Nifty
:
16266.15
Sensex
:
54326.39
456.75 (2.89%)
1534.16 (2.91%)
Nifty
Sensex
:
:
16266.15
54326.39
456.75 (2.89%)
1534.16 (2.91%)

Shoppers Stop Ltd.

Apparel Retailing

Rating :
54/99

BSE: 532638 | NSE: SHOPERSTOP

NSE BSE
479.45
20-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  483.00
  •  494.70
  •  476.75
  •  477.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  156958
  •  762.29
  •  597.90
  •  207.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,248.89
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,392.80
  • N/A
  • 69.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.55%
  • 2.51%
  • 5.72%
  • FII
  • DII
  • Others
  • 6.1%
  • 19.64%
  • 0.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.10
  • -15.04
  • -24.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.75
  • -24.02
  • -27.16

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 55.70
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.99
  • 37.77
  • 57.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.04
  • 13.42
  • 9.06

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
713.34
680.46
4.83%
958.11
715.97
33.82%
642.07
296.98
116.20%
205.23
55.55
269.45%
Expenses
637.10
585.66
8.78%
774.22
622.80
24.31%
569.75
335.13
70.01%
268.42
161.22
66.49%
EBITDA
76.24
94.80
-19.58%
183.89
93.17
97.37%
72.32
-38.15
-
-63.19
-105.67
-
EBIDTM
10.69%
13.93%
19.19%
13.01%
11.26%
-12.85%
-30.79%
-190.22%
Other Income
21.39
24.24
-11.76%
14.54
30.48
-52.30%
67.56
63.49
6.41%
64.27
106.03
-39.39%
Interest
52.81
51.24
3.06%
49.73
54.19
-8.23%
52.68
61.49
-14.33%
51.38
56.04
-8.32%
Depreciation
92.72
92.04
0.74%
81.19
101.79
-20.24%
91.82
95.74
-4.09%
89.15
102.73
-13.22%
PBT
-47.90
-24.24
-
94.44
-32.33
-
-4.62
-131.89
-
-139.45
-158.41
-
Tax
-32.90
-0.14
-
16.39
-7.22
-
-1.04
-34.19
-
-34.56
-38.16
-
PAT
-15.00
-24.10
-
78.05
-25.11
-
-3.58
-97.70
-
-104.89
-120.25
-
PATM
-2.10%
-3.54%
8.15%
-3.51%
-0.56%
-32.90%
-51.11%
-216.47%
EPS
-1.45
-2.20
-
7.06
-2.30
-
-0.33
-10.55
-
-9.59
-12.98
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
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
2,951.91
Net Sales Growth
44.01%
-49.51%
-13.07%
-3.34%
4.32%
-15.62%
3.77%
13.05%
18.77%
13.85%
 
Cost Of Goods Sold
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
1,845.64
Gross Profit
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
1,106.27
GP Margin
40.21%
38.46%
42.07%
47.84%
44.98%
40.66%
38.86%
40.33%
38.71%
38.19%
37.48%
Total Expenditure
2,249.49
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
2,827.93
Power & Fuel Cost
-
64.19
98.93
96.98
94.44
96.13
121.01
111.77
101.87
88.36
69.77
% Of Sales
-
3.67%
2.86%
2.43%
2.29%
2.43%
2.58%
2.48%
2.55%
2.63%
2.36%
Employee Cost
-
265.04
334.63
329.60
315.66
287.27
333.03
315.66
291.78
235.93
199.09
% Of Sales
-
15.15%
9.66%
8.27%
7.66%
7.27%
7.11%
7.00%
7.31%
7.02%
6.74%
Manufacturing Exp.
-
104.31
114.53
104.53
96.61
95.78
117.27
107.00
98.07
85.28
69.34
% Of Sales
-
5.96%
3.31%
2.62%
2.34%
2.42%
2.50%
2.37%
2.46%
2.54%
2.35%
General & Admin Exp.
-
113.72
204.07
548.84
528.21
565.07
603.16
557.46
504.14
431.39
359.73
% Of Sales
-
6.50%
5.89%
13.77%
12.81%
14.30%
12.88%
12.35%
12.63%
12.84%
12.19%
Selling & Distn. Exp.
-
22.38
60.24
487.02
525.10
289.17
365.50
328.54
301.96
266.18
227.56
% Of Sales
-
1.28%
1.74%
12.22%
12.74%
7.32%
7.81%
7.28%
7.56%
7.92%
7.71%
Miscellaneous Exp.
-
47.72
69.26
69.26
55.50
54.65
69.34
99.76
87.75
57.30
227.56
% Of Sales
-
2.73%
2.00%
1.74%
1.35%
1.38%
1.48%
2.21%
2.20%
1.71%
1.92%
EBITDA
269.26
55.36
575.69
270.07
238.64
218.60
210.33
299.85
159.66
119.02
123.98
EBITDA Margin
10.69%
3.17%
16.62%
6.78%
5.79%
5.53%
4.49%
6.64%
4.00%
3.54%
4.20%
Other Income
167.76
224.24
34.50
18.99
16.53
31.27
25.97
13.27
6.18
6.89
7.57
Interest
206.60
234.17
221.79
38.55
64.84
86.20
116.12
109.98
91.74
77.54
62.90
Depreciation
354.88
392.30
450.38
140.61
114.90
118.70
129.66
125.31
98.06
79.07
60.93
PBT
-97.53
-346.87
-61.98
109.90
75.43
44.97
-9.47
77.84
-23.96
-30.71
7.72
Tax
-52.11
-79.71
70.39
44.93
17.56
20.25
33.36
28.83
25.69
22.75
32.17
Tax Rate
53.43%
22.98%
-98.27%
40.88%
6.03%
63.01%
-352.27%
37.04%
-104.30%
-72.34%
416.71%
PAT
-45.42
-267.16
-142.02
64.97
244.11
-29.20
-0.13
42.41
-8.28
-11.21
18.98
PAT before Minority Interest
-45.42
-267.16
-142.02
64.97
273.86
11.89
-42.83
49.01
-50.33
-54.20
-24.45
Minority Interest
0.00
0.00
0.00
0.00
-29.75
-41.09
42.70
-6.60
42.05
42.99
43.43
PAT Margin
-1.80%
-15.28%
-4.10%
1.63%
5.92%
-0.74%
0.00%
0.94%
-0.21%
-0.33%
0.64%
PAT Growth
0.00%
-
-
-73.38%
-
-
-
-
-
-
 
EPS
-4.15
-24.40
-12.97
5.93
22.29
-2.67
-0.01
3.87
-0.76
-1.02
1.73

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
119.73
66.64
914.70
904.44
479.23
515.10
528.41
490.48
500.91
516.05
Share Capital
54.69
44.00
44.00
43.98
41.75
41.73
41.68
41.61
41.49
41.28
Total Reserves
63.91
21.88
870.49
859.84
435.21
470.53
486.73
448.87
459.42
474.77
Non-Current Liabilities
1,453.24
1,813.95
-29.27
24.84
366.66
454.47
372.20
332.59
184.02
95.43
Secured Loans
95.57
0.22
2.02
44.00
345.96
431.07
355.69
317.41
177.50
94.42
Unsecured Loans
0.00
0.00
0.00
0.00
25.00
27.00
6.20
4.60
0.00
0.00
Long Term Provisions
0.00
0.00
0.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
1,657.02
1,936.18
1,558.16
838.56
1,201.06
1,059.81
1,054.73
952.53
844.64
790.93
Trade Payables
1,152.49
1,521.87
1,277.10
519.07
490.81
494.39
468.75
438.74
378.29
319.81
Other Current Liabilities
464.94
247.97
241.18
272.93
446.22
376.40
281.40
281.41
161.92
172.86
Short Term Borrowings
33.27
155.26
30.23
38.35
254.00
180.89
291.62
220.40
293.18
288.29
Short Term Provisions
6.32
11.08
9.65
8.22
10.03
8.14
12.96
11.98
11.26
9.98
Total Liabilities
3,229.99
3,816.77
2,443.59
1,767.84
2,052.16
2,028.16
1,981.46
1,777.08
1,534.14
1,406.36
Net Block
1,720.74
1,900.72
614.70
672.64
922.48
906.94
903.01
859.54
740.81
714.82
Gross Block
2,566.41
2,641.80
941.05
878.35
1,072.54
993.02
1,418.08
1,273.44
1,097.81
1,025.39
Accumulated Depreciation
845.67
741.08
326.35
205.71
150.06
86.08
515.07
413.90
356.99
310.57
Non Current Assets
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
967.81
Capital Work in Progress
2.93
44.42
35.09
18.15
20.00
33.33
27.57
36.71
31.88
32.05
Non Current Investment
0.01
36.47
215.90
262.43
19.86
38.96
0.02
0.02
0.02
0.02
Long Term Loans & Adv.
165.58
160.76
92.36
176.23
335.55
267.53
275.20
256.72
239.57
217.17
Other Non Current Assets
0.00
0.00
76.86
40.12
37.16
50.18
46.80
15.16
9.22
3.75
Current Assets
1,340.73
1,674.40
1,408.68
598.27
717.11
731.22
728.86
608.92
512.64
438.55
Current Investments
127.78
154.04
42.45
20.04
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
856.11
1,239.20
1,071.93
356.32
577.56
579.20
506.34
449.03
369.82
331.13
Sundry Debtors
30.77
34.07
47.24
47.72
56.83
51.87
101.45
48.00
32.17
26.31
Cash & Bank
42.12
4.35
17.45
6.04
7.61
10.36
19.93
27.86
26.78
15.02
Other Current Assets
283.95
4.59
19.64
125.04
75.11
89.79
101.14
84.04
83.87
66.09
Short Term Loans & Adv.
277.42
238.15
209.97
43.13
60.62
67.51
58.21
45.66
46.68
43.41
Net Current Assets
-316.29
-261.78
-149.48
-240.29
-483.94
-328.59
-325.87
-343.61
-332.00
-352.38
Total Assets
3,229.99
3,816.77
2,443.59
1,767.84
2,052.16
2,028.16
1,981.47
1,777.07
1,534.14
1,406.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-2.95
576.12
202.11
298.07
64.03
155.36
110.70
88.43
86.90
-5.27
PBT
-346.87
-71.63
109.90
232.03
-58.12
-9.47
77.84
-23.96
-30.79
7.75
Adjustment
393.00
628.57
147.01
-73.24
196.50
214.22
205.88
166.18
135.21
100.70
Changes in Working Capital
-61.79
61.59
1.68
174.90
-50.25
-6.94
-149.91
-39.98
-0.39
-81.19
Cash after chg. in Working capital
-15.66
618.53
258.59
333.69
88.14
197.82
133.81
102.24
104.03
27.26
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
12.71
-42.41
-56.48
-35.62
-24.11
-42.46
-23.11
-24.82
-22.13
-32.52
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
11.00
0.00
0.00
Cash From Investing Activity
-23.55
-284.17
-125.32
-35.07
-110.74
-171.81
-161.72
-208.27
-121.61
-172.40
Net Fixed Assets
100.98
-1,696.86
-79.40
-116.97
-84.93
238.17
-104.09
-129.90
-74.88
-134.66
Net Investments
77.79
87.83
24.11
90.40
-2.61
1.09
-18.89
-56.65
-46.74
-47.02
Others
-202.32
1,324.86
-70.03
-8.50
-23.20
-411.07
-38.74
-21.72
0.01
9.28
Cash from Financing Activity
166.90
-433.21
-63.42
-171.01
-9.85
10.50
45.46
118.19
47.18
171.96
Net Cash Inflow / Outflow
140.40
-141.26
13.37
91.99
-56.55
-5.95
-5.56
-1.65
12.47
-5.71
Opening Cash & Equivalents
-160.88
-19.62
-32.99
-124.99
-68.43
13.20
21.01
22.66
10.19
15.90
Closing Cash & Equivalent
-20.48
-160.88
-19.62
-33.00
-124.99
7.25
15.45
21.01
22.66
10.19

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
10.84
7.11
98.71
97.60
54.25
58.30
60.20
55.98
57.34
59.37
ROA
-7.58%
-4.54%
3.09%
14.34%
0.58%
-2.14%
2.61%
-3.04%
-3.69%
-1.91%
ROE
-289.64%
-28.97%
7.15%
39.67%
2.40%
-8.23%
9.62%
-10.15%
-10.66%
-4.81%
ROCE
-42.55%
24.76%
14.71%
29.76%
8.74%
8.13%
15.55%
6.29%
4.72%
8.23%
Fixed Asset Turnover
0.67
1.93
4.38
4.23
3.83
3.88
3.35
3.37
3.17
3.15
Receivable days
6.77
4.28
4.35
4.63
5.02
5.98
6.04
3.67
3.18
2.95
Inventory Days
218.64
121.77
65.42
41.35
53.43
42.31
38.64
37.44
38.07
35.96
Payable days
453.50
158.02
82.93
54.37
56.19
43.80
44.28
43.61
44.36
42.24
Cash Conversion Cycle
-228.09
-31.97
-13.17
-8.39
2.26
4.48
0.41
-2.50
-3.12
-3.33
Total Debt/Equity
1.57
2.39
0.08
0.14
1.86
1.62
1.42
1.31
0.99
0.85
Interest Cover
-0.48
0.68
3.85
5.49
1.37
0.92
1.71
0.73
0.59
1.12

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Shoppers Stop inks Sanya Malhotra as brand ambassador for select private brands
    9th May 2022, 15:05 PM

    This move will help the company to draw more consumer focus on its private labels

    Read More
  • Shoppers Stop’s consolidated net loss narrows to Rs 16 crore in Q4
    29th Apr 2022, 16:24 PM

    Total consolidated income of the company increased by 4.26% at Rs 734.73 crore for Q4FY22

    Read More
  • Shoppers Stop offloads further 19.50% stake in Crossword Bookstores
    11th Apr 2022, 09:37 AM

    Accordingly, the company's equity stake in Crossword stands reduced to 29.50%

    Read More
  • Shoppers Stop launches second Jo Malone London store at Jio World Drive
    14th Mar 2022, 14:29 PM

    With the launch of this new store, the company now operates 4 Jo Malone London stores in India

    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.