C P S Shapers Ltd
Incorporated in 2012, C P S Shapers Ltd manufactures and sells compressed garments[1]
- Market Cap ₹ 162 Cr.
- Current Price ₹ 731
- High / Low ₹ 880 / 250
- Stock P/E 951
- Book Value ₹ 76.6
- Dividend Yield 0.00 %
- ROCE 4.81 %
- ROE 1.18 %
- Face Value ₹ 10.0
Pros
Cons
- Stock is trading at 9.54 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
- Promoter holding has decreased over last quarter: -3.59%
- 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
Half Yearly Results
Figures in Rs. Crores
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: | 161% |
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% |
Documents
Announcements
-
Copy of Newspaper Publication
23 August 2025 - Notice of 13th AGM on VC, e-voting details and cut-off date published Aug 23, 2025.
-
Copy of Newspaper Publication
19 August 2025 - CPS Shapers: Notice of 13th AGM via VC/OAVM published Aug 19, 2025.
-
Shareholders meeting
14 August 2025 - Notice of 13th AGM on Sept 26, 2025; includes financials adoption, director re-appointment, secretarial auditor appointment.
-
Appointment
14 August 2025 - Reappointment of M/s Prem Chand Jain & Associates as internal auditor for FY 2025-26.
-
Outcome of Board Meeting
14 August 2025 - Board approved 13th AGM notice, e-voting details, and reappointed internal auditor for FY 2025-26.
Business Overview:[1][2]
CPSSL's brand Dermawear offers a varied range of premium quality Shapewear for women and men. It offers an athleisure range for athletic and casual dressing, along with a range of comfortable sports bras. Company does e-tailing through its own website. Also, it has established partnerships with leading e-commerce players in domestic and international market