Nifty
:
25405.30
Sensex
:
83239.47
-48.10 (-0.19%)
-170.22 (-0.20%)
Nifty
Sensex
:
:
25405.30
83239.47
-48.10 (-0.19%)
-170.22 (-0.20%)

Shoppers Stop Ltd.

Apparel Retailing

Rating :
39/99

BSE: 532638 | NSE: SHOPERSTOP

NSE BSE
509.55
03-Jul-2025
  • Open
  • High
  • Low
  • Previous Close
  •  510.1
  •  517
  •  504.6
  •  507.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  27489
  •  14050446.4
  •  943.4
  •  467.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,617.42
  • 515.83
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,943.51
  • N/A
  • 18.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.52%
  • 2.09%
  • 2.96%
  • FII
  • DII
  • Others
  • 3.13%
  • 24.82%
  • 1.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.12
  • 21.48
  • 4.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.29
  • 67.61
  • 0.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.50
  • -
  • -54.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.78
  • 74.80
  • 101.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.81
  • 57.32
  • 38.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.27
  • 10.01
  • 10.67

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
7.03
0.99
3.45
10.11
P/E Ratio
72.48
514.70
147.70
50.40
Revenue
4048
4628
5055
5788
EBITDA
717
708
799
934
Net Income
77
11
24
78
ROA
1.6
0.2
4.4
4.8
P/B Ratio
17.30
17.46
15.58
12.15
ROE
30.45
3.5
10.9
27.7
FCFF
162
350
477
500
FCFF Yield
1.81
3.91
5.32
5.58
Net Debt
2773
3300
3421
3739
BVPS
29.46
29.18
32.71
41.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
1,064.00
1,046.34
1.69%
1,379.47
1,237.52
11.47%
1,114.87
1,039.12
7.29%
1,069.31
993.61
7.62%
Expenses
894.08
879.65
1.64%
1,133.71
1,020.03
11.14%
965.04
878.20
9.89%
926.39
821.75
12.73%
EBITDA
169.92
166.69
1.94%
245.76
217.49
13.00%
149.83
160.92
-6.89%
142.92
171.86
-16.84%
EBIDTM
15.97%
15.93%
17.82%
17.57%
13.44%
15.49%
13.37%
17.30%
Other Income
18.28
34.59
-47.15%
22.53
3.36
570.54%
9.75
10.58
-7.84%
3.56
7.29
-51.17%
Interest
70.26
57.60
21.98%
65.42
58.61
11.62%
64.51
54.92
17.46%
61.01
54.14
12.69%
Depreciation
125.42
112.03
11.95%
130.03
111.32
16.81%
121.76
108.19
12.54%
117.11
105.03
11.50%
PBT
-5.43
30.06
-
72.84
50.92
43.05%
-28.74
3.49
-
-31.64
19.98
-
Tax
-7.42
6.88
-
20.61
14.07
46.48%
-8.15
0.76
-
-8.92
5.49
-
PAT
1.99
23.18
-91.42%
52.23
36.85
41.74%
-20.59
2.73
-
-22.72
14.49
-
PATM
0.19%
2.22%
3.79%
2.98%
-1.85%
0.26%
-2.12%
1.46%
EPS
0.18
2.11
-91.47%
4.75
3.35
41.79%
-1.87
0.25
-
-2.07
1.32
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
4,627.64
4,316.59
4,022.13
2,518.75
1,748.96
3,463.88
3,984.55
4,122.09
3,951.42
4,682.88
Net Sales Growth
-
7.21%
7.32%
59.69%
44.01%
-49.51%
-13.07%
-3.34%
4.32%
-15.62%
 
Cost Of Goods Sold
-
2,727.18
2,544.21
2,328.38
1,506.00
1,076.24
2,006.53
2,078.25
2,267.93
2,344.75
2,863.24
Gross Profit
-
1,900.46
1,772.38
1,693.75
1,012.75
672.72
1,457.35
1,906.30
1,854.16
1,606.67
1,819.64
GP Margin
-
41.07%
41.06%
42.11%
40.21%
38.46%
42.07%
47.84%
44.98%
40.66%
38.86%
Total Expenditure
-
3,895.25
3,580.66
3,310.67
2,234.39
1,693.60
2,888.19
3,714.48
3,883.45
3,732.82
4,472.55
Power & Fuel Cost
-
136.01
120.70
111.34
72.90
64.19
98.93
96.98
94.44
96.13
121.01
% Of Sales
-
2.94%
2.80%
2.77%
2.89%
3.67%
2.86%
2.43%
2.29%
2.43%
2.58%
Employee Cost
-
424.87
392.99
352.31
272.53
265.04
334.63
329.60
315.66
287.27
333.03
% Of Sales
-
9.18%
9.10%
8.76%
10.82%
15.15%
9.66%
8.27%
7.66%
7.27%
7.11%
Manufacturing Exp.
-
239.56
206.97
227.73
112.53
104.30
114.53
104.53
96.61
95.78
117.27
% Of Sales
-
5.18%
4.79%
5.66%
4.47%
5.96%
3.31%
2.62%
2.34%
2.42%
2.50%
General & Admin Exp.
-
188.11
146.92
126.23
157.18
113.72
204.07
548.84
528.21
565.07
603.16
% Of Sales
-
4.06%
3.40%
3.14%
6.24%
6.50%
5.89%
13.77%
12.81%
14.30%
12.88%
Selling & Distn. Exp.
-
96.92
87.00
68.33
42.08
22.38
60.24
487.02
525.10
289.17
365.50
% Of Sales
-
2.09%
2.02%
1.70%
1.67%
1.28%
1.74%
12.22%
12.74%
7.32%
7.81%
Miscellaneous Exp.
-
82.60
81.87
96.35
71.17
47.73
69.26
69.26
55.50
54.65
365.50
% Of Sales
-
1.78%
1.90%
2.40%
2.83%
2.73%
2.00%
1.74%
1.35%
1.38%
1.48%
EBITDA
-
732.39
735.93
711.46
284.36
55.36
575.69
270.07
238.64
218.60
210.33
EBITDA Margin
-
15.83%
17.05%
17.69%
11.29%
3.17%
16.62%
6.78%
5.79%
5.53%
4.49%
Other Income
-
54.12
61.03
64.06
167.76
224.24
34.50
18.99
16.53
31.27
25.97
Interest
-
285.18
249.45
232.70
221.70
234.17
221.79
38.55
64.84
86.20
116.12
Depreciation
-
494.32
436.57
381.64
354.88
392.30
450.38
140.61
114.90
118.70
129.66
PBT
-
7.01
110.94
161.18
-124.46
-346.87
-61.98
109.90
75.43
44.97
-9.47
Tax
-
-3.88
27.20
43.17
-52.11
-79.71
70.39
44.93
17.56
20.25
33.36
Tax Rate
-
-55.35%
26.04%
27.12%
53.43%
22.98%
-98.27%
40.88%
6.03%
63.01%
-352.27%
PAT
-
10.89
77.25
116.01
-45.42
-267.16
-142.02
64.97
244.11
-29.20
-0.13
PAT before Minority Interest
-
10.89
77.25
116.01
-45.42
-267.16
-142.02
64.97
273.86
11.89
-42.83
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-29.75
-41.09
42.70
PAT Margin
-
0.24%
1.79%
2.88%
-1.80%
-15.28%
-4.10%
1.63%
5.92%
-0.74%
0.00%
PAT Growth
-
-85.90%
-33.41%
-
-
-
-
-73.38%
-
-
 
EPS
-
0.99
7.02
10.54
-4.13
-24.27
-12.90
5.90
22.17
-2.65
-0.01

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
321.20
301.42
206.05
75.93
119.74
66.64
914.70
904.44
479.23
515.10
Share Capital
55.03
54.98
54.83
54.76
54.69
44.00
44.00
43.98
41.75
41.73
Total Reserves
252.55
235.04
138.18
19.07
63.92
21.88
870.49
859.84
435.21
470.53
Non-Current Liabilities
2,452.43
2,012.21
1,666.45
1,393.54
1,453.24
1,813.95
-29.27
24.84
366.66
454.47
Secured Loans
95.83
0.00
20.84
89.59
95.57
0.22
2.02
44.00
345.96
431.07
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
27.00
Long Term Provisions
0.04
0.00
0.03
0.00
0.00
0.00
0.10
0.00
0.00
0.00
Current Liabilities
3,009.42
2,676.27
2,399.76
1,939.16
1,600.41
1,936.18
1,558.16
838.56
1,201.06
1,059.81
Trade Payables
2,266.86
1,970.30
1,828.51
1,441.82
1,152.49
1,521.87
1,277.10
519.07
490.81
494.39
Other Current Liabilities
520.55
552.61
524.90
466.68
408.33
247.97
241.18
272.93
446.22
376.40
Short Term Borrowings
220.11
153.21
42.49
22.11
33.27
155.26
30.23
38.35
254.00
180.89
Short Term Provisions
1.90
0.15
3.86
8.55
6.32
11.08
9.65
8.22
10.03
8.14
Total Liabilities
5,783.05
4,989.90
4,272.26
3,408.63
3,173.39
3,816.77
2,443.59
1,767.84
2,052.16
2,028.16
Net Block
2,971.22
2,581.75
2,097.45
1,723.36
1,720.74
1,900.72
614.70
672.64
922.48
906.94
Gross Block
4,060.13
3,307.52
3,013.73
2,607.50
2,344.97
2,641.80
941.05
878.35
1,072.54
993.02
Accumulated Depreciation
1,085.27
722.13
916.28
884.14
624.23
741.08
326.35
205.71
150.06
86.08
Non Current Assets
3,223.14
2,816.74
2,351.59
1,913.95
1,889.26
2,142.37
1,034.91
1,169.57
1,335.05
1,296.94
Capital Work in Progress
12.82
21.14
33.92
14.03
2.93
44.42
35.09
18.15
20.00
33.33
Non Current Investment
3.49
4.01
0.01
0.01
0.01
36.47
215.90
262.43
19.86
38.96
Long Term Loans & Adv.
235.32
209.64
219.91
176.26
165.58
160.76
92.36
176.23
335.55
267.53
Other Non Current Assets
0.29
0.20
0.30
0.29
0.00
0.00
76.86
40.12
37.16
50.18
Current Assets
2,559.91
2,173.16
1,920.67
1,494.68
1,284.13
1,674.40
1,408.68
598.27
717.11
731.22
Current Investments
0.00
0.00
48.02
145.95
127.78
154.04
42.45
20.04
0.00
0.00
Inventories
2,041.44
1,686.56
1,499.79
1,007.54
856.11
1,239.20
1,071.93
356.32
577.56
579.20
Sundry Debtors
64.92
82.36
29.41
31.50
30.77
34.07
47.24
47.72
56.83
51.87
Cash & Bank
14.02
16.74
31.35
32.49
42.12
4.35
17.45
6.04
7.61
10.36
Other Current Assets
439.53
16.21
4.08
11.44
227.35
242.74
229.61
168.17
75.11
89.79
Short Term Loans & Adv.
418.48
371.29
308.02
265.76
69.85
238.15
209.97
43.13
60.62
67.51
Net Current Assets
-449.51
-503.11
-479.09
-444.48
-316.28
-261.78
-149.48
-240.29
-483.94
-328.59
Total Assets
5,783.05
4,989.90
4,272.26
3,408.63
3,173.39
3,816.77
2,443.59
1,767.84
2,052.16
2,028.16

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
548.52
561.29
543.43
382.64
-2.95
576.12
202.11
298.07
64.03
155.36
PBT
7.01
104.45
159.18
-97.53
-346.87
-71.63
109.90
232.03
-58.12
-9.47
Adjustment
715.89
623.87
574.12
379.14
393.00
628.57
147.01
-73.24
196.50
214.22
Changes in Working Capital
-167.99
-172.17
-184.93
80.46
-61.79
61.59
1.68
174.90
-50.25
-6.94
Cash after chg. in Working capital
554.91
556.15
548.37
362.07
-15.66
618.53
258.59
333.69
88.14
197.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.39
5.14
-4.94
20.57
12.71
-42.41
-56.48
-35.62
-24.11
-42.46
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
0.00
Cash From Investing Activity
-169.03
-111.44
-29.08
-101.57
-23.55
-284.17
-125.32
-35.07
-110.74
-171.81
Net Fixed Assets
-720.66
-273.85
-434.57
-292.30
317.81
-1,696.86
-79.40
-116.97
-84.93
238.17
Net Investments
-4.57
18.01
72.97
-18.50
77.79
87.83
24.11
90.40
-2.61
1.09
Others
556.20
144.40
332.52
209.23
-419.15
1,324.86
-70.03
-8.50
-23.20
-411.07
Cash from Financing Activity
-408.71
-479.20
-537.34
-270.19
166.90
-433.21
-63.42
-171.01
-9.85
10.50
Net Cash Inflow / Outflow
-29.22
-29.35
-22.99
10.88
140.40
-141.26
13.37
91.99
-56.55
-5.95
Opening Cash & Equivalents
-39.92
-10.57
12.42
1.54
-160.88
-19.62
-32.99
-124.99
-68.43
13.20
Closing Cash & Equivalent
-69.14
-39.92
-10.57
12.42
-20.48
-160.88
-19.62
-33.00
-124.99
7.25

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
27.95
26.38
17.60
6.74
10.84
7.11
98.71
97.60
54.25
58.30
ROA
0.20%
1.67%
3.02%
-1.38%
-7.64%
-4.54%
3.09%
14.34%
0.58%
-2.14%
ROE
3.64%
31.99%
86.95%
-47.20%
-289.62%
-28.97%
7.15%
39.67%
2.40%
-8.23%
ROCE
51.41%
87.64%
125.62%
41.56%
-42.55%
24.76%
14.71%
29.76%
8.74%
8.13%
Fixed Asset Turnover
1.40
1.44
1.57
1.11
0.98
1.93
4.38
4.23
3.83
3.88
Receivable days
5.21
4.48
2.52
4.12
4.84
4.28
4.35
4.63
5.02
5.98
Inventory Days
132.00
127.68
103.69
123.38
156.42
121.77
65.42
41.35
53.43
42.31
Payable days
283.55
272.49
256.33
314.38
453.50
158.02
82.93
54.37
56.19
43.80
Cash Conversion Cycle
-146.33
-140.34
-150.12
-186.88
-292.23
-31.97
-13.17
-8.39
2.26
4.48
Total Debt/Equity
1.11
0.60
0.65
2.92
1.57
2.39
0.08
0.14
1.86
1.62
Interest Cover
1.02
1.42
1.68
0.56
-0.48
0.68
3.85
5.49
1.37
0.92

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Shoppers Stop completes investment of Rs 20 crore in GSBBL
    12th Jun 2025, 10:59 AM

    With the above subscription, the overall investment of the company in the Preference Share Capital of GSBBL is enhanced to Rs 75 crore

    Read More
  • Shoppers Stop gets nod for additional investment in GSBBL
    30th Apr 2025, 10:20 AM

    The Board of Directors of Shoppers Stop at its meeting held on April 29, 2025, have inter-alia approved the same

    Read More
  • Shoppers Stop - Quarterly Results
    29th Apr 2025, 18:40 PM

    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.