Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹223Cr
Textiles - Readymade Apparel
Rev Gr TTM
Revenue Growth TTM
-5.45%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

CPS
VS
| Quarter | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 0.2 | -4.3 | -26.5 | -2.7 | -9.4 |
| 16 | 16 | 15 | 17 | 13 | 16 | 14 |
Operating Profit Operating ProfitCr |
| 7.2 | 18.4 | 12.5 | 5.0 | 2.1 | 9.2 | -16.8 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 1 | 1 | 1 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 1 | 3 | 2 | 0 | 0 | 1 | -2 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | | 86.4 | -103.9 | -158.5 | 912.5 | -322.9 |
| 2.5 | 10.6 | 4.7 | -0.4 | -3.7 | 3.6 | -17.3 |
| 0.0 | 0.0 | 5.4 | -0.5 | -1.2 | 3.0 | -9.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | -7.3 | 85.4 | 38.0 | -2.1 | -14.3 | -3.9 |
| 16 | 13 | 24 | 32 | 33 | 29 | 30 |
Operating Profit Operating ProfitCr |
| -2.5 | 11.4 | 9.0 | 13.1 | 8.7 | 6.2 | -1.1 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 2 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| -2 | 0 | 1 | 3 | 1 | 0 | -1 |
| 0 | 0 | 0 | 1 | 0 | 0 | 0 |
|
| | 118.4 | 409.7 | 56.7 | -70.0 | -77.3 | -922.9 |
| -10.8 | 2.1 | 5.9 | 6.7 | 2.0 | 0.5 | -4.7 |
| -33.5 | 6.2 | 10.5 | 16.4 | 4.6 | 0.8 | -6.2 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 1 | 1 | 1 | 1 | 2 | 2 |
| -3 | -3 | -1 | 1 | 10 | 15 |
Current Liabilities Current LiabilitiesCr | 9 | 9 | 8 | 10 | 11 | 10 |
Non Current Liabilities Non Current LiabilitiesCr | 4 | 4 | 5 | 6 | 3 | 2 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 8 | 9 | 9 | 14 | 19 | 23 |
Non Current Assets Non Current AssetsCr | 2 | 2 | 4 | 4 | 6 | 7 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 1 | 2 | 1 | -3 | -3 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | -1 | -1 | -3 | -2 |
Financing Cash Flow Financing Cash FlowCr | 1 | -1 | -1 | 0 | 7 | 3 |
|
Free Cash Flow Free Cash FlowCr | 0 | 1 | 1 | 0 | -5 | -4 |
| 16.5 | 342.2 | 125.8 | 47.1 | -346.2 | -1,520.4 |
CFO To EBITDA CFO To EBITDA% | 70.6 | 64.4 | 82.7 | 24.1 | -81.5 | -134.0 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 72 | 118 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 98.0 | 704.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 | 3.8 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 6.0 | 7.0 |
| -21.6 | 5.2 | 3.8 | 2.1 | 25.5 | 66.3 |
Profitability Ratios Profitability Ratios |
| 54.8 | 62.0 | 51.0 | 58.9 | 63.9 | 61.3 |
| -2.5 | 11.4 | 9.0 | 13.1 | 8.7 | 6.2 |
| -10.8 | 2.1 | 5.9 | 6.7 | 2.0 | 0.5 |
| -11.8 | 20.9 | 24.2 | 36.5 | 12.4 | 4.5 |
| 63.0 | -13.1 | -221.3 | 140.5 | 6.2 | 1.0 |
| -16.4 | 2.8 | 12.3 | 14.1 | 2.9 | 0.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
CPS Shapers Limited, operating under the flagship brand **Dermawear**, is a leading Indian manufacturer of compression garments and functional innerwear. Established in **2012** and listed on the **NSE SME platform** in **August 2023**, the company has evolved from a specialized provider of medical-grade compression wear into a comprehensive bodywear brand. The company employs an integrated business model encompassing in-house R&D, automated manufacturing, and an omni-channel distribution strategy tailored specifically to the Indian body type, climate, and cultural attire.
---
### **Integrated Manufacturing & Proprietary Technology**
The company manages the entire production lifecycle in-house—from design and product development to final dispatch—ensuring stringent quality control and cost efficiency.
* **Manufacturing Infrastructure:** Operates a **30,000 sq. ft.** state-of-the-art facility in **Meerut** with a workforce of **400+** skilled technicians.
* **Production Capacity:** Currently produces **1 Lakh units per month** (on an 8-hour shift), with the infrastructure scalable to double this capacity as demand grows.
* **Technological Edge:** Recent upgrades include **automated fabric cutting machines**, high-speed sewing units, and specialized **fabric bonding technology**.
* **R&D Innovations:** CPS Shapers has pioneered several "India-first" technologies to eliminate consumer pain points like skin irritation and visible garment lines.
| Technology / Series | Key Features & Benefits |
| :--- | :--- |
| **Breezeology** | Uses **nylon-polyester blends** fused with **PUR and silicone glue** for a seamless, "weight-free" finish. |
| **Cotton-Bonded Tech** | **India’s first** cotton-fused innerwear; uses heat-bonding to fuse breathable cotton layers without stitches. |
| **Bonded Technology** | Replaces traditional seams with **Hot-Melt (Thermal) Bonding** and adhesive tapes for an invisible fit. |
| **Zenrik Series** | High-performance men's range featuring **advanced bonded technology** and targeted compression. |
---
### **Product Portfolio & Market Segmentation**
The company operates a **single reportable segment** focused on shapewear and innerwear, maintaining a portfolio of over **3,000 SKUs**.
* **Shapewear (Men & Women):** Targeted compression garments including waist cinchers, corsets, high-waist shapers, and tummy reducers.
* **Functional Innerwear:** A range of bras (sports, bonded, and everyday), panties, and trunks designed for seamless comfort.
* **Athleisure & Support:** Performance wear for active lifestyles and therapeutic garments such as compression stockings and post-surgical support belts.
* **Specialized Men’s Segment:** One of the few Indian brands offering a dedicated men's line, including **Zenrik G** for **Gynecomastia support** and posture correction vests.
* **Upcoming Launches (Dec 2025):** Expansion into Men’s Wrestler Shapewear, High-Waist Shapewear, and Glue-Bonded Trunks/Briefs.
---
### **Omni-Channel Distribution & Market Reach**
CPS Shapers utilizes a regionally clustered distribution model to reduce transit time and improve cost-effectiveness across urban and rural India.
* **Offline Presence:** A network of **30+ authorized distributors** supplying **6,000+ retail touchpoints**, including Multi-Brand Outlets (MBOs) and specialized lingerie stores.
* **Online & D2C:** Robust direct-to-consumer presence via **www.dermawear.co.in** and major marketplaces including **Amazon, Flipkart, Nykaa, Myntra, and Swiggy Instamart**.
* **Retailer Loyalty:** A **Retailer Reward Points Program** incentivizes partners based on purchase volumes, redeemable for lifestyle and utility gifts.
* **Physical Expansion:** Opened the first **Exclusive Retail Store** in **Greater Noida** (Dec 2025), with plans to expand further in the **NCR region**.
---
### **Strategic Growth Pillars: White-Labeling & Global Expansion**
The company is transitioning from a pure-play brand into a manufacturing partner for major domestic and international labels.
* **Institutional Partnerships:**
* **DaMENSCH:** Received purchase orders totaling **₹0.86 crore** (Feb 2026) following successful factory audits.
* **JOCKEY INDIA:** Currently in the **Garment Performance Test (GPT)** phase for potential innerwear manufacturing.
* **Nykaa:** Initiated vendor assessment and comprehensive factory audits for potential white-labeling engagements.
* **International Standards:** Secured **OEKO-TEX® Certification** in **December 2025** (valid through **2026**), certifying products meet international safety standards. This is a critical step for the company's planned entry into the **European market**.
* **Market Opportunity:** Capitalizing on an Indian shapewear market projected to grow at a **9% CAGR (2023-2028)**.
---
### **Financial Performance & Capital Structure**
The company has demonstrated significant growth in its capital base and net worth since its transition to a **Public Limited Company** in June 2023.
| Metric | FY 2022-23 | FY 2023-24 | FY 2024-25 |
| :--- | :--- | :--- | :--- |
| **Revenue** | - | - | **₹308 Cr** |
| **Paid-up Share Capital** | **₹0.50 Cr** | **₹2.10 Cr** | **₹2.21 Cr** |
| **Net Worth** | **₹1.75 Cr** | **₹11.99 Cr** | **₹16.93 Cr** |
**Capital Raising History:**
* **Aug 2023 (IPO):** Raised **₹11.10 Crore** at **₹185** per share.
* **Jan 2025:** Raised **₹5.00 Crore** via Preferential Equity at **₹450** per share.
* **Nov 2025:** Raised **₹5.02 Crore** via Preferential Equity and **₹0.99 Crore** via Convertible Warrants at **₹750** per share.
**Debt Profile:**
The company maintains a stable solvency position with **no cash losses** in the current year. It successfully **foreclosed** an HDFC Bank Working Capital Term Loan in FY25. Remaining facilities include a **60-month term loan** at **9% p.a.** and vehicle financing at **7.50% p.a.**
---
### **Risk Factors & Mitigation**
* **Competitive Intensity:** Faces pressure from large organized enterprises, international entrants, and aggressive startups.
* **Input Costs:** Vulnerable to fluctuations in **cotton, yarn, and chemical** prices. For the recent period, foreign exchange outgo was **₹401.97 Lakhs** (primarily for technology/materials) against earnings of **₹28.89 Lakhs**.
* **Trend Sensitivity:** Shapewear is a "brand-sensitive" fashion accessory; the company must constantly innovate to counter low brand loyalty in the mass market.
* **Concentration Risk:** Operates as a **single reportable segment**, making it highly dependent on the growth of the shapewear and innerwear category.