a range of daily as wells as premium fabrics at competitive prices. It has comprehensive retail experience stores which double up as sampling centres through which it offers a wide range of fabric materials. In these stores, it features both Ready-made and semi-stitched garments. Additionally, it offers Made to Measure garments with in-store customization and fabric value additions tailored to meet customers' specific preferences. Apart from its offline presence, the company also has its online platform, featuring variety of designs and a network of diverse suppliers, to support export houses, boutiques in creating unique samples for its clientele.

Business area of the company 

The company is engaged in the business of trading of Fabric and fabric products. It deals with variety of fabrics but specializes in women's wear fabrics and technical textiles fabrics, including outdoor and PVC-coated fabrics for a variety of uses such as awnings, outdoor furniture upholstery, tarpaulins, sports goods, tents, etc.

Products of the company

  • Cotton Fabrics
  • Silk Fabrics
  • Satin fabrics
  • Other Fabrics
  • Printed fabrics
  • Specialized collection (Self-branded)
  • Occasion fabric
  • Fabric divided by colour
  • Apparel and Accessories
  • Outdoor Fabrics- Acrylic Fabric 
  • PVC Coated Fabrics
  • Technical Textiles
  • Imported Fabrics

History and milestones

  • 2015: Incorporation of the company. 
  • 2017: Export order exceeded Rs 21 crore.
  • 2018: Surpassed sales of Rs 50 crore.
  • 2020: Setup its first deemed manufacturing unit and three Sourcing units.
  • 2021: Announced an e-commerce platform i.e. tradeuno.com.
  • 2022: Opened its first store at Udyog Vihar, Gurgaon.
  • 2023: Successful in setting up six deemed manufacturing unit.
  • 2024: Opened its second store at DLF Phase-1, Gurgaon.
  • 2024: Launched its new brand 'Fall in Love'.
  • 2024: Partnership with Suzhou Pinzheng Textile Garment Co. Ltd. and Haining Hongliang.
  • 2024: Chemical Fiber Co. Ltd. for distribution of Outdoor and PVC products respectively.
  • 2024: Successful in setting up a network of 10 sourcing units.

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

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

×