Login
Products
Login
Home
Alerts
Search
Watchlist
Products

C P S Shapers Ltd

CPS
NSE
980.00
0.00%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

C P S Shapers Ltd

CPS
NSE
980.00
0.00%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
223Cr
Close
Close Price
980.00
Industry
Industry
Textiles - Readymade Apparel
PE
Price To Earnings
PS
Price To Sales
7.53
Revenue
Revenue
30Cr
Rev Gr TTM
Revenue Growth TTM
-5.45%
PAT Gr TTM
PAT Growth TTM
146.43%
Peer Comparison
How does CPS stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
CPS
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
18191818131812
Growth YoY
Revenue Growth YoY%
0.2-4.3-26.5-2.7-9.4
Expenses
ExpensesCr
16161517131614
Operating Profit
Operating ProfitCr
142102-2
OPM
OPM%
7.218.412.55.02.19.2-16.8
Other Income
Other IncomeCr
0000000
Interest Expense
Interest ExpenseCr
0111110
Depreciation
DepreciationCr
0000000
PBT
PBTCr
132001-2
Tax
TaxCr
0000000
PAT
PATCr
021001-2
Growth YoY
PAT Growth YoY%
86.4-103.9-158.5912.5-322.9
NPM
NPM%
2.510.64.7-0.4-3.73.6-17.3
EPS
EPS
0.00.05.4-0.5-1.23.0-9.2

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
16142737363130
Growth
Revenue Growth%
-7.385.438.0-2.1-14.3-3.9
Expenses
ExpensesCr
16132432332930
Operating Profit
Operating ProfitCr
0225320
OPM
OPM%
-2.511.49.013.18.76.2-1.1
Other Income
Other IncomeCr
0000000
Interest Expense
Interest ExpenseCr
1111211
Depreciation
DepreciationCr
0001111
PBT
PBTCr
-201310-1
Tax
TaxCr
0001000
PAT
PATCr
-202210-1
Growth
PAT Growth%
118.4409.756.7-70.0-77.3-922.9
NPM
NPM%
-10.82.15.96.72.00.5-4.7
EPS
EPS
-33.56.210.516.44.60.8-6.2

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
111122
Reserves
ReservesCr
-3-3-111015
Current Liabilities
Current LiabilitiesCr
998101110
Non Current Liabilities
Non Current LiabilitiesCr
445632
Total Liabilities
Total LiabilitiesCr
101113172529
Current Assets
Current AssetsCr
899141923
Non Current Assets
Non Current AssetsCr
224467
Total Assets
Total AssetsCr
101113172529

Cash Flow

Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
0121-3-3
Investing Cash Flow
Investing Cash FlowCr
00-1-1-3-2
Financing Cash Flow
Financing Cash FlowCr
1-1-1073
Net Cash Flow
Net Cash FlowCr
00002-2
Free Cash Flow
Free Cash FlowCr
0110-5-4
CFO To PAT
CFO To PAT%
16.5342.2125.847.1-346.2-1,520.4
CFO To EBITDA
CFO To EBITDA%
70.664.482.724.1-81.5-134.0

Ratios

Standalone
Financial YearMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000072118
Price To Earnings
Price To Earnings
0.00.00.00.098.0704.0
Price To Sales
Price To Sales
0.00.00.00.02.03.8
Price To Book
Price To Book
0.00.00.00.06.07.0
EV To EBITDA
EV To EBITDA
-21.65.23.82.125.566.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
54.862.051.058.963.961.3
OPM
OPM%
-2.511.49.013.18.76.2
NPM
NPM%
-10.82.15.96.72.00.5
ROCE
ROCE%
-11.820.924.236.512.44.5
ROE
ROE%
63.0-13.1-221.3140.56.21.0
ROA
ROA%
-16.42.812.314.12.90.6
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.