Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:39 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 539216 | NSE: GARMNTMNTR

Garment Mantra Lifestyle Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹0.64Overvalued by 56.46%vs CMP ₹1.47

P/E (7.1) × ROE (7.3%) × BV (₹1.51) × DY (2.00%)

₹2.61Undervalued by 77.55%vs CMP ₹1.47
MoS: +43.7% (Strong)Confidence: 48/100 (Moderate)Models: 5 Under, 2 Fair, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹0.8126%Over (-44.9%)
Graham NumberEarnings₹2.6119%Under (+77.6%)
DCFCash Flow₹5.5412%Under (+276.9%)
Net Asset ValueAssets₹1.518%Fair (+2.7%)
EV/EBITDAEnterprise₹1.4910%Fair (+1.4%)
Earnings YieldEarnings₹2.008%Under (+36.1%)
ROCE CapitalReturns₹5.8910%Under (+300.7%)
Revenue MultipleRevenue₹2.976%Under (+102%)
Consensus (8 models)₹2.61100%Undervalued
Key Drivers: EPS CAGR 27.2% lifts DCF — verify sustainability. | Wide model spread (₹1–₹6) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 27.2%

*Investments are subject to market risks

Investment Snapshot

57
Garment Mantra Lifestyle Ltd scores 57/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health50/100 · Moderate
ROCE 7.4% WeakROE 7.3% AverageD/E 1.20 High debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 30.2% Stable
Earnings Quality50/100 · Moderate
OPM stable around 6% Steady
Quarterly Momentum90/100 · Strong
Revenue (4Q): +41% YoY AcceleratingProfit (4Q): +453% YoY Strong
Industry Rank45/100 · Moderate
P/E 7.1 vs industry 33.4 Cheaper than peersROCE 7.4% vs industry 11.4% AverageROE 7.3% vs industry 15.7% Below peers3Y sales CAGR: -14% 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, 4:39 am

Market Cap 65.3 Cr.
Current Price 1.47
Intrinsic Value₹2.61
High / Low 2.29/1.12
Stock P/E7.07
Book Value 1.51
Dividend Yield0.00 %
ROCE7.38 %
ROE7.31 %
Face Value 1.00
PEG Ratio0.26

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

View Share Price Target for Garment Mantra Lifestyle Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Garment Mantra Lifestyle Ltd 65.3 Cr. 1.47 2.29/1.127.07 1.510.00 %7.38 %7.31 % 1.00
Libas Consumer Products Ltd 27.4 Cr. 10.4 15.7/9.026.90 31.30.00 %4.62 %3.30 % 10.0
Bang Overseas Ltd 40.4 Cr. 29.8 64.0/26.67.83 66.60.00 %1.98 %2.46 % 10.0
Haria Apparels Ltd 8.36 Cr. 5.47 7.65/4.5610.4 4.350.00 %15.1 %14.7 % 10.0
Monte Carlo Fashions Ltd 1,017 Cr. 490 865/46410.6 4024.08 %12.8 %9.78 % 10.0
Industry Average4,184.42 Cr1,215.8433.42143.320.29%11.36%15.66%7.21

All Competitor Stocks of Garment Mantra Lifestyle Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 28.1669.3727.3433.1033.3670.3340.6934.6122.0635.0437.1665.0298.91
Expenses 26.6567.9125.8331.4630.6568.0638.4332.5121.1532.4835.6963.0994.49
Operating Profit 1.511.461.511.642.712.272.262.100.912.561.471.934.42
OPM % 5.36%2.10%5.52%4.95%8.12%3.23%5.55%6.07%4.13%7.31%3.96%2.97%4.47%
Other Income 0.090.090.020.010.090.050.000.000.270.152.712.872.05
Interest 1.141.030.940.930.901.401.130.800.760.370.500.900.45
Depreciation 0.190.330.190.170.220.210.180.180.180.740.330.320.31
Profit before tax 0.270.190.400.551.680.710.951.120.241.603.353.585.71
Tax % -29.63%36.84%30.00%27.27%16.67%47.89%26.32%38.39%25.00%18.75%25.97%25.98%25.22%
Net Profit 0.350.110.290.411.400.370.700.680.181.302.472.644.27
EPS in Rs 0.000.000.010.010.020.010.010.010.000.020.040.040.10

Last Updated: March 3, 2026, 9:40 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 5:40 am

MetricMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 150168204172164132236
Expenses 141153195166156125226
Operating Profit 915968810
OPM % 6%9%4%4%5%6%4%
Other Income 0000008
Interest 3444432
Depreciation 1111112
Profit before tax 611523414
Tax % 29%29%21%44%26%27%
Net Profit 48412311
EPS in Rs 0.170.130.060.020.040.050.20
Dividend Payout % 0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)100.00%-50.00%-75.00%100.00%50.00%
Change in YoY Net Profit Growth (%)0.00%-150.00%-25.00%175.00%-50.00%

Garment Mantra Lifestyle Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2020-2021 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:-2%
3 Years:-13%
TTM:-27%
Compounded Profit Growth
10 Years:%
5 Years:-7%
3 Years:-7%
TTM:15%
Stock Price CAGR
10 Years:14%
5 Years:1%
3 Years:-5%
1 Year:-42%
Return on Equity
10 Years:%
5 Years:11%
3 Years:6%
Last Year:7%

Last Updated: September 5, 2025, 3:31 pm

Balance Sheet

Last Updated: December 4, 2025, 2:55 am

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 3101010102039
Reserves 15212425272028
Borrowings 35394441783224
Other Liabilities 40262324341756
Total Liabilities 929610110014990147
Fixed Assets 6677664
CWIP 0000000
Investments 1111110
Other Assets 8689949214283143
Total Assets 929610110014990147

Reserves and Borrowings Chart

Cash Flow

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -4585315
Cash from Investing Activity + -3-10-1-1-1-0
Cash from Financing Activity + 75-5-633-50
Net Cash Flow 111-235-36
Free Cash Flow -6564314
CFO/OP -22%55%119%97%51%205%

Free Cash Flow

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-26.00-24.00-35.00-35.00-70.00-24.00

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 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 587257929041
Inventory Days 165138106108145201
Days Payable 875738416943
Cash Conversion Cycle 136153125159166199
Working Capital Days 617059662118
ROCE %22%11%7%8%7%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 50.10%50.10%50.10%50.10%30.18%30.18%30.18%30.18%30.18%30.18%31.13%30.18%
FIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.30%0.30%0.30%0.20%0.20%0.20%
Public 49.89%49.89%49.89%49.91%69.83%69.82%69.52%69.53%69.52%69.61%68.67%69.62%
No. of Shareholders 6,5276,4246,6246,92332,80930,30351,76253,04552,48354,30853,84653,304

Shareholding Pattern Chart

No. of Shareholders

Garment Mantra Lifestyle 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 1.001.001.0010.0010.00
Basic EPS (Rs.) 0.150.260.093.859.71
Diluted EPS (Rs.) 0.150.260.093.859.71
Cash EPS (Rs.) 0.200.320.184.538.52
Book Value[Excl.RevalReserv]/Share (Rs.) 2.023.733.4735.9532.15
Book Value[Incl.RevalReserv]/Share (Rs.) 2.023.733.4735.9532.15
Revenue From Operations / Share (Rs.) 6.6016.3517.13203.12167.06
PBDIT / Share (Rs.) 0.410.820.629.0615.17
PBIT / Share (Rs.) 0.340.740.538.1014.47
PBT / Share (Rs.) 0.190.330.164.5410.94
Net Profit / Share (Rs.) 0.140.240.093.577.82
NP After MI And SOA / Share (Rs.) 0.140.240.093.577.82
PBDIT Margin (%) 6.235.053.654.469.07
PBIT Margin (%) 5.264.573.133.998.65
PBT Margin (%) 2.952.040.942.236.55
Net Profit Margin (%) 2.161.500.531.754.68
NP After MI And SOA Margin (%) 2.161.500.531.754.68
Return on Networth / Equity (%) 7.086.602.6510.3924.34
Return on Capital Employeed (%) 13.7316.7313.4418.3034.49
Return On Assets (%) 3.171.650.923.548.21
Long Term Debt / Equity (X) 0.240.200.140.230.29
Total Debt / Equity (X) 0.792.081.181.271.20
Asset Turnover Ratio (%) 1.111.321.711.271.38
Current Ratio (X) 2.091.351.531.631.63
Quick Ratio (X) 0.450.780.760.680.70
Inventory Turnover Ratio (X) 2.153.102.912.572.16
Interest Coverage Ratio (X) 2.691.991.672.544.31
Interest Coverage Ratio (Post Tax) (X) 1.941.591.242.003.22
Enterprise Value (Cr.) 63.36104.1083.21140.72125.62
EV / Net Operating Revenue (X) 0.470.630.480.690.74
EV / EBITDA (X) 7.6812.5613.2315.468.25
MarketCap / Net Operating Revenue (X) 0.230.370.240.480.52
Price / BV (X) 0.771.651.212.852.74
Price / Net Operating Revenue (X) 0.230.370.240.480.52
EarningsYield 0.090.030.020.030.08

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Garment Mantra Lifestyle Ltd. is a Public Limited Listed company incorporated on 15/11/2011 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification Number(CIN) is L18101TZ2011PLC017586 and registration number is 017586. Currently Company is involved in the business activities of Manufacture of all types of textile garments and clothing accessories. Company's Total Operating Revenue is Rs. 81.38 Cr. and Equity Capital is Rs. 20.08 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Textiles - Readymade ApparelsNo.15, Murthy's Plaza, Karia Gounder Street, Tiruppur Tamil Nadu 641601Contact not found
Management
NamePosition Held
Mr. Prem AggarwalManaging Director
Mrs. Shikha Aggarwal PremWhole Time Director
Mr. M Deva KumarIndependent Director
Mr. T MuthiahIndependent Director
Mr. S BabuIndependent Director

FAQ

What is the intrinsic value of Garment Mantra Lifestyle Ltd and is it undervalued?

As of 19 April 2026, Garment Mantra Lifestyle Ltd's intrinsic value is ₹2.61, which is 77.55% higher than the current market price of ₹1.47, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (7.31 %), book value (₹1.51), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Garment Mantra Lifestyle Ltd?

Garment Mantra Lifestyle Ltd is trading at ₹1.47 as of 19 April 2026, with a FY2026-2027 high of ₹2.29 and low of ₹1.12. The stock is currently in the middle of its 52-week range. Market cap stands at ₹65.3 Cr..

How does Garment Mantra Lifestyle Ltd's P/E ratio compare to its industry?

Garment Mantra Lifestyle Ltd has a P/E ratio of 7.07, which is below the industry average of 33.42. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Garment Mantra Lifestyle Ltd financially healthy?

Key indicators for Garment Mantra Lifestyle Ltd: ROCE of 7.38 % is on the lower side compared to the industry average of 11.36%; ROE of 7.31 % is below ideal levels (industry average: 15.66%). Dividend yield is 0.00 %.

Is Garment Mantra Lifestyle Ltd profitable and how is the profit trend?

Garment Mantra Lifestyle Ltd reported a net profit of ₹3 Cr in Mar 2025 on revenue of ₹132 Cr. Compared to ₹4 Cr in Mar 2022, the net profit shows a declining trend.

Does Garment Mantra Lifestyle Ltd pay dividends?

Garment Mantra Lifestyle Ltd has a dividend yield of 0.00 % at the current price of ₹1.47. 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 Garment Mantra Lifestyle 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