Nifty
:
24273.80
Sensex
:
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)
Nifty
Sensex
:
:
24273.80
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)

Shoppers Stop Ltd.

Apparel Retailing

Rating :
N/A

BSE: 532638 | NSE: SHOPERSTOP

NSE BSE
597.60
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  615.00
  •  615.00
  •  595.05
  •  612.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20873
  •  125.38
  •  943.40
  •  467.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,406.65
  • 496.48
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,732.74
  • N/A
  • 16.83

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
  • -0.44
  • 4.50
  • 19.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.39
  • 5.03
  • 20.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.18
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.83
  • 73.32
  • 84.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 38.60
  • 57.09
  • 40.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.49
  • 9.86
  • 10.90

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
7.03
0.92
8.64
11.52
P/E Ratio
85.97
658.75
69.97
52.49
Revenue
4048
4622
5476
6531
EBITDA
717
730
914
1111
Net Income
77
18
97
155
ROA
1.6
-0.1
1
2.5
P/B Ratio
21.99
20.95
15.59
12.68
ROE
30.45
1.91
32.06
31.57
FCFF
162.04
290.16
485.8
553.76
FCFF Yield
1.73
3.1
5.2
5.92

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 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
4,627.65
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
4,512.57
Net Sales Growth
7.21%
7.32%
59.69%
44.01%
-49.51%
-13.07%
-3.34%
4.32%
-15.62%
3.77%
 
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
2,692.54
Gross Profit
1,900.47
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
1,820.03
GP Margin
41.07%
41.06%
42.11%
40.21%
38.46%
42.07%
47.84%
44.98%
40.66%
38.86%
40.33%
Total Expenditure
3,919.22
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
4,212.72
Power & Fuel Cost
-
120.70
111.34
72.90
64.19
98.93
96.98
94.44
96.13
121.01
111.77
% Of Sales
-
2.80%
2.77%
2.89%
3.67%
2.86%
2.43%
2.29%
2.43%
2.58%
2.48%
Employee Cost
-
392.99
352.31
272.53
265.04
334.63
329.60
315.66
287.27
333.03
315.66
% Of Sales
-
9.10%
8.76%
10.82%
15.15%
9.66%
8.27%
7.66%
7.27%
7.11%
7.00%
Manufacturing Exp.
-
206.97
227.73
112.53
104.30
114.53
104.53
96.61
95.78
117.27
107.00
% Of Sales
-
4.79%
5.66%
4.47%
5.96%
3.31%
2.62%
2.34%
2.42%
2.50%
2.37%
General & Admin Exp.
-
146.92
126.23
157.18
113.72
204.07
548.84
528.21
565.07
603.16
557.46
% Of Sales
-
3.40%
3.14%
6.24%
6.50%
5.89%
13.77%
12.81%
14.30%
12.88%
12.35%
Selling & Distn. Exp.
-
87.00
68.33
42.08
22.38
60.24
487.02
525.10
289.17
365.50
328.54
% Of Sales
-
2.02%
1.70%
1.67%
1.28%
1.74%
12.22%
12.74%
7.32%
7.81%
7.28%
Miscellaneous Exp.
-
81.87
96.35
71.17
47.73
69.26
69.26
55.50
54.65
69.34
328.54
% Of Sales
-
1.90%
2.40%
2.83%
2.73%
2.00%
1.74%
1.35%
1.38%
1.48%
2.21%
EBITDA
708.43
735.93
711.46
284.36
55.36
575.69
270.07
238.64
218.60
210.33
299.85
EBITDA Margin
15.31%
17.05%
17.69%
11.29%
3.17%
16.62%
6.78%
5.79%
5.53%
4.49%
6.64%
Other Income
54.12
61.03
64.06
167.76
224.24
34.50
18.99
16.53
31.27
25.97
13.27
Interest
261.20
249.45
232.70
221.70
234.17
221.79
38.55
64.84
86.20
116.12
109.98
Depreciation
494.32
436.57
381.64
354.88
392.30
450.38
140.61
114.90
118.70
129.66
125.31
PBT
7.03
110.94
161.18
-124.46
-346.87
-61.98
109.90
75.43
44.97
-9.47
77.84
Tax
-3.88
27.20
43.17
-52.11
-79.71
70.39
44.93
17.56
20.25
33.36
28.83
Tax Rate
-55.19%
26.04%
27.12%
53.43%
22.98%
-98.27%
40.88%
6.03%
63.01%
-352.27%
37.04%
PAT
10.91
77.25
116.01
-45.42
-267.16
-142.02
64.97
244.11
-29.20
-0.13
42.41
PAT before Minority Interest
10.91
77.25
116.01
-45.42
-267.16
-142.02
64.97
273.86
11.89
-42.83
49.01
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-29.75
-41.09
42.70
-6.60
PAT Margin
0.24%
1.79%
2.88%
-1.80%
-15.28%
-4.10%
1.63%
5.92%
-0.74%
0.00%
0.94%
PAT Growth
-85.88%
-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
3.85

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
301.42
206.05
75.93
119.74
66.64
914.70
904.44
479.23
515.10
528.41
Share Capital
54.98
54.83
54.76
54.69
44.00
44.00
43.98
41.75
41.73
41.68
Total Reserves
235.04
138.18
19.07
63.92
21.88
870.49
859.84
435.21
470.53
486.73
Non-Current Liabilities
2,012.21
1,666.45
1,393.54
1,453.24
1,813.95
-29.27
24.84
366.66
454.47
372.20
Secured Loans
0.00
20.84
89.59
95.57
0.22
2.02
44.00
345.96
431.07
355.69
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
27.00
6.20
Long Term Provisions
0.00
0.03
0.00
0.00
0.00
0.10
0.00
0.00
0.00
0.00
Current Liabilities
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
1,054.73
Trade Payables
1,970.30
1,828.51
1,441.82
1,152.49
1,521.87
1,277.10
519.07
490.81
494.39
468.75
Other Current Liabilities
552.61
524.90
466.68
408.33
247.97
241.18
272.93
446.22
376.40
281.40
Short Term Borrowings
153.21
42.49
22.11
33.27
155.26
30.23
38.35
254.00
180.89
291.62
Short Term Provisions
0.15
3.86
8.55
6.32
11.08
9.65
8.22
10.03
8.14
12.96
Total Liabilities
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
1,981.46
Net Block
2,581.75
2,097.45
1,723.36
1,720.74
1,900.72
614.70
672.64
922.48
906.94
903.01
Gross Block
3,869.70
3,013.73
2,607.50
2,344.97
2,641.80
941.05
878.35
1,072.54
993.02
1,418.08
Accumulated Depreciation
1,282.25
916.28
884.14
624.23
741.08
326.35
205.71
150.06
86.08
515.07
Non Current Assets
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
1,252.61
Capital Work in Progress
21.14
33.92
14.03
2.93
44.42
35.09
18.15
20.00
33.33
27.57
Non Current Investment
4.01
0.01
0.01
0.01
36.47
215.90
262.43
19.86
38.96
0.02
Long Term Loans & Adv.
209.64
219.91
176.26
165.58
160.76
92.36
176.23
335.55
267.53
275.20
Other Non Current Assets
0.20
0.30
0.29
0.00
0.00
76.86
40.12
37.16
50.18
46.80
Current Assets
2,173.16
1,920.67
1,494.68
1,284.13
1,674.40
1,408.68
598.27
717.11
731.22
728.86
Current Investments
0.00
48.02
145.95
127.78
154.04
42.45
20.04
0.00
0.00
0.00
Inventories
1,686.56
1,499.79
1,007.54
856.11
1,239.20
1,071.93
356.32
577.56
579.20
506.34
Sundry Debtors
82.36
29.41
31.50
30.77
34.07
47.24
47.72
56.83
51.87
101.45
Cash & Bank
16.74
31.35
32.49
42.12
4.35
17.45
6.04
7.61
10.36
19.93
Other Current Assets
387.50
4.08
11.44
157.50
242.74
229.61
168.17
75.11
89.79
101.14
Short Term Loans & Adv.
371.29
308.02
265.76
69.85
238.15
209.97
43.13
60.62
67.51
58.21
Net Current Assets
-503.11
-479.09
-444.48
-316.28
-261.78
-149.48
-240.29
-483.94
-328.59
-325.87
Total Assets
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
1,981.47

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
561.29
543.43
382.64
-2.95
576.12
202.11
298.07
64.03
155.36
110.70
PBT
104.45
159.18
-97.53
-346.87
-71.63
109.90
232.03
-58.12
-9.47
77.84
Adjustment
623.87
574.12
379.14
393.00
628.57
147.01
-73.24
196.50
214.22
205.88
Changes in Working Capital
-172.17
-184.93
80.46
-61.79
61.59
1.68
174.90
-50.25
-6.94
-149.91
Cash after chg. in Working capital
556.15
548.37
362.07
-15.66
618.53
258.59
333.69
88.14
197.82
133.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
5.14
-4.94
20.57
12.71
-42.41
-56.48
-35.62
-24.11
-42.46
-23.11
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
-111.44
-29.08
-101.57
-23.55
-284.17
-125.32
-35.07
-110.74
-171.81
-161.72
Net Fixed Assets
-835.94
-434.57
-292.30
317.81
-1,696.86
-79.40
-116.97
-84.93
238.17
-104.09
Net Investments
18.01
72.97
-18.50
77.79
87.83
24.11
90.40
-2.61
1.09
-18.89
Others
706.49
332.52
209.23
-419.15
1,324.86
-70.03
-8.50
-23.20
-411.07
-38.74
Cash from Financing Activity
-479.20
-537.34
-270.19
166.90
-433.21
-63.42
-171.01
-9.85
10.50
45.46
Net Cash Inflow / Outflow
-29.35
-22.99
10.88
140.40
-141.26
13.37
91.99
-56.55
-5.95
-5.56
Opening Cash & Equivalents
-10.57
12.42
1.54
-160.88
-19.62
-32.99
-124.99
-68.43
13.20
21.01
Closing Cash & Equivalent
-39.92
-10.57
12.42
-20.48
-160.88
-19.62
-33.00
-124.99
7.25
15.45

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
26.38
17.60
6.74
10.84
7.11
98.71
97.60
54.25
58.30
60.20
ROA
1.67%
3.02%
-1.38%
-7.64%
-4.54%
3.09%
14.34%
0.58%
-2.14%
2.61%
ROE
31.99%
86.95%
-47.20%
-289.62%
-28.97%
7.15%
39.67%
2.40%
-8.23%
9.62%
ROCE
87.64%
125.62%
41.56%
-42.55%
24.76%
14.71%
29.76%
8.74%
8.13%
15.55%
Fixed Asset Turnover
1.32
1.57
1.11
0.98
1.93
4.38
4.23
3.83
3.88
3.35
Receivable days
4.48
2.52
4.12
4.84
4.28
4.35
4.63
5.02
5.98
6.04
Inventory Days
127.68
103.69
123.38
156.42
121.77
65.42
41.35
53.43
42.31
38.64
Payable days
272.49
256.33
314.38
453.50
158.02
82.93
54.37
56.19
43.80
44.28
Cash Conversion Cycle
-140.34
-150.12
-186.88
-292.23
-31.97
-13.17
-8.39
2.26
4.48
0.41
Total Debt/Equity
0.60
0.65
2.92
1.57
2.39
0.08
0.14
1.86
1.62
1.42
Interest Cover
1.42
1.68
0.56
-0.48
0.68
3.85
5.49
1.37
0.92
1.71

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • 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
  • Shoppers Stop’s ‘SSBeauty’ launches fragrance store at Nexus Mall in Bengaluru
    7th Mar 2025, 16:29 PM

    SSBeauty offers a curated selection of the world’s most coveted perfumes, including luxury, niche, and designer brands

    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.