C P S Shapers Ltd

C P S Shapers Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

C P S Shapers Ltd

₹ 1,045 0.87%
04 Nov - close price
cpsshapersltd.com NSE - SME: CPS
About

Incorporated in 2012, C P S Shapers Ltd manufactures and sells compressed garments[1]

Key Points

Business Overview:[1]
CPS Shapers Limited, operating under the brand Dermawear, is India’s first R&D-led shapewear and innerwear manufacturer for both men and women. The brand focuses on designing products suited to Indian body types, climate, and attire. Dermawear has sold over 1 crore units across 3,000 SKUs and has a strong retail presence in over 6,000 outlets nationwide.

Website NSE - SM
  • Market Cap ₹ 231 Cr.
  • Current Price ₹ 1,045
  • High / Low ₹ 1,085 / 412
  • Stock P/E 1,359
  • Book Value ₹ 76.6
  • Dividend Yield 0.00 %
  • ROCE 4.81 %
  • ROE 1.18 %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Stock is trading at 13.6 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • Debtor days have increased from 43.1 to 68.0 days.
  • Working capital days have increased from 85.9 days to 148 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Textiles Textiles & Apparels Garments & Apparels

Edit Columns
Loading peers table ...

Half Yearly Results

Figures in Rs. Crores

Mar 2023 Sep 2023 Mar 2024 Sep 2024 Mar 2025
19.23 17.62 18.40 12.95 17.91
15.70 15.40 17.48 12.68 16.28
Operating Profit 3.53 2.22 0.92 0.27 1.63
OPM % 18.36% 12.60% 5.00% 2.08% 9.10%
0.12 0.01 0.14 0.04 0.01
Interest 0.54 0.70 0.82 0.53 0.52
Depreciation 0.27 0.40 0.26 0.40 0.44
Profit before tax 2.84 1.13 -0.02 -0.62 0.68
Tax % 28.87% 27.43% 300.00% -22.58% 4.41%
2.03 0.82 -0.08 -0.48 0.65
EPS in Rs 40.60 3.90 -0.38 -2.29 2.94
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
15.16 14.10 26.19 36.18 35.53 30.79
15.55 12.47 23.79 31.37 32.39 28.89
Operating Profit -0.39 1.63 2.40 4.81 3.14 1.90
OPM % -2.57% 11.56% 9.16% 13.29% 8.84% 6.17%
0.04 0.03 0.00 0.15 0.16 0.05
Interest 1.01 1.06 0.86 0.99 1.53 1.05
Depreciation 0.35 0.31 0.31 0.52 0.65 0.84
Profit before tax -1.71 0.29 1.23 3.45 1.12 0.06
Tax % -2.34% -3.45% -27.64% 28.99% 33.93% -183.33%
-1.68 0.31 1.57 2.46 0.74 0.17
EPS in Rs -33.60 6.20 31.40 49.20 3.52 0.77
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: 15%
3 Years: 6%
TTM: -13%
Compounded Profit Growth
10 Years: %
5 Years: 16%
3 Years: -52%
TTM: -77%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 136%
Return on Equity
10 Years: %
5 Years: %
3 Years: 15%
Last Year: 1%

Balance Sheet

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 0.50 0.50 0.50 0.50 2.10 2.21
Reserves -3.16 -2.85 -1.21 1.25 9.89 14.72
9.30 9.47 9.35 10.40 9.20 8.02
3.58 3.90 4.12 5.32 4.19 4.31
Total Liabilities 10.22 11.02 12.76 17.47 25.38 29.26
2.28 2.07 2.84 3.60 4.84 6.22
CWIP 0.00 0.00 0.00 0.00 0.85 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00
7.94 8.95 9.92 13.87 19.69 23.04
Total Assets 10.22 11.02 12.76 17.47 25.38 29.26

Cash Flows

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
-0.28 1.05 1.98 1.12 -2.56 -2.55
-0.15 -0.10 -1.07 -1.22 -2.71 -1.57
0.51 -0.88 -0.98 0.10 6.77 2.54
Net Cash Flow 0.08 0.08 -0.07 0.00 1.51 -1.58

Ratios

Figures in Rs. Crores

Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 29.13 57.47 36.65 26.13 35.24 68.04
Inventory Days 300.44 368.34 153.36 219.63 309.97 371.11
Days Payable 146.83 206.86 87.00 88.48 74.68 88.65
Cash Conversion Cycle 182.73 218.95 103.02 157.28 270.52 350.51
Working Capital Days -27.45 -12.94 9.48 40.66 68.62 148.30
ROCE % 19.62% 26.52% 42.71% 15.90% 4.81%

Shareholding Pattern

Numbers in percentages

Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
71.29% 71.29% 71.29% 67.70% 68.00%
2.77% 3.06% 3.06% 2.12% 0.00%
25.94% 25.66% 25.66% 30.18% 32.00%
No. of Shareholders 406331260206219

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Concalls

  • Sep 2025
    Transcript
    Notes
    PPT