Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Apparel Retailing

Rating :
65/99

BSE: 532638 | NSE: SHOPERSTOP

758.55
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 755.30
  • 763.85
  • 745.55
  • 750.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  39997
  •  302.53
  •  779.75
  •  264.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,160.34
  • 101.09
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,343.43
  • N/A
  • 84.40

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.55%
  • 2.41%
  • 4.95%
  • FII
  • DII
  • Others
  • 6.38%
  • 20.26%
  • 0.45%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.84
  • -9.38
  • -10.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.10
  • 3.57
  • -13.16

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.02
  • -
  • -31.61

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.11
  • 42.50
  • 66.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.41
  • 13.05
  • 8.87

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
948.44
205.23
362.14%
713.34
680.46
4.83%
958.11
715.97
33.82%
642.07
296.98
116.20%
Expenses
785.94
268.42
192.80%
637.10
585.66
8.78%
774.22
622.80
24.31%
569.75
335.13
70.01%
EBITDA
162.50
-63.19
-
76.24
94.80
-19.58%
183.89
93.17
97.37%
72.32
-38.15
-
EBIDTM
17.13%
-30.79%
10.69%
13.93%
19.19%
13.01%
11.26%
-12.85%
Other Income
5.56
64.27
-91.35%
21.39
24.24
-11.76%
14.54
30.48
-52.30%
67.56
63.49
6.41%
Interest
51.13
51.38
-0.49%
52.81
51.24
3.06%
49.73
54.19
-8.23%
52.68
61.49
-14.33%
Depreciation
84.56
89.15
-5.15%
92.72
92.04
0.74%
81.19
101.79
-20.24%
91.82
95.74
-4.09%
PBT
32.37
-139.45
-
-47.90
-24.24
-
94.44
-32.33
-
-4.62
-131.89
-
Tax
9.54
-34.56
-
-32.90
-0.14
-
16.39
-7.22
-
-1.04
-34.19
-
PAT
22.83
-104.89
-
-15.00
-24.10
-
78.05
-25.11
-
-3.58
-97.70
-
PATM
2.41%
-51.11%
-2.10%
-3.54%
8.15%
-3.51%
-0.56%
-32.90%
EPS
2.08
-9.59
-
-1.45
-2.20
-
7.06
-2.30
-
-0.33
-10.55
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
3,261.96
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
3,360.66
Net Sales Growth
71.81%
44.01%
-49.51%
-13.07%
-3.34%
4.32%
-15.62%
3.77%
13.05%
18.77%
 
Cost Of Goods Sold
1,926.73
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
2,077.19
Gross Profit
1,335.23
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
1,283.47
GP Margin
40.93%
40.21%
38.46%
42.07%
47.84%
44.98%
40.66%
38.86%
40.33%
38.71%
38.19%
Total Expenditure
2,767.01
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
3,241.64
Power & Fuel Cost
-
72.90
64.19
98.93
96.98
94.44
96.13
121.01
111.77
101.87
88.36
% Of Sales
-
2.89%
3.67%
2.86%
2.43%
2.29%
2.43%
2.58%
2.48%
2.55%
2.63%
Employee Cost
-
272.53
265.04
334.63
329.60
315.66
287.27
333.03
315.66
291.78
235.93
% Of Sales
-
10.82%
15.15%
9.66%
8.27%
7.66%
7.27%
7.11%
7.00%
7.31%
7.02%
Manufacturing Exp.
-
112.53
104.30
114.53
104.53
96.61
95.78
117.27
107.00
98.07
85.28
% Of Sales
-
4.47%
5.96%
3.31%
2.62%
2.34%
2.42%
2.50%
2.37%
2.46%
2.54%
General & Admin Exp.
-
157.18
113.72
204.07
548.84
528.21
565.07
603.16
557.46
504.14
431.39
% Of Sales
-
6.24%
6.50%
5.89%
13.77%
12.81%
14.30%
12.88%
12.35%
12.63%
12.84%
Selling & Distn. Exp.
-
42.08
22.38
60.24
487.02
525.10
289.17
365.50
328.54
301.96
266.18
% Of Sales
-
1.67%
1.28%
1.74%
12.22%
12.74%
7.32%
7.81%
7.28%
7.56%
7.92%
Miscellaneous Exp.
-
71.17
47.73
69.26
69.26
55.50
54.65
69.34
99.76
87.75
266.18
% Of Sales
-
2.83%
2.73%
2.00%
1.74%
1.35%
1.38%
1.48%
2.21%
2.20%
1.71%
EBITDA
494.95
284.36
55.36
575.69
270.07
238.64
218.60
210.33
299.85
159.66
119.02
EBITDA Margin
15.17%
11.29%
3.17%
16.62%
6.78%
5.79%
5.53%
4.49%
6.64%
4.00%
3.54%
Other Income
109.05
167.76
224.24
34.50
18.99
16.53
31.27
25.97
13.27
6.18
6.89
Interest
206.35
221.70
234.17
221.79
38.55
64.84
86.20
116.12
109.98
91.74
77.54
Depreciation
350.29
354.88
392.30
450.38
140.61
114.90
118.70
129.66
125.31
98.06
79.07
PBT
74.29
-124.46
-346.87
-61.98
109.90
75.43
44.97
-9.47
77.84
-23.96
-30.71
Tax
-8.01
-52.11
-79.71
70.39
44.93
17.56
20.25
33.36
28.83
25.69
22.75
Tax Rate
-10.78%
53.43%
22.98%
-98.27%
40.88%
6.03%
63.01%
-352.27%
37.04%
-104.30%
-72.34%
PAT
82.30
-45.42
-267.16
-142.02
64.97
244.11
-29.20
-0.13
42.41
-8.28
-11.21
PAT before Minority Interest
82.30
-45.42
-267.16
-142.02
64.97
273.86
11.89
-42.83
49.01
-50.33
-54.20
Minority Interest
0.00
0.00
0.00
0.00
0.00
-29.75
-41.09
42.70
-6.60
42.05
42.99
PAT Margin
2.52%
-1.80%
-15.28%
-4.10%
1.63%
5.92%
-0.74%
0.00%
0.94%
-0.21%
-0.33%
PAT Growth
132.68%
-
-
-
-73.38%
-
-
-
-
-
 
EPS
7.52
-4.15
-24.40
-12.97
5.93
22.29
-2.67
-0.01
3.87
-0.76
-1.02

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
75.94
119.74
66.64
914.70
904.44
479.23
515.10
528.41
490.48
500.91
Share Capital
54.76
54.69
44.00
44.00
43.98
41.75
41.73
41.68
41.61
41.49
Total Reserves
19.08
63.92
21.88
870.49
859.84
435.21
470.53
486.73
448.87
459.42
Non-Current Liabilities
1,393.54
1,453.24
1,813.95
-29.27
24.84
366.66
454.47
372.20
332.59
184.02
Secured Loans
89.59
95.57
0.22
2.02
44.00
345.96
431.07
355.69
317.41
177.50
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
25.00
27.00
6.20
4.60
0.00
Long Term Provisions
0.00
0.00
0.00
0.10
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1,939.15
1,600.41
1,936.18
1,558.16
838.56
1,201.06
1,059.81
1,054.73
952.53
844.64
Trade Payables
1,441.82
1,152.49
1,521.87
1,277.10
519.07
490.81
494.39
468.75
438.74
378.29
Other Current Liabilities
466.67
408.33
247.97
241.18
272.93
446.22
376.40
281.40
281.41
161.92
Short Term Borrowings
22.11
33.27
155.26
30.23
38.35
254.00
180.89
291.62
220.40
293.18
Short Term Provisions
8.55
6.32
11.08
9.65
8.22
10.03
8.14
12.96
11.98
11.26
Total Liabilities
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
1,534.14
Net Block
1,723.36
1,720.74
1,900.72
614.70
672.64
922.48
906.94
903.01
859.54
740.81
Gross Block
2,607.50
2,344.97
2,641.80
941.05
878.35
1,072.54
993.02
1,418.08
1,273.44
1,097.81
Accumulated Depreciation
884.14
624.23
741.08
326.35
205.71
150.06
86.08
515.07
413.90
356.99
Non Current Assets
1,913.66
1,889.26
2,142.37
1,034.91
1,169.57
1,335.05
1,296.94
1,252.61
1,168.15
1,021.50
Capital Work in Progress
14.03
2.93
44.42
35.09
18.15
20.00
33.33
27.57
36.71
31.88
Non Current Investment
0.01
0.01
36.47
215.90
262.43
19.86
38.96
0.02
0.02
0.02
Long Term Loans & Adv.
176.26
165.58
160.76
92.36
176.23
335.55
267.53
275.20
256.72
239.57
Other Non Current Assets
0.00
0.00
0.00
76.86
40.12
37.16
50.18
46.80
15.16
9.22
Current Assets
1,494.97
1,284.13
1,674.40
1,408.68
598.27
717.11
731.22
728.86
608.92
512.64
Current Investments
145.95
127.78
154.04
42.45
20.04
0.00
0.00
0.00
0.00
0.00
Inventories
1,007.54
856.11
1,239.20
1,071.93
356.32
577.56
579.20
506.34
449.03
369.82
Sundry Debtors
31.50
30.77
34.07
47.24
47.72
56.83
51.87
101.45
48.00
32.17
Cash & Bank
32.78
42.12
4.35
17.45
6.04
7.61
10.36
19.93
27.86
26.78
Other Current Assets
277.20
157.50
4.59
19.64
168.17
75.11
89.79
101.14
84.04
83.87
Short Term Loans & Adv.
88.98
69.85
238.15
209.97
43.13
60.62
67.51
58.21
45.66
46.68
Net Current Assets
-444.18
-316.28
-261.78
-149.48
-240.29
-483.94
-328.59
-325.87
-343.61
-332.00
Total Assets
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
1,534.14

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
382.64
-2.95
576.12
202.11
298.07
64.03
155.36
110.70
88.43
86.90
PBT
-97.53
-346.87
-71.63
109.90
232.03
-58.12
-9.47
77.84
-23.96
-30.79
Adjustment
379.14
393.00
628.57
147.01
-73.24
196.50
214.22
205.88
166.18
135.21
Changes in Working Capital
80.46
-61.79
61.59
1.68
174.90
-50.25
-6.94
-149.91
-39.98
-0.39
Cash after chg. in Working capital
362.07
-15.66
618.53
258.59
333.69
88.14
197.82
133.81
102.24
104.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
20.57
12.71
-42.41
-56.48
-35.62
-24.11
-42.46
-23.11
-24.82
-22.13
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
11.00
0.00
Cash From Investing Activity
-101.57
-23.55
-284.17
-125.32
-35.07
-110.74
-171.81
-161.72
-208.27
-121.61
Net Fixed Assets
-292.30
317.81
-1,696.86
-79.40
-116.97
-84.93
238.17
-104.09
-129.90
-74.88
Net Investments
-18.50
77.79
87.83
24.11
90.40
-2.61
1.09
-18.89
-56.65
-46.74
Others
209.23
-419.15
1,324.86
-70.03
-8.50
-23.20
-411.07
-38.74
-21.72
0.01
Cash from Financing Activity
-270.19
166.90
-433.21
-63.42
-171.01
-9.85
10.50
45.46
118.19
47.18
Net Cash Inflow / Outflow
10.88
140.40
-141.26
13.37
91.99
-56.55
-5.95
-5.56
-1.65
12.47
Opening Cash & Equivalents
-20.48
-160.88
-19.62
-32.99
-124.99
-68.43
13.20
21.01
22.66
10.19
Closing Cash & Equivalent
-9.60
-20.48
-160.88
-19.62
-33.00
-124.99
7.25
15.45
21.01
22.66

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
6.74
10.84
7.11
98.71
97.60
54.25
58.30
60.20
55.98
57.34
ROA
-1.38%
-7.64%
-4.54%
3.09%
14.34%
0.58%
-2.14%
2.61%
-3.04%
-3.69%
ROE
-47.20%
-289.62%
-28.97%
7.15%
39.67%
2.40%
-8.23%
9.62%
-10.15%
-10.66%
ROCE
41.56%
-42.55%
24.76%
14.71%
29.76%
8.74%
8.13%
15.55%
6.29%
4.72%
Fixed Asset Turnover
1.11
0.98
1.93
4.38
4.23
3.83
3.88
3.35
3.37
3.17
Receivable days
4.12
4.84
4.28
4.35
4.63
5.02
5.98
6.04
3.67
3.18
Inventory Days
123.38
156.42
121.77
65.42
41.35
53.43
42.31
38.64
37.44
38.07
Payable days
314.38
453.50
158.02
82.93
54.37
56.19
43.80
44.28
43.61
44.36
Cash Conversion Cycle
-186.88
-292.23
-31.97
-13.17
-8.39
2.26
4.48
0.41
-2.50
-3.12
Total Debt/Equity
2.92
1.57
2.39
0.08
0.14
1.86
1.62
1.42
1.31
0.99
Interest Cover
0.56
-0.48
0.68
3.85
5.49
1.37
0.92
1.71
0.73
0.59

News Update:


  • Shoppers Stop gets nod for additional investment in Global SS Beauty Brands
    27th Jul 2022, 16:11 PM

    The Board of Directors of the company at its meeting held on July 26, 2022, has approved the same

    Read More
  • Shoppers Stop turns black in Q1
    27th Jul 2022, 10:37 AM

    Total consolidated income of the company increased to over 3-fold at Rs 954.00 crore for Q1FY23

    Read More
  • Shoppers Stop - Quarterly Results
    26th Jul 2022, 17:44 PM

    Read More
  • Shoppers Stop planning to launch 12 new stores in FY23
    6th Jul 2022, 09:27 AM

    The company plans to increase the share of new and refurbished stores to over 50 per cent in FY23

    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.