Nifty
Sensex
:
:
24631.30
80597.66
11.95 (0.05%)
57.75 (0.07%)

Apparel Retailing

Rating :
40/99

BSE: 535755 | NSE: ABFRL

75.00
14-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  74.5
  •  76.58
  •  74.21
  •  74.68
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7418833
  •  561196901.53
  •  121.74
  •  70.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,153.43
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,818.95
  • N/A
  • 1.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.57%
  • 5.62%
  • 16.20%
  • FII
  • DII
  • Others
  • 17.26%
  • 12.39%
  • 1.96%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.90
  • 9.75
  • 19.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 36.75
  • 3.84
  • 5.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.47
  • 30.96
  • 79.43

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.37
  • 8.37
  • 6.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.89
  • 21.89
  • 16.90

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
-6.52
-3.08
-3.06
-1.83
P/E Ratio
-11.50
-24.35
-24.51
-40.98
Revenue
13996
7355
13190
15009
EBITDA
1461
1317
1532
1824
Net Income
-628
-376
-319
-162
ROA
-3.2
-1.9
-0.2
1.3
P/B Ratio
1.51
1.34
1.29
1.34
ROE
-17.03
-6.93
-5.94
-3.69
FCFF
-196
599
533
836
FCFF Yield
-1.47
4.52
4.01
6.3
Net Debt
8108
2650
2524
2333
BVPS
49.74
55.82
58.32
55.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
1,831.46
1,674.22
9.39%
1,719.48
1,575.12
9.17%
4,304.69
4,166.71
3.31%
3,643.86
3,226.44
12.94%
Expenses
1,719.79
1,584.67
8.53%
1,514.59
1,540.19
-1.66%
3,669.79
3,613.44
1.56%
3,282.53
2,903.11
13.07%
EBITDA
111.67
89.55
24.70%
204.89
34.93
486.57%
634.90
553.27
14.75%
361.33
323.33
11.75%
EBIDTM
6.10%
5.35%
11.92%
2.22%
14.75%
13.28%
9.92%
10.02%
Other Income
63.54
33.73
88.38%
95.87
57.13
67.81%
57.06
44.06
29.51%
51.55
45.74
12.70%
Interest
113.36
132.09
-14.18%
143.37
152.04
-5.70%
247.04
245.43
0.66%
250.03
208.36
20.00%
Depreciation
315.60
273.60
15.35%
301.57
287.41
4.93%
472.26
444.06
6.35%
461.00
388.80
18.57%
PBT
-253.75
-282.41
-
-144.18
-347.39
-
-27.34
-92.16
-
-275.04
-228.09
-
Tax
-25.77
-44.86
-
11.34
-54.42
-
6.08
22.69
-73.20%
-63.57
-28.21
-
PAT
-227.98
-237.55
-
-155.52
-292.97
-
-33.42
-114.85
-
-211.47
-199.88
-
PATM
-12.45%
-14.19%
-9.04%
-18.60%
-0.78%
-2.76%
-5.80%
-6.20%
EPS
-1.74
-1.59
-
-0.14
-2.26
-
-0.48
-0.82
-
-1.74
-1.89
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
11,499.49
13,995.86
12,417.90
8,136.22
5,248.92
8,787.86
8,117.72
Net Sales Growth
8.05%
12.71%
52.62%
55.01%
-40.27%
8.26%
 
Cost Of Goods Sold
4,799.44
6,267.23
5,551.98
3,720.17
2,562.96
4,224.15
3,924.97
Gross Profit
6,700.05
7,728.63
6,865.92
4,416.05
2,685.96
4,563.71
4,192.75
GP Margin
58.26%
55.22%
55.29%
54.28%
51.17%
51.93%
51.65%
Total Expenditure
10,186.70
12,478.78
10,860.63
6,997.78
4,666.69
7,531.25
7,541.21
Power & Fuel Cost
-
244.79
183.16
111.04
84.57
144.05
129.47
% Of Sales
-
1.75%
1.47%
1.36%
1.61%
1.64%
1.59%
Employee Cost
-
1,826.25
1,563.36
1,158.53
865.39
1,068.08
913.02
% Of Sales
-
13.05%
12.59%
14.24%
16.49%
12.15%
11.25%
Manufacturing Exp.
-
903.87
712.61
460.97
316.69
743.76
627.65
% Of Sales
-
6.46%
5.74%
5.67%
6.03%
8.46%
7.73%
General & Admin Exp.
-
2,127.55
1,880.57
1,053.33
552.63
837.59
1,394.59
% Of Sales
-
15.20%
15.14%
12.95%
10.53%
9.53%
17.18%
Selling & Distn. Exp.
-
973.24
860.64
434.60
229.12
451.70
488.84
% Of Sales
-
6.95%
6.93%
5.34%
4.37%
5.14%
6.02%
Miscellaneous Exp.
-
135.85
108.31
59.14
55.33
61.92
62.67
% Of Sales
-
0.97%
0.87%
0.73%
1.05%
0.70%
0.77%
EBITDA
1,312.79
1,517.08
1,557.27
1,138.44
582.23
1,256.61
576.51
EBITDA Margin
11.42%
10.84%
12.54%
13.99%
11.09%
14.30%
7.10%
Other Income
268.02
237.58
116.46
100.55
73.40
65.30
79.59
Interest
753.80
941.08
536.05
389.23
530.08
469.49
224.67
Depreciation
1,550.43
1,655.23
1,226.96
997.03
962.75
885.31
282.33
PBT
-700.31
-841.65
-89.28
-147.27
-837.20
-32.89
149.10
Tax
-71.92
-92.99
-22.97
-26.57
-101.54
132.13
-172.12
Tax Rate
10.27%
11.05%
25.73%
18.04%
12.13%
-401.73%
-115.44%
PAT
-628.39
-628.02
-36.00
-108.72
-672.17
-163.01
321.22
PAT before Minority Interest
-580.11
-735.91
-59.47
-118.36
-735.66
-165.02
321.22
Minority Interest
48.28
107.89
23.47
9.64
63.49
2.01
0.00
PAT Margin
-5.46%
-4.49%
-0.29%
-1.34%
-12.81%
-1.85%
3.96%
PAT Growth
0.00%
-
-
-
-
-
 
EPS
-5.15
-5.15
-0.30
-0.89
-5.51
-1.34
2.63

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
4,033.78
3,343.29
2,773.32
2,643.79
1,067.89
1,428.88
Share Capital
1,015.01
948.79
938.29
915.05
773.95
773.48
Total Reserves
2,939.44
1,852.11
1,774.95
1,681.09
249.77
627.68
Non-Current Liabilities
8,431.39
6,133.67
3,449.60
3,148.50
2,772.35
850.95
Secured Loans
1,266.63
594.52
27.24
22.28
15.24
16.67
Unsecured Loans
1,244.93
913.10
750.73
792.09
841.69
707.11
Long Term Provisions
73.95
46.13
101.68
95.84
100.10
115.21
Current Liabilities
8,601.46
7,153.11
5,787.98
4,102.23
5,710.46
4,077.86
Trade Payables
4,135.66
3,846.12
3,410.56
2,152.42
2,289.92
2,397.42
Other Current Liabilities
3,054.89
2,667.39
2,271.93
1,853.83
1,819.93
1,118.95
Short Term Borrowings
1,208.44
440.29
1.88
4.00
1,511.88
474.45
Short Term Provisions
202.47
199.31
103.61
91.98
88.73
87.04
Total Liabilities
21,753.86
16,632.78
12,026.10
9,927.00
9,570.60
6,357.69
Net Block
11,862.93
8,355.73
6,057.32
5,626.90
4,940.00
2,555.48
Gross Block
16,621.40
12,132.88
9,036.33
7,812.00
6,342.19
3,241.00
Accumulated Depreciation
4,758.47
3,777.15
2,979.01
2,185.10
1,402.19
685.52
Non Current Assets
13,061.65
9,462.73
6,691.58
6,146.91
5,399.72
2,988.53
Capital Work in Progress
171.07
203.70
103.21
37.60
47.62
22.39
Non Current Investment
104.12
84.15
75.89
73.59
7.16
4.21
Long Term Loans & Adv.
575.88
518.63
405.79
387.72
388.32
355.64
Other Non Current Assets
344.03
296.86
47.45
21.10
16.62
50.81
Current Assets
8,692.21
7,170.05
5,334.52
3,780.09
4,170.88
3,369.16
Current Investments
880.71
182.43
608.14
344.31
7.04
0.00
Inventories
4,505.34
4,214.38
2,929.59
1,846.96
2,366.78
1,921.28
Sundry Debtors
1,278.81
886.44
756.43
607.97
840.46
780.81
Cash & Bank
462.39
701.06
120.53
261.75
266.94
57.41
Other Current Assets
1,564.96
409.24
318.58
253.95
689.66
609.66
Short Term Loans & Adv.
1,074.30
776.50
601.25
465.15
482.56
404.63
Net Current Assets
90.75
16.94
-453.46
-322.14
-1,539.58
-708.70
Total Assets
21,753.86
16,632.78
12,026.10
9,927.00
9,570.60
6,357.69

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
1,341.40
636.20
950.51
1,103.80
644.04
527.61
PBT
-828.90
-82.44
-144.93
-837.54
-32.89
149.10
Adjustment
2,380.63
1,627.93
1,088.83
1,091.38
1,296.07
491.81
Changes in Working Capital
-167.25
-911.83
23.05
852.78
-612.64
-93.71
Cash after chg. in Working capital
1,384.48
633.66
966.95
1,106.62
650.54
547.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-43.08
2.54
-16.44
-2.82
-6.50
-19.59
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2,991.63
-387.23
-552.82
-855.22
-550.89
-276.55
Net Fixed Assets
-1,140.31
-2,264.32
-1,015.26
-536.11
-2,902.26
Net Investments
-2,709.72
-178.55
-383.48
-819.05
-165.80
Others
858.40
2,055.64
845.92
499.94
2,517.17
Cash from Financing Activity
1,411.57
325.50
-525.60
-269.25
116.46
-266.43
Net Cash Inflow / Outflow
-238.66
574.47
-127.91
-20.67
209.61
-15.37
Opening Cash & Equivalents
692.69
118.22
246.13
266.80
57.19
72.56
Closing Cash & Equivalent
454.03
692.69
118.22
246.13
266.80
57.19

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
38.96
29.52
28.92
28.37
13.23
18.12
ROA
-3.83%
-0.42%
-1.08%
-7.55%
-2.07%
5.05%
ROE
-21.79%
-2.16%
-4.46%
-40.65%
-13.61%
22.93%
ROCE
1.62%
9.40%
6.28%
-8.05%
12.51%
11.93%
Fixed Asset Turnover
1.15
1.35
1.12
0.86
2.05
2.84
Receivable days
24.00
21.05
26.48
43.24
30.08
30.95
Inventory Days
96.67
91.54
92.69
125.80
79.55
76.15
Payable days
232.43
238.54
272.90
316.32
108.46
132.58
Cash Conversion Cycle
-111.75
-125.94
-153.73
-147.28
1.17
-25.49
Total Debt/Equity
1.06
0.82
0.45
0.44
2.72
1.22
Interest Cover
0.12
0.85
0.63
-0.58
0.93
1.66

News Update:


  • Aditya Birla Fashion and Retail reports consolidated net loss of around Rs 212 crore in Q1
    14th Aug 2025, 14:30 PM

    The total consolidated income of the increased by 10.95% at Rs 1,895.00 crore for Q1FY26

    Read More
  • Flipkart Investments sells entire 6% stake in Aditya Birla Fashion and Retail
    5th Jun 2025, 11:41 AM

    Up to 7.31 crore equity shares of ABFRL were sold at a floor price of Rs 79.50 per share

    Read More

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