India's first R&D-driven shapewear and innerwear maker (brand: Dermawear) — in-house manufacturing of shapewear, bras, athleisure and compression garments sold online, offline and via white-label.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 |
| Reserves | -3 | -3 | -1 | 1 | 10 | 15 | 13 | 20 |
| Borrowings | 9 | 9 | 9 | 10 | 9 | 8 | 10 | 7 |
| Other Liabilities | 4 | 4 | 4 | 5 | 4 | 4 | 4 | 4 |
| Total Liabilities | 10 | 11 | 13 | 17 | 25 | 29 | 29 | 33 |
| AssetsFixed Assets | 2 | 2 | 3 | 4 | 5 | 6 | 7 | 6 |
| CWIP | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 8 | 9 | 10 | 14 | 20 | 23 | 23 | 26 |
| Total Assets | 10 | 11 | 13 | 17 | 25 | 29 | 29 | 33 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -0 | 1 | 2 | 1 | -3 | -3 | -1 |
| Cash from Investing | -0 | -0 | -1 | -1 | -3 | -2 | -1 |
| Cash from Financing | 1 | -1 | -1 | 0 | 7 | 3 | 3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -0 | 1 | 1 | -0 | -5 | -4 | -3 |
| FCF Margin | — | — | — | — | — | — | — |
An earnings-based reverse DCF needs positive, normalized profits. This business doesn't have them yet, so any 'fair value' would be fiction.
CPS · LOSS_MAKING
Guides on how to read this kind of business and the numbers that matter.