Nifty
Sensex
:
:
10813.45
36737.69
107.70 (1.01%)
408.68 (1.12%)

Apparel Retailing

Rating :
36/99

BSE: 532638 | NSE: SHOPERSTOP

173.50
09-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  174.15
  •  177.95
  •  171.75
  •  172.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  66531
  •  115.47
  •  485.00
  •  131.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,524.87
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,581.88
  • 0.43%
  • 22.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.86%
  • 2.37%
  • 4.43%
  • FII
  • DII
  • Others
  • 6.96%
  • 19.96%
  • 2.42%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.13
  • -2.46
  • 0.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.90
  • -2.05
  • 4.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.12
  • 8.91
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 16.30
  • 17.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.42
  • 6.25
  • 6.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.57
  • 15.49
  • 16.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
724.38
812.64
-10.86%
1,018.99
1,024.87
-0.57%
866.48
889.71
-2.61%
854.02
850.71
0.39%
Expenses
648.91
755.48
-14.11%
819.13
929.23
-11.85%
728.83
835.95
-12.81%
715.52
813.45
-12.04%
EBITDA
75.47
57.17
32.01%
199.86
95.64
108.97%
137.65
53.75
156.09%
138.50
37.26
271.71%
EBIDTM
10.42%
7.03%
19.61%
9.33%
15.89%
6.04%
16.22%
4.38%
Other Income
7.38
6.13
20.39%
6.54
2.70
142.22%
18.02
2.44
638.52%
2.30
7.40
-68.92%
Interest
51.61
2.78
1,756.47%
48.62
3.32
1,364.46%
47.91
2.96
1,518.58%
49.18
3.22
1,427.33%
Depreciation
173.39
49.14
252.85%
96.15
28.47
237.72%
90.47
31.74
185.03%
90.38
31.25
189.22%
PBT
-151.80
11.37
-
61.63
66.55
-7.39%
17.29
21.49
-19.54%
1.24
10.18
-87.82%
Tax
-24.58
4.95
-
68.14
24.89
173.76%
25.47
9.65
163.94%
1.36
5.45
-75.05%
PAT
-127.22
6.42
-
-6.51
41.66
-
-8.18
11.85
-
-0.12
4.74
-
PATM
-17.56%
0.79%
-0.64%
4.06%
-0.94%
1.33%
-0.01%
0.56%
EPS
-14.46
0.73
-
-0.74
4.73
-
-0.93
1.35
-
-0.01
0.54
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
3,463.87
3,984.55
4,122.09
3,951.42
4,682.88
4,512.57
3,991.60
3,360.66
2,951.91
2,300.31
1,517.72
Net Sales Growth
-3.19%
-3.34%
4.32%
-15.62%
3.77%
13.05%
18.77%
13.85%
28.33%
51.56%
 
Cost Of Goods Sold
2,006.52
2,078.25
2,267.93
2,344.75
2,863.24
2,692.54
2,446.36
2,077.19
1,845.64
1,420.28
902.20
Gross Profit
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
880.02
615.52
GP Margin
42.07%
47.84%
44.98%
40.66%
38.86%
40.33%
38.71%
38.19%
37.48%
38.26%
40.56%
Total Expenditure
2,912.39
3,714.16
3,883.45
3,732.82
4,472.55
4,212.72
3,831.94
3,241.64
2,827.93
2,156.09
1,402.44
Power & Fuel Cost
-
96.98
94.44
96.13
121.01
111.77
101.87
88.36
69.77
47.75
34.94
% Of Sales
-
2.43%
2.29%
2.43%
2.58%
2.48%
2.55%
2.63%
2.36%
2.08%
2.30%
Employee Cost
-
329.60
315.66
287.27
333.03
315.66
291.78
235.93
199.09
139.91
87.13
% Of Sales
-
8.27%
7.66%
7.27%
7.11%
7.00%
7.31%
7.02%
6.74%
6.08%
5.74%
Manufacturing Exp.
-
104.53
96.61
95.78
117.27
107.00
98.07
85.28
69.34
52.52
30.32
% Of Sales
-
2.62%
2.34%
2.42%
2.50%
2.37%
2.46%
2.54%
2.35%
2.28%
2.00%
General & Admin Exp.
-
548.84
528.21
565.07
603.16
557.46
504.14
431.39
359.73
270.79
196.37
% Of Sales
-
13.77%
12.81%
14.30%
12.88%
12.35%
12.63%
12.84%
12.19%
11.77%
12.94%
Selling & Distn. Exp.
-
487.03
525.10
289.17
365.50
328.54
301.96
266.18
227.56
174.99
109.35
% Of Sales
-
12.22%
12.74%
7.32%
7.81%
7.28%
7.56%
7.92%
7.71%
7.61%
7.20%
Miscellaneous Exp.
-
68.93
55.50
54.65
69.34
99.76
87.75
57.30
56.78
49.85
109.35
% Of Sales
-
1.73%
1.35%
1.38%
1.48%
2.21%
2.20%
1.71%
1.92%
2.17%
2.78%
EBITDA
551.48
270.39
238.64
218.60
210.33
299.85
159.66
119.02
123.98
144.22
115.28
EBITDA Margin
15.92%
6.79%
5.79%
5.53%
4.49%
6.64%
4.00%
3.54%
4.20%
6.27%
7.60%
Other Income
34.24
18.65
16.53
31.27
25.97
13.27
6.18
6.89
7.57
5.11
9.27
Interest
197.32
38.55
64.84
86.20
116.12
109.98
91.74
77.54
62.90
45.35
34.33
Depreciation
450.39
140.60
114.90
118.70
129.66
125.31
98.06
79.07
60.93
46.89
38.07
PBT
-71.64
109.90
75.43
44.97
-9.47
77.84
-23.96
-30.71
7.72
57.09
52.16
Tax
70.39
44.93
17.56
20.25
33.36
28.83
25.69
22.75
32.17
38.88
16.35
Tax Rate
-98.26%
40.88%
6.03%
63.01%
-352.27%
37.04%
-104.30%
-72.34%
416.71%
68.10%
31.35%
PAT
-142.03
64.97
244.11
-29.20
-0.13
42.41
-8.28
-11.21
18.98
43.20
35.88
PAT before Minority Interest
-142.03
64.97
273.86
11.89
-42.83
49.01
-50.33
-54.20
-24.45
18.21
35.80
Minority Interest
0.00
0.00
-29.75
-41.09
42.70
-6.60
42.05
42.99
43.43
24.99
0.08
PAT Margin
-4.10%
1.63%
5.92%
-0.74%
0.00%
0.94%
-0.21%
-0.33%
0.64%
1.88%
2.36%
PAT Growth
-319.62%
-73.38%
-
-
-
-
-
-
-56.06%
20.40%
 
EPS
-16.14
7.38
27.74
-3.32
-0.01
4.82
-0.94
-1.27
2.16
4.91
4.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
914.70
904.44
479.23
515.10
528.41
490.48
500.91
516.05
500.90
281.19
Share Capital
43.99
43.98
41.75
41.73
41.68
41.61
41.49
41.28
41.08
34.91
Total Reserves
870.50
859.84
435.21
470.53
486.73
448.87
459.42
474.77
459.76
215.36
Non-Current Liabilities
-29.26
24.84
366.66
454.47
372.20
332.59
184.02
95.43
32.79
224.62
Secured Loans
2.02
44.00
345.96
431.07
355.69
317.41
177.50
94.42
32.96
207.11
Unsecured Loans
0.00
0.00
25.00
27.00
6.20
4.60
0.00
0.00
0.00
22.06
Long Term Provisions
0.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.85
0.00
Current Liabilities
1,558.16
838.56
1,201.06
1,059.81
1,054.73
952.53
844.64
790.93
623.49
286.49
Trade Payables
1,277.10
519.07
490.81
494.39
468.75
438.74
378.29
319.81
271.40
254.64
Other Current Liabilities
241.19
272.93
446.22
376.40
281.40
281.41
161.92
172.86
157.71
23.81
Short Term Borrowings
30.22
38.35
254.00
180.89
291.62
220.40
293.18
288.29
184.39
0.00
Short Term Provisions
9.65
8.22
10.03
8.14
12.96
11.98
11.26
9.98
9.99
8.04
Total Liabilities
2,443.60
1,767.84
2,052.16
2,028.16
1,981.46
1,777.08
1,534.14
1,406.36
1,159.42
770.59
Net Block
614.70
672.64
922.48
906.94
903.01
859.54
740.81
714.82
586.55
301.19
Gross Block
941.05
878.35
1,072.54
993.02
1,418.08
1,273.44
1,097.81
1,025.39
846.51
512.70
Accumulated Depreciation
326.35
205.71
150.06
86.08
515.07
413.90
356.99
310.57
259.96
211.51
Non Current Assets
1,034.91
1,169.57
1,335.05
1,296.94
1,252.61
1,168.15
1,021.50
967.81
804.61
368.91
Capital Work in Progress
35.09
18.15
20.00
33.33
27.57
36.71
31.88
32.05
42.93
27.81
Non Current Investment
215.90
262.43
19.86
38.96
0.02
0.02
0.02
0.02
0.01
39.91
Long Term Loans & Adv.
128.71
176.23
335.55
267.53
275.20
256.72
239.57
217.17
175.12
0.00
Other Non Current Assets
40.51
40.12
37.16
50.18
46.80
15.16
9.22
3.75
0.00
0.00
Current Assets
1,408.68
598.27
717.11
731.22
728.86
608.92
512.64
438.55
354.79
401.68
Current Investments
42.45
20.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,071.93
356.32
577.56
579.20
506.34
449.03
369.82
331.13
250.55
159.05
Sundry Debtors
47.24
47.72
56.83
51.87
101.45
48.00
32.17
26.31
21.41
12.23
Cash & Bank
17.44
6.04
7.61
10.36
19.93
27.86
26.78
15.02
18.24
9.22
Other Current Assets
229.61
125.04
14.49
22.28
101.14
84.04
83.87
66.09
64.60
221.17
Short Term Loans & Adv.
93.95
43.13
60.62
67.51
58.21
45.66
46.68
43.41
42.88
221.17
Net Current Assets
-149.48
-240.29
-483.94
-328.59
-325.87
-343.61
-332.00
-352.38
-268.69
115.19
Total Assets
2,443.59
1,767.84
2,052.16
2,028.16
1,981.47
1,777.07
1,534.14
1,406.36
1,159.40
770.59

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
208.84
298.07
64.03
155.36
110.70
88.43
86.90
-5.27
137.87
78.18
PBT
109.90
232.03
-58.12
-9.47
77.84
-23.96
-30.79
7.75
57.09
52.16
Adjustment
153.73
-73.24
196.50
214.22
205.88
166.18
135.21
100.70
74.70
57.83
Changes in Working Capital
1.68
174.90
-50.25
-6.94
-149.91
-39.98
-0.39
-81.19
36.98
-16.26
Cash after chg. in Working capital
265.32
333.69
88.14
197.82
133.81
102.24
104.03
27.26
168.76
93.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-56.48
-35.62
-24.11
-42.46
-23.11
-24.82
-22.13
-32.52
-30.89
-15.55
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
11.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-132.04
-35.07
-110.74
-171.81
-161.72
-208.27
-121.61
-172.40
-213.67
-57.92
Net Fixed Assets
-79.38
-116.97
-84.93
238.17
-104.09
-129.90
-74.88
-134.66
-53.76
-58.66
Net Investments
24.10
90.40
-2.61
1.09
-18.89
-56.65
-46.74
-47.02
-117.52
-22.22
Others
-76.76
-8.50
-23.20
-411.07
-38.74
-21.72
0.01
9.28
-42.39
22.96
Cash from Financing Activity
-63.42
-171.01
-9.85
10.50
45.46
118.19
47.18
171.96
59.56
-33.36
Net Cash Inflow / Outflow
13.37
91.99
-56.55
-5.95
-5.56
-1.65
12.47
-5.71
-16.25
-13.09
Opening Cash & Equivalents
-33.00
-124.99
-68.43
13.20
21.01
22.66
10.19
15.90
7.25
20.34
Closing Cash & Equivalent
-19.62
-33.00
-124.99
7.25
15.45
21.01
22.66
10.19
15.90
7.25

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
103.93
102.75
57.12
61.38
63.38
58.94
60.37
62.50
60.95
35.84
ROA
3.09%
14.34%
0.58%
-2.14%
2.61%
-3.04%
-3.69%
-1.91%
1.89%
4.70%
ROE
7.15%
39.67%
2.40%
-8.23%
9.62%
-10.15%
-10.66%
-4.81%
4.85%
15.25%
ROCE
14.71%
29.76%
8.74%
8.13%
15.55%
6.29%
4.72%
8.23%
16.08%
17.37%
Fixed Asset Turnover
4.38
4.23
3.83
3.88
3.35
3.37
3.17
3.15
3.38
3.09
Receivable days
4.35
4.63
5.02
5.98
6.04
3.67
3.18
2.95
2.67
3.47
Inventory Days
65.42
41.35
53.43
42.31
38.64
37.44
38.07
35.96
32.50
38.18
Payable days
82.93
54.37
56.19
43.80
44.28
43.61
44.36
42.24
48.61
76.65
Cash Conversion Cycle
-13.17
-8.39
2.26
4.48
0.41
-2.50
-3.12
-3.33
-13.45
-35.00
Total Debt/Equity
0.08
0.14
1.86
1.62
1.42
1.31
0.99
0.85
0.53
0.92
Interest Cover
3.85
5.49
1.37
0.92
1.71
0.73
0.59
1.12
2.26
2.52

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.