Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:45 am
Author: Getaka|Social: XLinkedIn

Celebrity Fashions Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹13.53Undervalued by 113.41%vs CMP ₹6.34

P/E (15.0) × ROE (67.0%) × BV (₹1.65) × DY (2.00%)

Defaults: P/E=15

₹6.74Fairly Valued by 6.31%vs CMP ₹6.34
MoS: +5.9% (Thin)Confidence: 33/100 (Low)Models: 2 Under, 2 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹9.6541%Under (+52.2%)
Net Asset ValueAssets₹1.5524%Over (-75.6%)
ROCE CapitalReturns₹0.4416%Over (-93.1%)
Revenue MultipleRevenue₹12.7918%Under (+101.7%)
Consensus (4 models)₹6.74100%Fairly Valued
Key Drivers: EPS CAGR -28.7% drags value — could be higher if earnings stabilize. | Wide model spread (₹0–₹13) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -28.7% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

46
Celebrity Fashions Ltd scores 46/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health54/100 · Moderate
ROCE 13.2% GoodROE 67.0% ExcellentD/E 15.32 High debtInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed
Smart Money30/100 · Weak
FII holding down -1.07% (6mo) SellingPromoter holding at 33.4% Stable
Earnings Quality50/100 · Moderate
OPM contracting (7% → 1%) DecliningWorking capital: -19 days (improving) Efficient
Quarterly Momentum35/100 · Weak
Revenue (4Q): -14% YoY Declining
Industry Rank50/100 · Moderate
ROCE 13.2% vs industry 11.4% AverageROE 67.0% vs industry 15.7% Above peers3Y sales CAGR: -20% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:45 am

Market Cap 40.9 Cr.
Current Price 6.34
Intrinsic Value₹6.74
High / Low 15.4/5.41
Stock P/E
Book Value 1.65
Dividend Yield0.00 %
ROCE13.2 %
ROE67.0 %
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Celebrity Fashions Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Haria Exports Ltd 7.63 Cr. 6.61 10.2/4.7358.7 12.30.00 %0.78 %0.78 % 10.0
Haria Apparels Ltd 8.36 Cr. 5.47 7.65/4.5610.4 4.350.00 %15.1 %14.7 % 10.0
Garment Mantra Lifestyle Ltd 65.3 Cr. 1.47 2.29/1.127.07 1.510.00 %7.38 %7.31 % 1.00
Cityman Ltd 15.0 Cr. 12.8 27.5/11.0 5.740.00 %4.18 %% 10.0
Bizotic Commercial Ltd 913 Cr. 947 1,053/81.084.3 82.70.00 %11.4 %7.61 % 10.0
Industry Average4,184.42 Cr1,215.8433.42143.320.29%11.36%15.66%7.21

All Competitor Stocks of Celebrity Fashions Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 95.2296.8096.1280.1471.8994.4736.2439.3538.1651.5140.6742.5245.38
Expenses 87.7195.3690.0175.4267.0390.8442.0940.7938.5450.4744.8644.1446.14
Operating Profit 7.511.446.114.724.863.63-5.85-1.44-0.381.04-4.19-1.62-0.76
OPM % 7.89%1.49%6.36%5.89%6.76%3.84%-16.14%-3.66%-1.00%2.02%-10.30%-3.81%-1.67%
Other Income -0.393.010.010.080.000.180.000.000.070.340.030.080.06
Interest 2.221.872.272.122.352.931.111.161.492.011.411.421.73
Depreciation 2.402.082.062.062.061.941.601.581.571.521.160.990.99
Profit before tax 2.500.501.790.620.45-1.06-8.56-4.18-3.37-2.15-6.73-3.95-3.42
Tax % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Net Profit 2.500.501.790.620.45-1.06-8.56-4.18-3.37-2.15-6.73-3.95-3.42
EPS in Rs 0.480.090.330.110.08-0.19-1.51-0.74-0.60-0.36-1.13-0.66-0.57

Last Updated: February 6, 2026, 9:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 23, 2026, 5:46 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 235206197192204231232233328364343165180
Expenses 225196189185193215214227306343323172186
Operating Profit 1010971016186222119-7-6
OPM % 4%5%4%4%5%7%8%3%7%6%6%-4%-3%
Other Income 11429-63016100001
Interest 89977786671067
Depreciation 5787769778865
Profit before tax 8-221-13-1317-6962-18-16
Tax % 0%0%0%0%0%0%0%0%0%0%0%0%
Net Profit 8-221-13-1317-6962-18-16
EPS in Rs 2.29-0.595.49-3.06-0.190.683.53-1.171.701.140.33-3.06-2.72
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-125.00%1150.00%-161.90%92.31%400.00%466.67%-135.29%250.00%-33.33%-66.67%-1000.00%
Change in YoY Net Profit Growth (%)0.00%1275.00%-1311.90%254.21%307.69%66.67%-601.96%385.29%-283.33%-33.33%-933.33%

Celebrity Fashions Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-2%
5 Years:-7%
3 Years:-20%
TTM:-40%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-91%
Stock Price CAGR
10 Years:1%
5 Years:22%
3 Years:-21%
1 Year:-27%
Return on Equity
10 Years:%
5 Years:-8%
3 Years:-13%
Last Year:-67%

Last Updated: September 5, 2025, 1:40 am

Balance Sheet

Last Updated: December 4, 2025, 1:05 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 36393942464848485254576060
Reserves -60-63-42-54-56-54-38-44-37-27-23-39-50
Borrowings 1181059593989184898184676856
Other Liabilities 45353937404951658570425945
Total Liabilities 140117131118128134145157181181143147110
Fixed Assets 65594640343039282326312523
CWIP 0000000000000
Investments 0000000000000
Other Assets 745885789310410613015815511212287
Total Assets 140117131118128134145157181181143147110

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 3110501517-71215293
Cash from Investing Activity + 0032-1-1-1162-1-7-1-2
Cash from Financing Activity + -5-12-32-41-12-354-11-3-33-0
Net Cash Flow -2-1-0-001-2-005-50
Free Cash Flow 310324-11317-7129283
CFO/OP 30%108%8%68%5%92%96%-107%57%69%150%-48%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-108.00-95.00-86.00-86.00-88.00-75.00-66.00-83.00-59.00-63.00-48.00-75.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 5432674865544685753359117
Inventory Days 649013014013614917315812817364232
Days Payable 7663878487627378685823128
Cash Conversion Cycle 4259110105114141147165135147101221
Working Capital Days -46-66-15-22-14-5-1159714-19
ROCE %6%8%3%2%7%12%10%0%16%13%11%-13%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 38.66%36.96%36.96%36.96%35.32%35.32%35.32%35.32%35.32%33.42%33.42%33.42%
FIIs 16.39%20.07%20.11%11.63%15.53%15.68%15.55%15.54%15.12%14.33%14.05%14.05%
Public 44.94%42.97%42.94%51.41%49.15%48.99%49.14%49.13%49.56%52.25%52.52%52.54%
No. of Shareholders 18,07317,91519,71020,37820,40020,95222,45922,23421,89922,17721,71721,404

Shareholding Pattern Chart

No. of Shareholders

Celebrity Fashions Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -3.260.401.301.30-1.26
Diluted EPS (Rs.) -3.260.401.301.30-1.26
Cash EPS (Rs.) -2.011.762.663.110.24
Book Value[Excl.RevalReserv]/Share (Rs.) 3.446.014.942.900.76
Book Value[Incl.RevalReserv]/Share (Rs.) 3.446.014.942.900.76
Revenue From Operations / Share (Rs.) 27.6960.5967.3863.4248.73
PBDIT / Share (Rs.) -1.043.464.004.271.46
PBIT / Share (Rs.) -2.092.032.472.860.04
PBT / Share (Rs.) -3.060.321.141.70-1.17
Net Profit / Share (Rs.) -3.060.321.141.70-1.17
PBDIT Margin (%) -3.765.715.936.732.99
PBIT Margin (%) -7.553.343.674.500.09
PBT Margin (%) -11.040.531.682.67-2.39
Net Profit Margin (%) -11.040.531.682.67-2.39
Return on Networth / Equity (%) -88.855.4123.0358.61-152.60
Return on Capital Employeed (%) -41.3421.0125.8633.320.52
Return On Assets (%) -12.411.293.404.85-3.53
Long Term Debt / Equity (X) -0.110.030.070.603.00
Total Debt / Equity (X) 2.601.292.313.7415.32
Asset Turnover Ratio (%) 1.142.122.011.941.54
Current Ratio (X) 0.971.191.141.111.09
Quick Ratio (X) 0.570.770.390.580.56
Inventory Turnover Ratio (X) 3.932.602.713.002.39
Interest Coverage Ratio (X) -1.082.032.993.691.20
Interest Coverage Ratio (Post Tax) (X) -2.161.191.852.470.03
Enterprise Value (Cr.) 108.85147.42143.42141.99107.92
EV / Net Operating Revenue (X) 0.650.430.390.430.46
EV / EBITDA (X) -17.507.536.646.4315.51
MarketCap / Net Operating Revenue (X) 0.340.280.190.200.11
Price / BV (X) 2.772.862.634.547.62
Price / Net Operating Revenue (X) 0.340.280.190.200.11
EarningsYield -0.320.010.080.12-0.20

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Celebrity Fashions Ltd. is a Public Limited Listed company incorporated on 28/04/1988 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification Number(CIN) is L17121TN1988PLC015655 and registration number is 015655. Currently Company is involved in the business activities of Manufacture of wearing apparel, except fur apparel. Company's Total Operating Revenue is Rs. 165.26 Cr. and Equity Capital is Rs. 59.68 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Textiles - Readymade ApparelsSDF-IV & C2, 3rd Main Road, Chennai (Madras) Tamil Nadu 600045Contact not found
Management
NamePosition Held
Mr. Venkatesh RajagopalChairman
Mr. Vidyuth RajagopalManaging Director
Mrs. Rama RajagopalWhole Time Director
Mr. Manoj MohankaIndependent Director
Mr. Sanjiv DewanIndependent Director
Mr. Jandhyala SureshIndependent Director

FAQ

What is the intrinsic value of Celebrity Fashions Ltd and is it undervalued?

As of 19 April 2026, Celebrity Fashions Ltd's intrinsic value is ₹6.74, which is 6.31% higher than the current market price of ₹6.34, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (67.0 %), book value (₹1.65), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Celebrity Fashions Ltd?

Celebrity Fashions Ltd is trading at ₹6.34 as of 19 April 2026, with a FY2026-2027 high of ₹15.4 and low of ₹5.41. The stock is currently near its 52-week low. Market cap stands at ₹40.9 Cr..

How does Celebrity Fashions Ltd's P/E ratio compare to its industry?

Celebrity Fashions Ltd has a P/E ratio of , which is below the industry average of 33.42. This is broadly in line with or below the industry average.

Is Celebrity Fashions Ltd financially healthy?

Key indicators for Celebrity Fashions Ltd: ROCE of 13.2 % is moderate; ROE of 67.0 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Celebrity Fashions Ltd profitable and how is the profit trend?

Celebrity Fashions Ltd reported a net profit of ₹-18 Cr in Mar 2025 on revenue of ₹165 Cr. Compared to ₹9 Cr in Mar 2022, the net profit shows a declining trend.

Does Celebrity Fashions Ltd pay dividends?

Celebrity Fashions Ltd has a dividend yield of 0.00 % at the current price of ₹6.34. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Celebrity Fashions Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports