Company Valuation: Celebrity Fashions Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 267.5 676.9 700 975.5 566.9 375
Change - 153.05% 3.41% 39.36% -41.88% -33.85%
Enterprise Value (EV) 1 1,157 1,484 1,511 1,619 1,196 694.5
Change - 28.33% 1.81% 7.15% -26.17% -41.91%
P/E -4.8x 7.25x 10.9x 50.8x -2.95x -2.21x
PBR 7.35x 4.52x 2.62x 2.87x 2.76x 3.9x
PEG - -0x -0.3x -0.7x 0x 0.1x
Capitalization / Revenue 0.11x 0.21x 0.19x 0.28x 0.34x 0.22x
EV / Revenue 0.5x 0.45x 0.41x 0.47x 0.72x 0.4x
EV / EBITDA 41.5x 8.38x 7.53x 10.4x -11.1x -10.1x
EV / EBIT -241x 10.3x 9.04x 13.5x -9.72x -8.48x
EV / FCF -13.6x 30.4x 86.1x 7.74x 23.8x 2.15x
FCF Yield -7.35% 3.29% 1.16% 12.9% 4.19% 46.6%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -1.166 1.807 1.193 0.3399 -3.225 -2.63
Distribution rate - - - - - -
Net sales 1 2,328 3,277 3,642 3,426 1,653 1,721
EBITDA 1 27.9 177.1 200.7 155.1 -108 -69.1
EBIT 1 -4.8 144.8 167.2 120.3 -123 -81.9
Net income 1 -55.7 87.8 61.5 18.4 -182.6 -157.2
Net Debt 1 889.2 807.5 811.3 643.8 628.6 319.5
Reference price 2 5.600 13.100 12.950 17.250 9.500 5.810
Nbr of stocks (in thousands) 47,768 51,672 54,054 56,552 59,678 64,548
Announcement Date 8/24/21 A 8/18/22 A 8/26/23 A 8/23/24 A 9/6/25 A 9/8/26 A
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.09M
17.39x2.64x8.8x3.37% 211B
28.52x7x15.54x1.49% 145B
23.45x3.71x13.04x2.45% 115B
59.3x4.3x39.34x0.43% 40.2B
11.85x1.76x6.09x3.91% 26.85B
20.38x2.68x13.62x1.03% 22.49B
10.14x1.18x7.59x7.23% 13.73B
18.27x3.46x8.63x3.2% 12.99B
Average 23.66x 3.34x 14.08x 2.89% 65.35B
Weighted average by Cap. 23.90x 3.98x 13.41x 2.55%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Celebrity Fashions Limited

Historical PBR trend

Valuation ratios - PBR - Celebrity Fashions Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Celebrity Fashions Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Celebrity Fashions Limited

  1. Stock Market
  2. Stocks
  3. CELEBRITY Stock
  4. Valuation Celebrity Fashions Limited