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 24/08/21 18/08/22 26/08/23 23/08/24 06/09/25 08/09/26
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 42.03L
17.03x2.58x8.53x3.45% 21TCr
29.57x7.33x16.19x1.53% 15TCr
24.72x3.96x13.94x2.33% 12TCr
63.2x4.51x42.06x0.41% 4.19TCr
11.63x1.76x6.05x3.98% 2.64TCr
19.66x2.58x13.09x1.06% 2.17TCr
10.34x1.17x7.62x7.07% 1.37TCr
18.5x3.53x8.72x3.15% 1.34TCr
Average 24.33x 3.43x 14.52x 2.87% 6.7TCr
Weighted average by Cap. 24.73x 4.15x 13.95x 2.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


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