Nifty
:
18726.40
Sensex
:
63142.96
127.40 (0.69%)
350.08 (0.56%)
Nifty
Sensex
:
:
18726.40
63142.96
127.40 (0.69%)
350.08 (0.56%)

Shoppers Stop Ltd.

Apparel Retailing

Rating :
56/99

BSE: 532638 | NSE: SHOPERSTOP

NSE BSE
780.05
07-Jun-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 800.00
  • 800.75
  • 762.20
  • 792.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  76652
  •  594.73
  •  820.00
  •  396.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,668.72
  • 74.80
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,851.81
  • N/A
  • 42.11

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.46%
  • 2.08%
  • 3.84%
  • FII
  • DII
  • Others
  • 6.82%
  • 20.66%
  • 1.14%

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
  • 32.86
  • 48.37
  • 75.71

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.39
  • 11.42
  • 9.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
923.90
713.34
29.52%
1,137.07
958.11
18.68%
1,012.74
642.07
57.73%
948.44
205.23
362.14%
Expenses
769.17
637.10
20.73%
924.28
774.22
19.38%
847.50
569.75
48.75%
785.94
268.42
192.80%
EBITDA
154.73
76.24
102.95%
212.79
183.89
15.72%
165.24
72.32
128.48%
162.50
-63.19
-
EBIDTM
16.75%
10.69%
18.71%
19.19%
16.32%
11.26%
17.13%
-30.79%
Other Income
22.91
21.39
7.11%
24.37
14.54
67.61%
3.89
67.56
-94.24%
5.56
64.27
-91.35%
Interest
55.13
52.81
4.39%
51.50
49.73
3.56%
51.40
52.68
-2.43%
51.13
51.38
-0.49%
Depreciation
104.48
92.72
12.68%
99.88
81.19
23.02%
92.72
91.82
0.98%
84.56
89.15
-5.15%
PBT
18.03
-47.90
-
85.78
94.44
-9.17%
23.01
-4.62
-
32.37
-139.45
-
Tax
3.77
-32.90
-
23.04
16.39
40.57%
6.81
-1.04
-
9.54
-34.56
-
PAT
14.26
-15.00
-
62.74
78.05
-19.62%
16.20
-3.58
-
22.83
-104.89
-
PATM
1.54%
-2.10%
5.52%
8.15%
1.60%
-0.56%
2.41%
-51.11%
EPS
1.30
-1.45
-
5.72
7.06
-18.98%
1.48
-0.33
-
2.08
-9.59
-

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
4,022.15
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
59.69%
44.01%
-49.51%
-13.07%
-3.34%
4.32%
-15.62%
3.77%
13.05%
18.77%
 
Cost Of Goods Sold
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
2,446.36
2,077.19
Gross Profit
1,693.77
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
42.11%
40.21%
38.46%
42.07%
47.84%
44.98%
40.66%
38.86%
40.33%
38.71%
38.19%
Total Expenditure
3,326.89
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
695.26
284.36
55.36
575.69
270.07
238.64
218.60
210.33
299.85
159.66
119.02
EBITDA Margin
17.29%
11.29%
3.17%
16.62%
6.78%
5.79%
5.53%
4.49%
6.64%
4.00%
3.54%
Other Income
56.73
167.76
224.24
34.50
18.99
16.53
31.27
25.97
13.27
6.18
6.89
Interest
209.16
221.70
234.17
221.79
38.55
64.84
86.20
116.12
109.98
91.74
77.54
Depreciation
381.64
354.88
392.30
450.38
140.61
114.90
118.70
129.66
125.31
98.06
79.07
PBT
159.19
-124.46
-346.87
-61.98
109.90
75.43
44.97
-9.47
77.84
-23.96
-30.71
Tax
43.16
-52.11
-79.71
70.39
44.93
17.56
20.25
33.36
28.83
25.69
22.75
Tax Rate
27.11%
53.43%
22.98%
-98.27%
40.88%
6.03%
63.01%
-352.27%
37.04%
-104.30%
-72.34%
PAT
116.03
-45.42
-267.16
-142.02
64.97
244.11
-29.20
-0.13
42.41
-8.28
-11.21
PAT before Minority Interest
116.03
-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
2.88%
-1.80%
-15.28%
-4.10%
1.63%
5.92%
-0.74%
0.00%
0.94%
-0.21%
-0.33%
PAT Growth
355.46%
-
-
-
-73.38%
-
-
-
-
-
 
EPS
10.59
-4.14
-24.38
-12.96
5.93
22.27
-2.66
-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

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Shoppers Stop planning to open largest beauty-related store in Kolkata
    8th May 2023, 16:13 PM

    The store will be more of a concept than a traditional outlet, with details being kept under wraps for now

    Read More
  • Shoppers Stop turns black in Q4
    27th Apr 2023, 11:40 AM

    Total consolidated income of the company increased by 28.87% at Rs 946.81 crore for Q4FY23

    Read More
  • Shoppers Stop makes investment of Rs 20 crore in GSBBL
    27th Mar 2023, 09:38 AM

    The object is in-line with the beauty products business of the Company

    Read More
  • Shoppers Stop’s arm inks distribution agreement with Shiseido Asia Pacific
    9th Mar 2023, 10:07 AM

    Through the partnership, Shiseido Group will officially launch its global make-up brand

    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.