Nifty
:
24270.85
Sensex
:
77763.91
95.15 (0.39%)
261.79 (0.34%)
Nifty
Sensex
:
:
24270.85
77763.91
95.15 (0.39%)
261.79 (0.34%)

Shoppers Stop Ltd.

Apparel Retailing

Rating :
40/99

BSE: 532638 | NSE: SHOPERSTOP

NSE BSE
354.55
03-Jul-2026
  • Open
  • High
  • Low
  • Previous Close
  •  359.4
  •  359.4
  •  352.35
  •  356.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  15535
  •  5522152.65
  •  588.75
  •  275.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,916.04
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,139.10
  • N/A
  • 14.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 66.06%
  • 2.06%
  • 3.94%
  • FII
  • DII
  • Others
  • 2.06%
  • 24.70%
  • 1.18%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.99
  • 14.90
  • 5.32

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.39
  • 21.98
  • 0.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.78
  • -4.49
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 51.44
  • 81.34
  • 166.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.66
  • 59.26
  • 24.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.30
  • 9.77
  • 8.78

Earnings Forecasts:

(Updated: 04-07-2026)
Description
2026
2027
2028
2029
Adj EPS
23
-3
766.41
-0.1
P/E Ratio
15.42
-118.18
0.46
-3545.50
Revenue
210.56
48.8
74.13
4943.7
EBITDA
5390.7
6038.68
6686.1
736.37
Net Income
857.28
983.58
1082.2
-24.55
ROA
22.48
77.82
90
-0.01
P/B Ratio
0.12
0.11
-
12.13
ROE
12.85
10.57
8.82
-0.2
FCFF
10.97
24.7
24.8
-
FCFF Yield
-65
-114.2
-
-
Net Debt
-0.9
-1.58
-
2825
BVPS
2919.4
3108.6
-
29.24

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
1,209.79
1,064.00
13.70%
1,415.82
1,379.47
2.64%
1,256.62
1,114.87
12.71%
1,161.08
1,069.31
8.58%
Expenses
1,025.51
894.08
14.70%
1,197.95
1,133.71
5.67%
1,086.23
965.04
12.56%
989.57
926.39
6.82%
EBITDA
184.28
169.92
8.45%
217.87
245.76
-11.35%
170.39
149.83
13.72%
171.51
142.92
20.00%
EBIDTM
15.23%
15.97%
15.39%
17.82%
13.56%
13.44%
14.77%
13.37%
Other Income
8.63
18.28
-52.79%
23.95
22.53
6.30%
9.50
9.75
-2.56%
10.07
3.56
182.87%
Interest
72.11
70.26
2.63%
71.64
65.42
9.51%
72.56
64.51
12.48%
73.15
61.01
19.90%
Depreciation
144.37
125.42
15.11%
132.80
130.03
2.13%
134.19
121.76
10.21%
129.34
117.11
10.44%
PBT
-24.87
-5.43
-
19.69
72.84
-72.97%
-26.86
-28.74
-
-20.91
-31.64
-
Tax
-8.52
-7.42
-
3.57
20.61
-82.68%
-6.75
-8.15
-
-5.17
-8.92
-
PAT
-16.35
1.99
-
16.12
52.23
-69.14%
-20.11
-20.59
-
-15.74
-22.72
-
PATM
-1.35%
0.19%
1.14%
3.79%
-1.60%
-1.85%
-1.36%
-2.12%
EPS
-1.48
0.18
-
1.46
4.75
-69.26%
-1.83
-1.87
-
-1.43
-2.07
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
-
5,043.32
4,627.64
4,316.59
4,022.13
2,518.75
1,748.96
3,463.88
3,577.93
3,696.72
3,756.90
Net Sales Growth
-
8.98%
7.21%
7.32%
59.69%
44.01%
-49.51%
-3.19%
-3.21%
-1.60%
 
Cost Of Goods Sold
-
3,034.72
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
Gross Profit
-
2,008.60
1,900.46
1,772.38
1,693.75
1,012.75
672.72
1,457.35
1,499.68
1,428.79
1,412.15
GP Margin
-
39.83%
41.07%
41.06%
42.11%
40.21%
38.46%
42.07%
41.91%
38.65%
37.59%
Total Expenditure
-
4,275.52
3,895.25
3,580.66
3,310.67
2,234.39
1,693.60
2,888.18
3,307.85
3,458.25
3,538.30
Power & Fuel Cost
-
138.84
136.01
120.70
111.34
72.90
64.19
98.93
96.98
94.44
96.13
% Of Sales
-
2.75%
2.94%
2.80%
2.77%
2.89%
3.67%
2.86%
2.71%
2.55%
2.56%
Employee Cost
-
457.74
424.87
392.99
352.31
272.53
265.04
334.63
329.60
315.66
287.27
% Of Sales
-
9.08%
9.18%
9.10%
8.76%
10.82%
15.15%
9.66%
9.21%
8.54%
7.65%
Manufacturing Exp.
-
234.41
239.56
206.97
227.73
170.94
126.33
114.52
525.60
487.58
474.40
% Of Sales
-
4.65%
5.18%
4.79%
5.66%
6.79%
7.22%
3.31%
14.69%
13.19%
12.63%
General & Admin Exp.
-
206.73
189.26
146.92
126.23
98.77
91.69
204.07
127.76
137.24
186.46
% Of Sales
-
4.10%
4.09%
3.40%
3.14%
3.92%
5.24%
5.89%
3.57%
3.71%
4.96%
Selling & Distn. Exp.
-
114.82
96.92
87.00
68.33
42.08
22.38
60.24
80.40
99.74
94.65
% Of Sales
-
2.28%
2.09%
2.02%
1.70%
1.67%
1.28%
1.74%
2.25%
2.70%
2.52%
Miscellaneous Exp.
-
88.26
81.45
81.87
96.35
71.17
47.73
69.26
69.26
55.66
94.65
% Of Sales
-
1.75%
1.76%
1.90%
2.40%
2.83%
2.73%
2.00%
1.94%
1.51%
1.45%
EBITDA
-
767.80
732.39
735.93
711.46
284.36
55.36
575.70
270.08
238.47
218.60
EBITDA Margin
-
15.22%
15.83%
17.05%
17.69%
11.29%
3.17%
16.62%
7.55%
6.45%
5.82%
Other Income
-
52.14
54.12
61.03
64.06
167.76
224.24
34.48
18.99
16.69
31.27
Interest
-
313.21
285.18
249.45
232.70
221.70
234.17
221.79
38.55
64.84
86.20
Depreciation
-
540.70
494.32
436.57
381.64
354.88
392.30
450.38
140.61
114.90
118.70
PBT
-
-33.97
7.01
110.94
161.18
-124.46
-346.87
-61.99
109.91
75.43
44.97
Tax
-
-16.87
-3.88
27.20
43.17
-52.11
-79.71
70.39
44.93
17.56
20.25
Tax Rate
-
31.85%
-55.35%
26.04%
27.12%
53.43%
22.98%
-98.26%
40.88%
6.03%
63.01%
PAT
-
-36.09
10.89
77.25
116.01
-45.42
-267.16
-142.03
64.98
303.61
52.98
PAT before Minority Interest
-
-36.09
10.89
77.25
116.01
-45.42
-267.16
-142.03
64.98
273.86
11.89
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
29.75
41.09
PAT Margin
-
-0.72%
0.24%
1.79%
2.88%
-1.80%
-15.28%
-4.10%
1.82%
8.21%
1.41%
PAT Growth
-
-
-85.90%
-33.41%
-
-
-
-
-78.60%
473.07%
 
EPS
-
-3.28
0.99
7.02
10.54
-4.13
-24.27
-12.90
5.90
27.58
4.81

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
291.01
321.20
301.42
206.05
75.93
119.74
66.64
914.70
904.44
479.23
Share Capital
55.06
55.03
54.98
54.83
54.76
54.69
44.00
44.00
43.98
41.75
Total Reserves
223.46
252.55
235.04
138.18
19.07
63.92
21.88
870.49
859.84
435.21
Non-Current Liabilities
2,477.78
2,452.43
2,012.21
1,666.45
1,393.54
1,453.24
1,813.95
-29.27
24.84
366.66
Secured Loans
47.83
95.83
0.00
20.84
89.59
95.57
0.22
2.02
44.00
345.96
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
25.00
Long Term Provisions
0.17
0.04
0.00
0.03
0.00
0.00
0.00
0.10
0.00
0.00
Current Liabilities
3,192.10
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
Trade Payables
2,456.15
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
Other Current Liabilities
606.61
520.55
552.61
524.90
466.68
408.33
247.97
241.18
272.93
446.22
Short Term Borrowings
109.94
220.11
153.21
42.49
22.11
33.27
155.26
30.23
38.35
254.00
Short Term Provisions
19.40
1.90
0.15
3.86
8.55
6.32
11.08
9.65
8.22
10.03
Total Liabilities
5,960.89
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
Net Block
3,029.59
2,971.22
2,581.75
2,097.45
1,723.36
1,720.74
1,900.72
614.70
672.64
922.48
Gross Block
4,465.84
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
Accumulated Depreciation
1,429.25
1,085.27
722.13
916.28
884.14
624.23
741.08
326.35
205.71
150.06
Non Current Assets
3,249.96
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
Capital Work in Progress
6.92
12.82
21.14
33.92
14.03
2.93
44.42
35.09
18.15
20.00
Non Current Investment
0.01
3.49
4.01
0.01
0.01
0.01
36.47
215.90
262.43
19.86
Long Term Loans & Adv.
213.24
235.32
209.64
219.91
176.26
165.58
160.76
128.71
176.19
335.55
Other Non Current Assets
0.20
0.29
0.20
0.30
0.29
0.00
0.00
40.51
40.16
37.16
Current Assets
2,710.93
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
Current Investments
0.00
0.00
0.00
48.02
145.95
127.78
154.04
42.45
20.04
0.00
Inventories
2,099.81
2,041.44
1,686.56
1,499.79
1,007.54
856.11
1,239.20
1,071.93
356.32
577.56
Sundry Debtors
86.53
64.92
82.36
29.41
31.50
30.77
34.07
47.24
47.72
56.83
Cash & Bank
12.71
14.02
16.74
31.35
32.49
42.12
4.35
17.45
6.04
7.61
Other Current Assets
511.88
21.05
16.21
4.08
277.20
227.35
242.74
229.61
168.17
75.11
Short Term Loans & Adv.
479.09
418.48
371.29
308.02
265.76
220.82
238.15
213.42
144.96
75.11
Net Current Assets
-481.17
-449.51
-503.11
-479.09
-444.48
-316.28
-261.78
-149.48
-240.29
-483.94
Total Assets
5,960.89
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
837.68
548.52
561.29
543.43
382.64
-2.95
576.12
202.11
298.07
64.03
PBT
-52.96
7.01
104.45
159.18
-97.53
-346.87
-71.63
109.90
232.03
-58.12
Adjustment
804.11
715.89
623.87
574.12
379.14
393.00
628.57
147.01
-73.24
196.50
Changes in Working Capital
85.12
-167.99
-172.17
-184.93
80.46
-61.79
61.59
1.68
174.90
-50.25
Cash after chg. in Working capital
836.27
554.91
556.15
548.37
362.07
-15.66
618.53
258.59
333.69
88.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
1.41
-6.39
5.14
-4.94
20.57
12.71
-42.41
-56.48
-35.62
-24.11
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
-128.98
-169.03
-111.44
-29.08
-101.57
-23.55
-284.17
-125.32
-35.07
-110.74
Net Fixed Assets
-381.49
-720.65
-273.85
-434.57
-292.30
317.81
-1,696.86
-79.40
-116.97
-84.93
Net Investments
-50.00
-4.57
18.01
72.97
-18.50
77.79
87.83
24.11
90.40
-2.61
Others
302.51
556.19
144.40
332.52
209.23
-419.15
1,324.86
-70.03
-8.50
-23.20
Cash from Financing Activity
-674.79
-408.71
-479.20
-537.34
-270.19
166.90
-433.21
-63.42
-171.01
-9.85
Net Cash Inflow / Outflow
33.91
-29.22
-29.35
-22.99
10.88
140.40
-141.26
13.37
91.99
-56.55
Opening Cash & Equivalents
-69.14
-39.92
-10.57
12.42
1.54
-160.88
-19.62
-32.99
-124.99
-68.43
Closing Cash & Equivalent
-35.23
-69.14
-39.92
-10.57
12.42
-20.48
-160.88
-19.62
-33.00
-124.99

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
25.29
27.95
26.38
17.60
6.74
10.84
7.11
98.71
97.60
54.25
ROA
-0.61%
0.20%
1.67%
3.02%
-1.38%
-7.64%
-4.54%
3.09%
14.34%
0.58%
ROE
-12.32%
3.64%
31.99%
86.95%
-47.20%
-289.62%
-28.97%
7.15%
39.67%
2.40%
ROCE
43.81%
51.41%
87.64%
125.62%
41.56%
-42.55%
24.76%
14.71%
29.76%
8.74%
Fixed Asset Turnover
1.31
1.40
1.44
1.57
1.11
0.98
1.93
4.38
4.23
3.83
Receivable days
4.96
5.21
4.48
2.52
4.12
4.84
4.28
4.35
4.63
5.02
Inventory Days
135.69
132.00
127.68
103.69
123.38
156.42
121.77
65.42
41.35
53.43
Payable days
284.03
283.55
272.49
256.33
314.38
453.50
158.02
82.93
54.37
56.19
Cash Conversion Cycle
-143.37
-146.33
-140.34
-150.12
-186.88
-292.23
-31.97
-13.17
-8.39
2.26
Total Debt/Equity
0.85
1.11
0.60
0.65
2.92
1.57
2.39
0.08
0.14
1.86
Interest Cover
0.83
1.02
1.42
1.68
0.56
-0.48
0.68
3.85
5.49
1.37

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


  • Shoppers Stop - Quarterly Results
    6th May 2026, 00:00 AM

    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.