Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹206 Cr.
Stock P/E
1227.2
P/B
13.1
Current Price
₹980
Book Value
₹ 74.6
Face Value
10
52W High
₹1349.3
52W Low
₹ 660
Dividend Yield

CPS Shapers Overview

1. Business Overview

CPS Shapers Ltd. is an Indian company primarily engaged in the manufacturing and selling of shapewear, activewear, and other related apparel products for men and women. The company operates under the brand name "Dermawear". Its core business model involves designing, producing, and distributing its products through a multi-channel approach, including a direct-to-consumer (D2C) model via its website, a pan-India network of distributors and retailers, and online marketplaces. It makes money by selling its branded apparel products directly to consumers and through its distribution network.

2. Key Segments / Revenue Mix

While specific revenue contribution percentages for each segment are not readily available in public domain, CPS Shapers' primary product categories include:

Shapewear: A wide range of products for men and women aimed at body shaping and contouring.

Activewear: Apparel designed for physical activities, including sportswear, leggings, and T-shirts.

Thermals/Innerwear: Products designed for warmth and comfort, often including specialized innerwear.

Other Apparel: May include hosiery, vests, and other casual wear.

Sales channels include offline retail (multi-brand outlets, large format stores), online marketplaces, and its own e-commerce platform.

3. Industry & Positioning

CPS Shapers operates in the Indian textile and apparel industry, specifically within the niche but growing segments of shapewear and activewear. This industry is characterized by increasing urbanization, rising disposable incomes, and a growing emphasis on health, wellness, and body aesthetics. The market is fragmented with both organized and unorganized players. CPS Shapers, with its "Dermawear" brand, positions itself as an established player known for quality and specialized products within the premium to mid-segment. It competes with other domestic and international brands in shapewear (e.g., Zivame, Clovia, Amante, Marks & Spencer) and activewear (e.g., Decathlon, Nike, Adidas, Puma, various domestic brands).

4. Competitive Advantage (Moat)

CPS Shapers possesses several potential competitive advantages:

Established Brand (Dermawear): "Dermawear" has a presence in the Indian market, building trust and recognition among consumers for its specialized shapewear and activewear products.

Distribution Network: A pan-India offline distribution network, complemented by an online presence, provides significant reach.

Product Specialization: A focus on niche segments like shapewear and functional activewear allows for expertise and product differentiation.

Manufacturing Capabilities: In-house manufacturing provides control over quality, production costs, and lead times.

5. Growth Drivers

Growing Health & Wellness Trends: Increasing consumer focus on fitness, healthy lifestyles, and body image drives demand for activewear and shapewear.

Rising Disposable Incomes & Urbanization: Increases discretionary spending on specialized apparel, particularly in urban and semi-urban areas.

E-commerce Penetration: Further growth in online retail allows the company to expand its reach to a wider customer base at lower distribution costs.

Organized Retail Growth: Expansion into more organized retail chains and large format stores provides additional sales avenues.

Women's Empowerment & Changing Lifestyles: Increasing participation of women in the workforce and their changing fashion preferences contribute to demand for modern innerwear and activewear.

Product Diversification: Expansion into new, related product categories or geographical markets could fuel growth.

6. Risks

Intense Competition: The apparel market is highly competitive with numerous domestic and international brands, including fast fashion players, constantly vying for market share.

Changing Fashion Trends: Apparel is highly susceptible to rapid changes in fashion and consumer preferences, requiring continuous product innovation and inventory management.

Raw Material Price Volatility: Fluctuations in the prices of raw materials (e.g., fabric, elastic) can impact production costs and profit margins.

Supply Chain Disruptions: Reliance on specific suppliers or manufacturing processes can lead to risks from geopolitical events, natural disasters, or logistics issues.

Economic Downturn: A slowdown in the economy could reduce discretionary spending on apparel, impacting sales.

Inventory Management: Inefficient inventory management can lead to obsolescence, markdowns, and reduced profitability.

7. Management & Ownership

CPS Shapers Ltd. is promoted by the Patel family. Mr. Rameshkumar Garachbhai Patel is the Chairman and Managing Director, with Mr. Jayeshkumar Garachbhai Patel serving as a Whole Time Director. The management team typically brings experience in the textile and apparel sector. As a listed entity, it would have public shareholders, but the promoters usually retain a significant ownership stake, indicating strong commitment to the company's long-term vision.

8. Outlook

CPS Shapers Ltd. operates in attractive segments of the Indian apparel market, specifically shapewear and activewear, which are benefiting from strong tailwinds like increasing health consciousness and rising disposable incomes. The "Dermawear" brand has an established presence and a multi-channel distribution strategy that positions it well to capture growth. The company's in-house manufacturing capabilities offer some control over quality and costs.

However, the company faces significant competition from both domestic and international brands, and is exposed to risks associated with rapidly changing fashion trends and raw material price volatility. Its ability to continuously innovate, manage inventory efficiently, and effectively scale its distribution, especially in the competitive online space, will be crucial. While the market offers substantial growth opportunities, execution and sustained brand appeal will determine its long-term success.

CPS Shapers Share Price

Live · NSE · Inception: 2012
| |
Volume
Price

CPS Shapers Quarterly Price

Show Value Show %

CPS Shapers Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

CPS Shapers Profit & Loss

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 14 27 37 36 31
Other Income 0 0 0 0 0
Total Income 14 27 37 36 31
Total Expenditure 13 24 32 33 29
Operating Profit 2 2 5 3 2
Interest 1 1 1 2 1
Depreciation 0 0 1 1 1
Exceptional Income / Expenses 0 0 0 0 0
Profit Before Tax 0 1 3 1 0
Provision for Tax -0 -0 1 0 -0
Profit After Tax 0 2 2 1 0
Adjustments 0 0 0 0 0
Profit After Adjustments 0 2 2 1 0
Adjusted Earnings Per Share 2.5 10.5 16.4 3.5 0.8

CPS Shapers Balance Sheet

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds -2 -1 2 12 17
Minority's Interest 0 0 0 0 0
Borrowings 4 5 6 2 2
Other Non-Current Liabilities 0 -0 1 0 0
Total Current Liabilities 9 8 10 11 10
Total Liabilities 11 12 17 25 29
Fixed Assets 2 3 4 5 6
Other Non-Current Assets 0 0 0 1 0
Total Current Assets 9 9 14 19 23
Total Assets 11 12 17 25 29

CPS Shapers Cash Flow

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 0 0 0 0 2
Cash Flow from Operating Activities 1 2 1 -3 -3
Cash Flow from Investing Activities -0 -1 -1 -3 -2
Cash Flow from Financing Activities -1 -1 0 7 3
Net Cash Inflow / Outflow 0 -0 -0 2 -2
Closing Cash & Cash Equivalent 0 0 0 2 0

CPS Shapers Ratios

# Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 2.54 10.47 16.41 3.52 0.76
CEPS(Rs) 4.59 12.51 19.85 6.63 4.55
DPS(Rs) 0 0 0 0 0
Book NAV/Share(Rs) -15.2 -4.73 11.67 57.09 76.57
Core EBITDA Margin(%) 11.88 8.96 13.07 8.71 6.17
EBIT Margin(%) 9.91 7.83 12.07 7.33 3.61
Pre Tax Margin(%) 2.55 4.62 9.38 3.09 0.21
PAT Margin (%) 2.64 5.89 6.68 2.05 0.54
Cash Profit Margin (%) 4.79 7.03 8.09 3.87 3.26
ROA(%) 3.52 13.66 16.59 3.45 0.62
ROE(%) 0 0 472.59 10.76 1.16
ROCE(%) 19.83 26.38 42.72 15.83 4.83
Receivable days 56.23 33.17 25.87 30.48 54.23
Inventory Days 139.89 75.36 72.46 102.12 137.13
Payable days 207.02 86.77 81.86 88.78 84.94
PER(x) 0 0 0 98.05 705.43
Price/Book(x) 0 0 0 6.04 6.99
Dividend Yield(%) 0 0 0 0 0
EV/Net Sales(x) 0.67 0.36 0.29 2.22 4.09
EV/Core EBITDA(x) 5.59 4.03 2.16 24.28 64.63
Net Sales Growth(%) 0 85.42 37.97 -2.15 -14.34
EBIT Growth(%) 0 46.5 112.56 -40.6 -57.77
PAT Growth(%) 0 312.77 56.69 -69.98 -77.3
EPS Growth(%) 0 312.77 56.69 -78.55 -78.45
Debt/Equity(x) -4.16 -13.18 5.94 0.77 0.47
Current Ratio(x) 0.95 1.11 1.44 1.78 2.25
Quick Ratio(x) 0.34 0.44 0.49 0.75 1.05
Interest Cover(x) 1.35 2.44 4.49 1.73 1.06
Total Debt/Mcap(x) 0 0 0 0.13 0.07

CPS Shapers Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 65.71 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 34.29 %
# Sep 2023 Mar 2024 Sep 2024 Mar 2025 Sep 2025 Mar 2026
Promoter 71.2971.2971.2967.767.765.71
FII 000000
DII 2.773.063.062.1200
Public 28.7128.7128.7132.332.334.29
Others 000000
Total 100100100100100100

CPS Shapers Peer Comparison

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -14% +5%
Operating Profit CAGR -33% 0%
PAT CAGR -100% -100%
Share Price CAGR +23%
ROE Average +1% +162% +97% +97%
ROCE Average +5% +21% +22% +22%

News & Updates

See more…

CPS Shapers Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 162%
  • Debtor days have improved from 88.78 to 84.94days.
  • Company is almost debt free.

Cons

  • Stock is trading at 13.1 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp