WEBSITE BSE:544594 NSE: TRADEUNO Inc. Year: 2015 Industry: Textile My Bucket: Add Stock
Last updated: 11:22
No Notes Added Yet
Game Changers Texfab Ltd. is a textile-sourcing and fabric-supply company that operates on an asset-light model, meaning it outsources actual manufacturing and focuses on sourcing, designing, quality control and distribution. The company deals in a wide range of fabrics — especially women’s wear materials and technical textiles used in awnings, tarpaulins, upholstery and outdoor products. It serves both B2B clients such as garment manufacturers, export houses and boutiques, and B2C customers through its retail and online channels. It offer...Read More
Game Changers Texfab Ltd. is a textile-sourcing and fabric-supply company that operates on an asset-light model, meaning it outsources actual manufacturing and focuses on sourcing, designing, quality control and distribution. The company deals in a wide range of fabrics — especially women’s wear materials and technical textiles used in awnings, tarpaulins, upholstery and outdoor products. It serves both B2B clients such as garment manufacturers, export houses and boutiques, and B2C customers through its retail and online channels. It offers raw fabrics, customised garments and ready-to-wear/semi-stitched clothing, supporting clients with product selection, bulk sourcing and logistics management. The company has shown healthy growth, with revenue rising to around ₹115 crore in FY25 and profit increasing significantly due to operational efficiency and better demand. Its business benefits from low fixed costs, a wide supplier network, a diverse product mix and multi-channel sales. Game Changers Texfab is expanding its sourcing capabilities and consumer-facing garment line, aiming to strengthen its retail and e-commerce presence. With rising demand for fabrics and customised apparel in India, the company is strategically positioned to scale further, provided it maintains supply-chain reliability and adapts to evolving fashion and textile trends ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹207 Cr.
Stock P/E 17.1
P/B 2.7
Current Price ₹115.5
Book Value ₹ 42.4
Face Value 10
52W High ₹162
Dividend Yield 0%
52W Low ₹ 100
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(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 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|
| Net Sales | 35 | 100 | 98 | 116 | |
| Other Income | 0 | 0 | 0 | 0 | |
| Total Income | 35 | 101 | 98 | 116 | |
| Total Expenditure | 34 | 99 | 91 | 97 | |
| Operating Profit | 1 | 1 | 7 | 19 | |
| Interest | 0 | 1 | 1 | 2 | |
| Depreciation | 0 | 0 | 0 | 1 | |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | |
| Profit Before Tax | 0 | 1 | 6 | 16 | |
| Provision for Tax | 0 | 0 | 1 | 4 | |
| Profit After Tax | 0 | 1 | 4 | 12 | |
| Adjustments | 0 | 0 | 0 | 0 | |
| Profit After Adjustments | 0 | 1 | 4 | 12 | |
| Adjusted Earnings Per Share | 0.1 | 0.4 | 1367.7 | 9.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 18% | 49% | 0% | 0% |
| Operating Profit CAGR | 171% | 167% | 0% | 0% |
| PAT CAGR | 200% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 81% | 52% | 40% | 40% |
| ROCE Average | 86% | 50% | 39% | 39% |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Shareholder's Funds | 3 | 5 | 9 | 21 |
| Minority's Interest | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | -0 | 1 | 4 | 3 |
| Total Current Liabilities | 8 | 16 | 28 | 27 |
| Total Liabilities | 12 | 22 | 41 | 51 |
| Fixed Assets | 1 | 1 | 6 | 6 |
| Other Non-Current Assets | 2 | 2 | 0 | 0 |
| Total Current Assets | 9 | 19 | 35 | 45 |
| Total Assets | 12 | 22 | 41 | 51 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 |
| Cash Flow from Operating Activities | -0 | -2 | 3 | 3 |
| Cash Flow from Investing Activities | -0 | -0 | -1 | -2 |
| Cash Flow from Financing Activities | 0 | 2 | -2 | -2 |
| Net Cash Inflow / Outflow | 0 | 0 | 0 | -0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 0 |
| # | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.12 | 0.42 | 1367.69 | 9.64 |
| CEPS(Rs) | 0.28 | 0.51 | 1469.94 | 10.45 |
| DPS(Rs) | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 2.75 | 3.73 | 2863.81 | 16.78 |
| Core EBITDA Margin(%) | 2.23 | 1.27 | 6.93 | 16.17 |
| EBIT Margin(%) | 1.84 | 1.23 | 6.63 | 15.31 |
| Pre Tax Margin(%) | 0.57 | 0.6 | 5.84 | 13.98 |
| PAT Margin (%) | 0.41 | 0.53 | 4.36 | 10.44 |
| Cash Profit Margin (%) | 0.97 | 0.64 | 4.69 | 11.32 |
| ROA(%) | 1.19 | 3.11 | 13.54 | 26.14 |
| ROE(%) | 4.28 | 13.08 | 62.73 | 80.59 |
| ROCE(%) | 7.92 | 12.86 | 50.63 | 85.96 |
| Receivable days | 77.67 | 39.04 | 58.25 | 69.22 |
| Inventory Days | 16.96 | 8.31 | 28.43 | 45.12 |
| Payable days | 27.07 | 20.92 | 61.57 | 71.06 |
| PER(x) | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.13 | 0.06 | 0.06 | 0.16 |
| EV/Core EBITDA(x) | 5.62 | 4.73 | 0.8 | 0.97 |
| Net Sales Growth(%) | 0 | 186.49 | -2.64 | 18.11 |
| EBIT Growth(%) | 0 | 91.94 | 422.83 | 172.84 |
| PAT Growth(%) | 0 | 263.36 | 708.79 | 182.74 |
| EPS Growth(%) | 0 | 258.7 | 0 | -99.3 |
| Debt/Equity(x) | 1.4 | 1.38 | 0.62 | 0.27 |
| Current Ratio(x) | 1.11 | 1.16 | 1.27 | 1.68 |
| Quick Ratio(x) | 0.92 | 0.97 | 0.83 | 1.07 |
| Interest Cover(x) | 1.45 | 1.96 | 8.47 | 11.52 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 |
| # | Sep 2025 | Oct 2025 | Nov 2025 | Mar 2026 |
|---|---|---|---|---|
| Promoter | 0 | 69.02 | 0 | 69.02 |
| FII | 0 | 7.65 | 0 | 0.59 |
| DII | 0 | 5.51 | 0 | 0.68 |
| Public | 0 | 17.82 | 0 | 29.71 |
| Others | 0 | 0 | 0 | 0 |
| Total | 0 | 100 | 0 | 100 |
| # | Sep 2025 | Oct 2025 | Nov 2025 | Mar 2026 |
|---|---|---|---|---|
| Promoter | 0 | 1.24 | 0 | 1.24 |
| FII | 0 | 0.14 | 0 | 0.01 |
| DII | 0 | 0.1 | 0 | 0.01 |
| Public | 0 | 0.32 | 0 | 0.53 |
| Others | 0 | 0 | 0 | 0 |
| Total | 0 | 1.79 | 0 | 1.79 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
ChatGPT
Claude
Perplexity
