Nifty
Sensex
:
:
11456.90
38164.61
-64.15 (-0.56%)
-222.14 (-0.58%)

Trading

Rating :
65/99

BSE: 533400 | NSE: FCONSUMER

45.00
-0.25 (-0.55%)
22-Mar-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  45.55
  •  45.55
  •  44.70
  •  45.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1108364
  •  498.76
  •  63.00
  •  35.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,657.68
  • N/A
  • 6
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,230.58
  • N/A
  • 8.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.71%
  • 9.41%
  • 13.03%
  • FII
  • DII
  • Others
  • 0.14%
  • 1.91%
  • 29.80%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.62
  • 29.58
  • 20.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -20.70
  • -10.57
  • -62.72

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.21
  • 6.10
  • 8.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 156.83
  • 175.28
  • 284.71

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Net Sales
991.23
784.66
26.33%
1,011.15
751.05
34.63%
840.58
662.60
26.86%
806.94
533.45
51.27%
Expenses
964.04
768.07
25.51%
985.71
738.25
33.52%
820.50
653.99
25.46%
790.75
530.84
48.96%
EBITDA
27.19
16.58
63.99%
25.44
12.80
98.75%
20.08
8.60
133.49%
16.19
2.61
520.31%
EBIDTM
2.74%
2.11%
2.52%
1.70%
2.39%
1.30%
2.01%
0.49%
Other Income
6.71
4.50
49.11%
8.47
5.23
61.95%
8.31
5.80
43.28%
16.88
8.04
109.95%
Interest
19.45
13.62
42.80%
17.17
12.18
40.97%
15.93
12.81
24.36%
14.02
8.84
58.60%
Depreciation
13.93
10.57
31.79%
12.70
11.35
11.89%
12.25
8.96
36.72%
14.59
7.02
107.83%
PBT
0.74
-3.10
-
4.04
-5.50
-
0.20
-7.37
-
4.46
-5.21
-
Tax
0.46
0.00
0.00
1.04
0.00
0.00
0.00
0.00
0.00
-2.50
0.17
-
PAT
0.28
-3.10
-
3.00
-5.50
-
0.20
-7.37
-
6.95
-5.38
-
PATM
0.03%
-0.40%
0.30%
-0.73%
0.02%
-1.11%
0.86%
-1.01%
EPS
-0.03
-0.03
-
-0.02
-0.05
-
-0.03
-0.05
-
-0.02
-0.06
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
3,649.90
3,005.01
2,115.84
1,702.07
1,312.26
822.41
915.03
858.25
547.16
277.47
192.61
Net Sales Growth
33.61%
42.02%
24.31%
29.71%
59.56%
-10.12%
6.62%
56.86%
97.20%
44.06%
 
Cost Of Goods Sold
3,167.46
2,597.43
1,827.20
1,446.74
1,142.72
723.60
679.27
589.18
357.70
238.78
184.23
Gross Profit
482.44
407.57
288.64
255.33
169.53
98.81
235.77
269.08
189.45
38.69
8.39
GP Margin
13.22%
13.56%
13.64%
15.00%
12.92%
12.01%
25.77%
31.35%
34.62%
13.94%
4.36%
Total Expenditure
3,561.00
2,950.90
2,106.16
1,718.49
1,362.97
907.78
977.79
838.82
533.27
301.12
235.21
Power & Fuel Cost
-
10.28
6.93
10.79
6.28
4.30
5.85
4.03
3.38
1.48
1.92
% Of Sales
-
0.34%
0.33%
0.63%
0.48%
0.52%
0.64%
0.47%
0.62%
0.53%
1.00%
Employee Cost
-
125.81
97.80
97.92
85.20
67.84
90.03
64.88
44.90
24.09
20.38
% Of Sales
-
4.19%
4.62%
5.75%
6.49%
8.25%
9.84%
7.56%
8.21%
8.68%
10.58%
Manufacturing Exp.
-
24.13
21.47
22.56
17.28
14.36
39.99
35.88
47.20
7.80
3.30
% Of Sales
-
0.80%
1.01%
1.33%
1.32%
1.75%
4.37%
4.18%
8.63%
2.81%
1.71%
General & Admin Exp.
-
39.77
32.02
46.53
46.03
40.50
62.11
57.72
35.36
14.04
14.37
% Of Sales
-
1.32%
1.51%
2.73%
3.51%
4.92%
6.79%
6.73%
6.46%
5.06%
7.46%
Selling & Distn. Exp.
-
116.84
93.21
65.44
39.13
29.08
46.40
47.11
28.76
6.85
2.92
% Of Sales
-
3.89%
4.41%
3.84%
2.98%
3.54%
5.07%
5.49%
5.26%
2.47%
1.52%
Miscellaneous Exp.
-
36.63
27.55
28.52
26.32
28.11
54.15
40.03
15.95
8.09
2.92
% Of Sales
-
1.22%
1.30%
1.68%
2.01%
3.42%
5.92%
4.66%
2.92%
2.92%
4.20%
EBITDA
88.90
54.11
9.68
-16.42
-50.71
-85.37
-62.76
19.43
13.89
-23.65
-42.60
EBITDA Margin
2.44%
1.80%
0.46%
-0.96%
-3.86%
-10.38%
-6.86%
2.26%
2.54%
-8.52%
-22.12%
Other Income
40.37
32.54
25.04
27.32
35.16
114.11
45.17
2.16
3.13
23.58
0.33
Interest
66.57
52.68
44.86
70.22
31.93
5.33
16.89
21.94
23.88
10.74
2.20
Depreciation
53.47
45.48
32.61
28.36
47.47
39.31
37.26
23.01
25.33
8.62
7.00
PBT
9.44
-11.52
-42.74
-87.67
-94.95
-15.90
-71.73
-23.36
-32.19
-19.43
-51.47
Tax
-1.00
-2.50
0.89
-0.21
0.00
-0.59
4.82
8.80
2.74
1.59
4.14
Tax Rate
-10.59%
21.70%
-2.08%
0.24%
0.00%
3.71%
-6.72%
-15.55%
-7.47%
-8.18%
-8.04%
PAT
10.43
-4.36
-39.20
-84.17
-90.98
-7.62
-64.78
-53.56
-30.79
-10.81
-44.35
PAT before Minority Interest
11.42
-9.02
-43.63
-87.46
-94.95
-15.32
-76.56
-65.39
-39.41
-21.03
-55.61
Minority Interest
0.99
4.66
4.43
3.29
3.97
7.70
11.78
11.83
8.62
10.22
11.26
PAT Margin
0.29%
-0.15%
-1.85%
-4.95%
-6.93%
-0.93%
-7.08%
-6.24%
-5.63%
-3.90%
-23.03%
PAT Growth
148.85%
-
-
-
-
-
-
-
-
-
 
Unadjusted EPS
-0.10
-0.14
-0.34
-0.65
-0.64
-0.04
-0.35
-0.28
-0.36
-0.26
-1.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
995.25
888.50
554.47
769.58
805.68
829.46
1,437.54
726.88
504.46
306.66
Share Capital
1,141.29
988.36
987.55
994.29
958.79
945.75
1,576.24
826.24
576.24
368.84
Total Reserves
-170.34
-139.15
-460.00
-224.71
-153.10
-129.33
-138.71
-99.36
-71.78
-62.18
Non-Current Liabilities
398.99
254.19
369.88
382.12
10.95
8.83
20.85
12.94
168.73
59.78
Secured Loans
310.14
154.19
272.00
360.79
0.08
0.00
15.57
12.05
113.52
8.11
Unsecured Loans
0.00
0.00
0.00
5.44
0.00
0.00
3.10
0.00
55.27
47.65
Long Term Provisions
6.28
4.06
5.09
7.38
11.08
8.82
1.18
0.99
0.00
0.00
Current Liabilities
623.69
541.19
395.58
461.32
233.25
118.21
333.33
322.88
82.36
43.37
Trade Payables
239.09
167.93
99.35
123.89
110.57
84.67
143.28
107.61
60.03
11.53
Other Current Liabilities
140.67
177.85
88.21
36.93
11.14
23.06
18.08
44.92
15.89
31.17
Short Term Borrowings
230.35
184.21
204.08
296.94
109.46
7.24
165.91
166.83
0.00
0.00
Short Term Provisions
13.57
11.20
3.95
3.56
2.07
3.25
6.05
3.52
6.44
0.66
Total Liabilities
2,022.16
1,691.68
1,332.13
1,646.85
1,066.18
977.41
1,829.67
1,097.36
829.72
418.59
Net Block
902.45
836.93
787.35
888.20
472.81
471.28
648.76
561.83
335.00
88.02
Gross Block
1,043.87
937.34
844.35
1,105.99
605.30
557.87
732.22
620.00
369.21
96.36
Accumulated Depreciation
141.42
100.41
57.00
217.79
132.49
86.59
83.46
58.17
34.22
8.34
Non Current Assets
1,078.90
1,026.97
962.76
1,010.54
525.47
614.58
896.44
708.60
428.96
275.01
Capital Work in Progress
69.49
89.45
36.77
50.48
6.98
5.52
5.83
2.44
1.62
1.30
Non Current Investment
41.15
47.51
66.04
11.63
15.12
113.78
198.47
117.91
92.34
185.69
Long Term Loans & Adv.
62.06
44.30
57.84
60.23
30.56
24.00
43.14
26.40
0.00
0.00
Other Non Current Assets
3.75
8.77
14.75
0.00
0.00
0.00
0.25
0.03
0.00
0.00
Current Assets
943.26
664.71
369.26
636.31
540.72
362.83
933.23
388.76
400.77
143.58
Current Investments
8.96
0.03
20.00
100.00
123.84
104.01
297.24
3.85
8.59
36.28
Inventories
224.24
175.73
110.06
111.47
104.46
58.88
158.52
121.30
101.23
38.68
Sundry Debtors
492.95
324.15
164.97
154.59
109.53
28.49
209.00
186.78
145.40
5.38
Cash & Bank
44.75
47.54
17.00
43.31
11.01
9.26
25.39
7.30
18.10
12.88
Other Current Assets
172.36
20.91
3.06
9.27
191.87
162.19
243.08
69.52
127.44
50.36
Short Term Loans & Adv.
130.39
96.34
54.16
217.67
184.38
158.86
236.36
69.15
126.74
49.38
Net Current Assets
319.57
123.52
-26.32
174.98
307.48
244.61
599.90
65.88
318.40
100.21
Total Assets
2,022.16
1,691.68
1,332.14
1,646.85
1,066.19
977.41
1,829.67
1,097.36
829.73
418.59

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
-93.79
-81.16
79.51
-248.53
-79.11
-63.62
-308.88
92.41
-74.67
-13.84
PBT
-33.14
-64.55
-111.18
-108.78
-15.90
-71.73
-56.59
-36.67
-19.43
-51.47
Adjustment
107.06
94.53
109.18
59.31
-58.11
18.06
5.03
42.39
-7.87
12.27
Changes in Working Capital
-160.02
-123.54
84.72
-192.66
-3.15
-1.68
-300.85
80.32
-49.38
16.63
Cash after chg. in Working capital
-86.09
-93.55
82.73
-242.13
-77.17
-55.34
-352.41
86.03
-76.69
-22.57
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.69
12.39
-3.22
-6.40
-1.94
-8.28
-2.45
-3.82
-4.42
-0.23
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.47
2.42
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-126.71
-147.39
51.96
-190.13
82.89
35.72
-500.52
-351.74
-90.28
13.00
Net Fixed Assets
-52.16
-74.74
129.15
-52.60
-61.01
-293.79
-0.01
0.16
0.02
-0.24
Net Investments
-43.44
-47.67
140.44
-272.23
54.19
778.80
-539.00
-296.58
-175.13
30.19
Others
-31.11
-24.98
-217.63
134.70
89.71
-449.29
38.49
-55.32
84.83
-16.95
Cash from Financing Activity
216.76
258.35
-144.29
462.67
-6.19
14.27
799.77
249.25
165.39
9.71
Net Cash Inflow / Outflow
-3.74
29.80
-12.82
24.01
-2.41
-13.64
-9.63
-10.08
0.44
8.87
Opening Cash & Equivalents
46.81
17.00
29.83
10.44
9.14
25.39
7.22
17.91
12.88
4.00
Closing Cash & Equivalent
43.07
46.81
17.00
37.30
10.44
9.14
25.28
7.22
17.91
12.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
5.10
5.16
3.20
4.64
5.04
5.18
9.12
8.79
8.75
8.31
ROA
-0.49%
-2.89%
-5.87%
-7.00%
-1.50%
-5.45%
-4.47%
-4.09%
-3.37%
-11.85%
ROE
-0.99%
-6.34%
-13.49%
-12.06%
-1.89%
-6.79%
-6.04%
-6.40%
-5.19%
-16.80%
ROCE
2.77%
0.17%
-1.38%
-5.34%
-1.21%
-4.45%
-2.73%
-1.61%
-1.68%
-12.72%
Fixed Asset Turnover
3.03
2.38
1.75
1.53
1.41
1.43
1.29
1.11
1.19
2.10
Receivable days
49.62
42.19
34.25
36.72
30.63
46.96
82.75
110.80
99.17
5.31
Inventory Days
24.29
24.65
23.74
30.02
36.25
42.99
58.51
74.22
92.02
60.44
Payable days
25.02
22.72
24.23
32.04
40.91
43.48
53.37
55.26
52.09
82.36
Cash Conversion Cycle
48.90
44.12
33.76
34.71
25.96
46.47
87.89
129.76
139.11
-16.61
Total Debt/Equity
0.64
0.56
1.02
0.88
0.14
0.01
0.13
0.26
0.33
0.18
Interest Cover
0.78
0.05
-0.25
-1.97
-1.98
-3.25
-1.58
-0.54
-0.81
-22.39

News Update:


  • Future Consumer redeems NCDs worth Rs 15 crore
    18th Mar 2019, 10:47 AM

    The NCDs were listed on the Wholesale Debt Market segment of BSE

    Read More
  • Future Consumer entering into arrangement with T Choithrams & Sons
    19th Feb 2019, 10:39 AM

    FCL and Choithrams have identified an opportunity to strategically partner across the UAE

    Read More
  • Future Consumer - Quarterly Results
    6th Feb 2019, 15:59 PM

    Read More
  • Future Consumer eyeing revenue of Rs 100 crore from ThinkSkin in 2 years: Report
    7th Jan 2019, 12:03 PM

    The company is planning to launch new products under its brand

    Read More
  • Future Consumer sells stake in ACK
    15th Dec 2018, 09:09 AM

    The company has received a sum of Rs 44.39 crore towards the agreed sale consideration

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.