Nifty
:
20855.10
Sensex
:
69296.14
168.30 (0.81%)
431.02 (0.63%)
Nifty
Sensex
:
:
20855.10
69296.14
168.30 (0.81%)
431.02 (0.63%)

Shoppers Stop Ltd.

Apparel Retailing

Rating :
50/99

BSE: 532638 | NSE: SHOPERSTOP

NSE BSE
683.50
05-Dec-2023
  • Open
  • High
  • Low
  • Previous Close
  •  685.50
  •  689.00
  •  672.75
  •  684.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  62126
  •  424.72
  •  888.50
  •  573.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,438.15
  • 79.60
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,580.33
  • N/A
  • 31.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.55%
  • 1.88%
  • 3.44%
  • FII
  • DII
  • Others
  • 6.77%
  • 21.46%
  • 0.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.08
  • 0.19
  • 32.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.12
  • 21.38
  • 66.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.42
  • 12.29
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.91
  • 51.58
  • 83.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.26
  • 10.52
  • 10.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Net Sales
1,039.12
1,012.74
2.60%
993.61
948.44
4.76%
923.90
713.34
29.52%
1,137.07
958.11
18.68%
Expenses
878.20
847.50
3.62%
821.75
785.94
4.56%
769.17
637.10
20.73%
924.28
774.22
19.38%
EBITDA
160.92
165.24
-2.61%
171.86
162.50
5.76%
154.73
76.24
102.95%
212.79
183.89
15.72%
EBIDTM
15.49%
16.32%
17.30%
17.13%
16.75%
10.69%
18.71%
19.19%
Other Income
10.58
3.89
171.98%
7.29
5.56
31.12%
22.91
21.39
7.11%
24.37
14.54
67.61%
Interest
54.92
51.40
6.85%
54.14
51.13
5.89%
55.13
52.81
4.39%
51.50
49.73
3.56%
Depreciation
108.19
92.72
16.68%
105.03
84.56
24.21%
104.48
92.72
12.68%
99.88
81.19
23.02%
PBT
3.49
23.01
-84.83%
19.98
32.37
-38.28%
18.03
-47.90
-
85.78
94.44
-9.17%
Tax
0.76
6.81
-88.84%
5.49
9.54
-42.45%
3.77
-32.90
-
23.04
16.39
40.57%
PAT
2.73
16.20
-83.15%
14.49
22.83
-36.53%
14.26
-15.00
-
62.74
78.05
-19.62%
PATM
0.26%
1.60%
1.46%
2.41%
1.54%
-2.10%
5.52%
8.15%
EPS
0.25
1.48
-83.11%
1.32
2.08
-36.54%
1.30
-1.45
-
5.72
7.06
-18.98%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
4,093.70
4,022.13
2,518.75
1,748.96
3,463.88
3,984.55
4,122.09
3,951.42
4,682.88
4,512.57
3,991.60
Net Sales Growth
12.69%
59.69%
44.01%
-49.51%
-13.07%
-3.34%
4.32%
-15.62%
3.77%
13.05%
 
Cost Of Goods Sold
2,373.73
2,328.38
1,506.00
1,076.24
2,006.53
2,078.25
2,267.93
2,344.75
2,863.24
2,692.54
2,446.36
Gross Profit
1,719.97
1,693.75
1,012.75
672.72
1,457.35
1,906.30
1,854.16
1,606.67
1,819.64
1,820.03
1,545.24
GP Margin
42.02%
42.11%
40.21%
38.46%
42.07%
47.84%
44.98%
40.66%
38.86%
40.33%
38.71%
Total Expenditure
3,393.40
3,310.67
2,234.39
1,693.60
2,888.19
3,714.48
3,883.45
3,732.82
4,472.55
4,212.72
3,831.94
Power & Fuel Cost
-
111.34
72.90
64.19
98.93
96.98
94.44
96.13
121.01
111.77
101.87
% Of Sales
-
2.77%
2.89%
3.67%
2.86%
2.43%
2.29%
2.43%
2.58%
2.48%
2.55%
Employee Cost
-
352.31
272.53
265.04
334.63
329.60
315.66
287.27
333.03
315.66
291.78
% Of Sales
-
8.76%
10.82%
15.15%
9.66%
8.27%
7.66%
7.27%
7.11%
7.00%
7.31%
Manufacturing Exp.
-
127.50
112.53
104.30
114.53
104.53
96.61
95.78
117.27
107.00
98.07
% Of Sales
-
3.17%
4.47%
5.96%
3.31%
2.62%
2.34%
2.42%
2.50%
2.37%
2.46%
General & Admin Exp.
-
226.46
157.18
113.72
204.07
548.84
528.21
565.07
603.16
557.46
504.14
% Of Sales
-
5.63%
6.24%
6.50%
5.89%
13.77%
12.81%
14.30%
12.88%
12.35%
12.63%
Selling & Distn. Exp.
-
68.33
42.08
22.38
60.24
487.02
525.10
289.17
365.50
328.54
301.96
% Of Sales
-
1.70%
1.67%
1.28%
1.74%
12.22%
12.74%
7.32%
7.81%
7.28%
7.56%
Miscellaneous Exp.
-
96.35
71.17
47.73
69.26
69.26
55.50
54.65
69.34
99.76
301.96
% Of Sales
-
2.40%
2.83%
2.73%
2.00%
1.74%
1.35%
1.38%
1.48%
2.21%
2.20%
EBITDA
700.30
711.46
284.36
55.36
575.69
270.07
238.64
218.60
210.33
299.85
159.66
EBITDA Margin
17.11%
17.69%
11.29%
3.17%
16.62%
6.78%
5.79%
5.53%
4.49%
6.64%
4.00%
Other Income
65.15
64.06
167.76
224.24
34.50
18.99
16.53
31.27
25.97
13.27
6.18
Interest
215.69
232.70
221.70
234.17
221.79
38.55
64.84
86.20
116.12
109.98
91.74
Depreciation
417.58
381.64
354.88
392.30
450.38
140.61
114.90
118.70
129.66
125.31
98.06
PBT
127.28
161.18
-124.46
-346.87
-61.98
109.90
75.43
44.97
-9.47
77.84
-23.96
Tax
33.06
43.17
-52.11
-79.71
70.39
44.93
17.56
20.25
33.36
28.83
25.69
Tax Rate
25.97%
27.12%
53.43%
22.98%
-98.27%
40.88%
6.03%
63.01%
-352.27%
37.04%
-104.30%
PAT
94.22
116.01
-45.42
-267.16
-142.02
64.97
244.11
-29.20
-0.13
42.41
-8.28
PAT before Minority Interest
94.22
116.01
-45.42
-267.16
-142.02
64.97
273.86
11.89
-42.83
49.01
-50.33
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-29.75
-41.09
42.70
-6.60
42.05
PAT Margin
2.30%
2.88%
-1.80%
-15.28%
-4.10%
1.63%
5.92%
-0.74%
0.00%
0.94%
-0.21%
PAT Growth
-7.70%
-
-
-
-
-73.38%
-
-
-
-
 
EPS
8.57
10.56
-4.13
-24.31
-12.92
5.91
22.21
-2.66
-0.01
3.86
-0.75

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
206.05
75.93
119.74
66.64
914.70
904.44
479.23
515.10
528.41
490.48
Share Capital
54.83
54.76
54.69
44.00
44.00
43.98
41.75
41.73
41.68
41.61
Total Reserves
138.18
19.07
63.92
21.88
870.49
859.84
435.21
470.53
486.73
448.87
Non-Current Liabilities
1,666.45
1,393.54
1,453.24
1,813.95
-29.27
24.84
366.66
454.47
372.20
332.59
Secured Loans
20.84
89.59
95.57
0.22
2.02
44.00
345.96
431.07
355.69
317.41
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
25.00
27.00
6.20
4.60
Long Term Provisions
0.03
0.00
0.00
0.00
0.10
0.00
0.00
0.00
0.00
0.00
Current Liabilities
2,399.76
1,939.16
1,600.41
1,936.18
1,558.16
838.56
1,201.06
1,059.81
1,054.73
952.53
Trade Payables
1,828.51
1,441.82
1,152.49
1,521.87
1,277.10
519.07
490.81
494.39
468.75
438.74
Other Current Liabilities
524.90
466.68
408.33
247.97
241.18
272.93
446.22
376.40
281.40
281.41
Short Term Borrowings
42.49
22.11
33.27
155.26
30.23
38.35
254.00
180.89
291.62
220.40
Short Term Provisions
3.86
8.55
6.32
11.08
9.65
8.22
10.03
8.14
12.96
11.98
Total Liabilities
4,272.26
3,408.63
3,173.39
3,816.77
2,443.59
1,767.84
2,052.16
2,028.16
1,981.46
1,777.08
Net Block
2,097.45
1,723.36
1,720.74
1,900.72
614.70
672.64
922.48
906.94
903.01
859.54
Gross Block
3,013.72
2,607.50
2,344.97
2,641.80
941.05
878.35
1,072.54
993.02
1,418.08
1,273.44
Accumulated Depreciation
916.27
884.14
624.23
741.08
326.35
205.71
150.06
86.08
515.07
413.90
Non Current Assets
2,351.59
1,913.95
1,889.26
2,142.37
1,034.91
1,169.57
1,335.05
1,296.94
1,252.61
1,168.15
Capital Work in Progress
33.92
14.03
2.93
44.42
35.09
18.15
20.00
33.33
27.57
36.71
Non Current Investment
0.01
0.01
0.01
36.47
215.90
262.43
19.86
38.96
0.02
0.02
Long Term Loans & Adv.
219.91
176.26
165.58
160.76
92.36
176.23
335.55
267.53
275.20
256.72
Other Non Current Assets
0.30
0.29
0.00
0.00
76.86
40.12
37.16
50.18
46.80
15.16
Current Assets
1,920.67
1,494.68
1,284.13
1,674.40
1,408.68
598.27
717.11
731.22
728.86
608.92
Current Investments
48.02
145.95
127.78
154.04
42.45
20.04
0.00
0.00
0.00
0.00
Inventories
1,499.79
1,007.54
856.11
1,239.20
1,071.93
356.32
577.56
579.20
506.34
449.03
Sundry Debtors
29.41
31.50
30.77
34.07
47.24
47.72
56.83
51.87
101.45
48.00
Cash & Bank
31.35
32.49
42.12
4.35
17.45
6.04
7.61
10.36
19.93
27.86
Other Current Assets
312.10
11.44
157.50
4.59
229.61
168.17
75.11
89.79
101.14
84.04
Short Term Loans & Adv.
308.02
265.76
69.85
238.15
209.97
43.13
60.62
67.51
58.21
45.66
Net Current Assets
-479.09
-444.48
-316.28
-261.78
-149.48
-240.29
-483.94
-328.59
-325.87
-343.61
Total Assets
4,272.26
3,408.63
3,173.39
3,816.77
2,443.59
1,767.84
2,052.16
2,028.16
1,981.47
1,777.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
543.43
382.64
-2.95
576.12
202.11
298.07
64.03
155.36
110.70
88.43
PBT
159.18
-97.53
-346.87
-71.63
109.90
232.03
-58.12
-9.47
77.84
-23.96
Adjustment
574.12
379.14
393.00
628.57
147.01
-73.24
196.50
214.22
205.88
166.18
Changes in Working Capital
-184.93
80.46
-61.79
61.59
1.68
174.90
-50.25
-6.94
-149.91
-39.98
Cash after chg. in Working capital
548.37
362.07
-15.66
618.53
258.59
333.69
88.14
197.82
133.81
102.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.94
20.57
12.71
-42.41
-56.48
-35.62
-24.11
-42.46
-23.11
-24.82
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
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
0.00
0.00
0.00
11.00
Cash From Investing Activity
-29.08
-101.57
-23.55
-284.17
-125.32
-35.07
-110.74
-171.81
-161.72
-208.27
Net Fixed Assets
-434.58
-292.30
317.81
-1,696.86
-79.40
-116.97
-84.93
238.17
-104.09
-129.90
Net Investments
72.97
-18.50
77.79
87.83
24.11
90.40
-2.61
1.09
-18.89
-56.65
Others
332.53
209.23
-419.15
1,324.86
-70.03
-8.50
-23.20
-411.07
-38.74
-21.72
Cash from Financing Activity
-537.34
-270.19
166.90
-433.21
-63.42
-171.01
-9.85
10.50
45.46
118.19
Net Cash Inflow / Outflow
-22.99
10.88
140.40
-141.26
13.37
91.99
-56.55
-5.95
-5.56
-1.65
Opening Cash & Equivalents
12.42
1.54
-160.88
-19.62
-32.99
-124.99
-68.43
13.20
21.01
22.66
Closing Cash & Equivalent
-10.57
12.42
-20.48
-160.88
-19.62
-33.00
-124.99
7.25
15.45
21.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
17.60
6.74
10.84
7.11
98.71
97.60
54.25
58.30
60.20
55.98
ROA
3.02%
-1.38%
-7.64%
-4.54%
3.09%
14.34%
0.58%
-2.14%
2.61%
-3.04%
ROE
86.95%
-47.20%
-289.62%
-28.97%
7.15%
39.67%
2.40%
-8.23%
9.62%
-10.15%
ROCE
125.62%
41.56%
-42.55%
24.76%
14.71%
29.76%
8.74%
8.13%
15.55%
6.29%
Fixed Asset Turnover
1.57
1.11
0.98
1.93
4.38
4.23
3.83
3.88
3.35
3.37
Receivable days
2.52
4.12
4.84
4.28
4.35
4.63
5.02
5.98
6.04
3.67
Inventory Days
103.69
123.38
156.42
121.77
65.42
41.35
53.43
42.31
38.64
37.44
Payable days
256.33
314.38
453.50
158.02
82.93
54.37
56.19
43.80
44.28
43.61
Cash Conversion Cycle
-150.12
-186.88
-292.23
-31.97
-13.17
-8.39
2.26
4.48
0.41
-2.50
Total Debt/Equity
0.65
2.92
1.57
2.39
0.08
0.14
1.86
1.62
1.42
1.31
Interest Cover
1.68
0.56
-0.48
0.68
3.85
5.49
1.37
0.92
1.71
0.73

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Shoppers Stop partners with Apparel Group
    4th Dec 2023, 14:49 PM

    This strategic collaboration marks a pivotal milestone in Bath & Body Works’ entry into the shop-within-a-shop retail concept

    Read More
  • Shoppers Stop reports 83% fall in Q2 consolidated net profit
    19th Oct 2023, 11:59 AM

    Total consolidated income of the company increased by 3.25% at Rs 1049.70 crore for Q2FY24

    Read More
  • Shoppers Stop - Quarterly Results
    18th Oct 2023, 18:39 PM

    Read More
  • Shoppers Stop to commence operations of two new Pune stores
    29th Aug 2023, 11:53 AM

    The company is all set to commence operations at Terminal One Hinjewadi, Pune with effective from August 30, 2023

    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.