Company Valuation: Celebrity Fashions Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2020 2021 2022 2023 2024 2025
Market Cap 1 181.5 267.5 676.9 700 975.5 566.9
Change - 47.37% 153.05% 3.41% 39.36% -41.88%
Enterprise Value (EV) 1 1,011 1,157 1,484 1,511 1,619 1,196
Change - 14.47% 28.33% 1.81% 7.15% -26.17%
P/E 1.08x -4.8x 7.25x 10.9x 50.8x -2.95x
PBR 1.88x 7.35x 4.52x 2.62x 2.87x 2.76x
PEG - 0x -0x -0.3x -0.7x 0x
Capitalization / Revenue 0.08x 0.11x 0.21x 0.19x 0.28x 0.34x
EV / Revenue 0.43x 0.5x 0.45x 0.41x 0.47x 0.72x
EV / EBITDA 6.04x 41.5x 8.38x 7.53x 10.4x -11.1x
EV / EBIT 7.89x -241x 10.3x 9.04x 13.5x -9.72x
EV / FCF 8.09x -13.6x 30.4x 86.1x 7.74x 23.8x
FCF Yield 12.4% -7.35% 3.29% 1.16% 12.9% 4.19%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 3.525 -1.166 1.807 1.193 0.3399 -3.225
Distribution rate - - - - - -
Net sales 1 2,325 2,328 3,277 3,642 3,426 1,653
EBITDA 1 167.3 27.9 177.1 200.7 155.1 -108
EBIT 1 128 -4.8 144.8 167.2 120.3 -123
Net income 1 168.4 -55.7 87.8 61.5 18.4 -182.6
Net Debt 1 829 889.2 807.5 811.3 643.8 628.6
Reference price 2 3.800 5.600 13.100 12.950 17.250 9.500
Nbr of stocks (in thousands) 47,768 47,768 51,672 54,054 56,552 59,678
Announcement Date 29/08/20 24/08/21 18/08/22 26/08/23 23/08/24 06/09/25
1INR in Million2INR
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 4.58M
19.74x3x9.95x2.94% 254B
18.44x2.43x12.3x1.13% 20.31B
19.34x3.7x9.12x3.01% 14.55B
10.75x1.04x5x-.--% 13.4B
18.43x2.11x8.29x2.02% 9.3B
13.22x1.34x8.79x2.93% 7.84B
12.05x0.83x7.89x2.77% 5.15B
Average 16.00x 2.06x 8.77x 2.12% 40.62B
Weighted average by Cap. 18.95x 2.82x 9.75x 2.68%

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