Nifty
Sensex
:
:
22519.40
74244.90
-234.40 (-1.03%)
-793.25 (-1.06%)

Apparel Retailing

Rating :
53/99

BSE: 532638 | NSE: SHOPERSTOP

729.65
12-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  747.80
  •  747.80
  •  721.00
  •  743.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  70582
  •  514.84
  •  888.50
  •  573.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,032.91
  • 117.56
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,175.09
  • N/A
  • 29.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.55%
  • 1.74%
  • 3.12%
  • FII
  • DII
  • Others
  • 6.85%
  • 21.88%
  • 0.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.08
  • 0.19
  • 32.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.12
  • 21.38
  • 66.64

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.42
  • 12.29
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 72.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.03
  • 53.40
  • 84.67

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.18
  • 10.04
  • 11.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
1,237.52
1,137.07
8.83%
1,039.12
1,012.74
2.60%
993.61
948.44
4.76%
923.90
713.34
29.52%
Expenses
1,020.03
924.28
10.36%
878.20
847.50
3.62%
821.75
785.94
4.56%
769.17
637.10
20.73%
EBITDA
217.49
212.79
2.21%
160.92
165.24
-2.61%
171.86
162.50
5.76%
154.73
76.24
102.95%
EBIDTM
17.57%
18.71%
15.49%
16.32%
17.30%
17.13%
16.75%
10.69%
Other Income
3.36
24.37
-86.21%
10.58
3.89
171.98%
7.29
5.56
31.12%
22.91
21.39
7.11%
Interest
58.61
51.50
13.81%
54.92
51.40
6.85%
54.14
51.13
5.89%
55.13
52.81
4.39%
Depreciation
111.32
99.88
11.45%
108.19
92.72
16.68%
105.03
84.56
24.21%
104.48
92.72
12.68%
PBT
50.92
85.78
-40.64%
3.49
23.01
-84.83%
19.98
32.37
-38.28%
18.03
-47.90
-
Tax
14.07
23.04
-38.93%
0.76
6.81
-88.84%
5.49
9.54
-42.45%
3.77
-32.90
-
PAT
36.85
62.74
-41.27%
2.73
16.20
-83.15%
14.49
22.83
-36.53%
14.26
-15.00
-
PATM
2.98%
5.52%
0.26%
1.60%
1.46%
2.41%
1.54%
-2.10%
EPS
3.35
5.72
-41.43%
0.25
1.48
-83.11%
1.32
2.08
-36.54%
1.30
-1.45
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
4,194.15
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
3,991.60
Net Sales Growth
10.04%
59.69%
44.01%
-49.51%
-13.07%
-3.34%
4.32%
-15.62%
3.77%
13.05%
 
Cost Of Goods Sold
2,450.18
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
Gross Profit
1,743.97
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
1,545.24
GP Margin
41.58%
42.11%
40.21%
38.46%
42.07%
47.84%
44.98%
40.66%
38.86%
40.33%
38.71%
Total Expenditure
3,489.15
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
3,831.94
Power & Fuel Cost
-
111.34
72.90
64.19
98.93
96.98
94.44
96.13
121.01
111.77
101.87
% Of Sales
-
2.77%
2.89%
3.67%
2.86%
2.43%
2.29%
2.43%
2.58%
2.48%
2.55%
Employee Cost
-
352.31
272.53
265.04
334.63
329.60
315.66
287.27
333.03
315.66
291.78
% Of Sales
-
8.76%
10.82%
15.15%
9.66%
8.27%
7.66%
7.27%
7.11%
7.00%
7.31%
Manufacturing Exp.
-
227.73
112.53
104.30
114.53
104.53
96.61
95.78
117.27
107.00
98.07
% Of Sales
-
5.66%
4.47%
5.96%
3.31%
2.62%
2.34%
2.42%
2.50%
2.37%
2.46%
General & Admin Exp.
-
126.23
157.18
113.72
204.07
548.84
528.21
565.07
603.16
557.46
504.14
% Of Sales
-
3.14%
6.24%
6.50%
5.89%
13.77%
12.81%
14.30%
12.88%
12.35%
12.63%
Selling & Distn. Exp.
-
68.33
42.08
22.38
60.24
487.02
525.10
289.17
365.50
328.54
301.96
% Of Sales
-
1.70%
1.67%
1.28%
1.74%
12.22%
12.74%
7.32%
7.81%
7.28%
7.56%
Miscellaneous Exp.
-
96.35
71.17
47.73
69.26
69.26
55.50
54.65
69.34
99.76
301.96
% Of Sales
-
2.40%
2.83%
2.73%
2.00%
1.74%
1.35%
1.38%
1.48%
2.21%
2.20%
EBITDA
705.00
711.46
284.36
55.36
575.69
270.07
238.64
218.60
210.33
299.85
159.66
EBITDA Margin
16.81%
17.69%
11.29%
3.17%
16.62%
6.78%
5.79%
5.53%
4.49%
6.64%
4.00%
Other Income
44.14
64.06
167.76
224.24
34.50
18.99
16.53
31.27
25.97
13.27
6.18
Interest
222.80
232.70
221.70
234.17
221.79
38.55
64.84
86.20
116.12
109.98
91.74
Depreciation
429.02
381.64
354.88
392.30
450.38
140.61
114.90
118.70
129.66
125.31
98.06
PBT
92.42
161.18
-124.46
-346.87
-61.98
109.90
75.43
44.97
-9.47
77.84
-23.96
Tax
24.09
43.17
-52.11
-79.71
70.39
44.93
17.56
20.25
33.36
28.83
25.69
Tax Rate
26.07%
27.12%
53.43%
22.98%
-98.27%
40.88%
6.03%
63.01%
-352.27%
37.04%
-104.30%
PAT
68.33
116.01
-45.42
-267.16
-142.02
64.97
244.11
-29.20
-0.13
42.41
-8.28
PAT before Minority Interest
68.33
116.01
-45.42
-267.16
-142.02
64.97
273.86
11.89
-42.83
49.01
-50.33
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-29.75
-41.09
42.70
-6.60
42.05
PAT Margin
1.63%
2.88%
-1.80%
-15.28%
-4.10%
1.63%
5.92%
-0.74%
0.00%
0.94%
-0.21%
PAT Growth
-21.25%
-
-
-
-
-73.38%
-
-
-
-
 
EPS
6.22
10.56
-4.13
-24.31
-12.92
5.91
22.21
-2.66
-0.01
3.86
-0.75

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
206.05
75.93
119.74
66.64
914.70
904.44
479.23
515.10
528.41
490.48
Share Capital
54.83
54.76
54.69
44.00
44.00
43.98
41.75
41.73
41.68
41.61
Total Reserves
138.18
19.07
63.92
21.88
870.49
859.84
435.21
470.53
486.73
448.87
Non-Current Liabilities
1,666.45
1,393.54
1,453.24
1,813.95
-29.27
24.84
366.66
454.47
372.20
332.59
Secured Loans
20.84
89.59
95.57
0.22
2.02
44.00
345.96
431.07
355.69
317.41
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
25.00
27.00
6.20
4.60
Long Term Provisions
0.03
0.00
0.00
0.00
0.10
0.00
0.00
0.00
0.00
0.00
Current Liabilities
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
952.53
Trade Payables
1,828.51
1,441.82
1,152.49
1,521.87
1,277.10
519.07
490.81
494.39
468.75
438.74
Other Current Liabilities
524.90
466.68
408.33
247.97
241.18
272.93
446.22
376.40
281.40
281.41
Short Term Borrowings
42.49
22.11
33.27
155.26
30.23
38.35
254.00
180.89
291.62
220.40
Short Term Provisions
3.86
8.55
6.32
11.08
9.65
8.22
10.03
8.14
12.96
11.98
Total Liabilities
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
1,777.08
Net Block
2,097.45
1,723.36
1,720.74
1,900.72
614.70
672.64
922.48
906.94
903.01
859.54
Gross Block
3,013.72
2,607.50
2,344.97
2,641.80
941.05
878.35
1,072.54
993.02
1,418.08
1,273.44
Accumulated Depreciation
916.27
884.14
624.23
741.08
326.35
205.71
150.06
86.08
515.07
413.90
Non Current Assets
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
1,168.15
Capital Work in Progress
33.92
14.03
2.93
44.42
35.09
18.15
20.00
33.33
27.57
36.71
Non Current Investment
0.01
0.01
0.01
36.47
215.90
262.43
19.86
38.96
0.02
0.02
Long Term Loans & Adv.
219.91
176.26
165.58
160.76
92.36
176.23
335.55
267.53
275.20
256.72
Other Non Current Assets
0.30
0.29
0.00
0.00
76.86
40.12
37.16
50.18
46.80
15.16
Current Assets
1,920.67
1,494.68
1,284.13
1,674.40
1,408.68
598.27
717.11
731.22
728.86
608.92
Current Investments
48.02
145.95
127.78
154.04
42.45
20.04
0.00
0.00
0.00
0.00
Inventories
1,499.79
1,007.54
856.11
1,239.20
1,071.93
356.32
577.56
579.20
506.34
449.03
Sundry Debtors
29.41
31.50
30.77
34.07
47.24
47.72
56.83
51.87
101.45
48.00
Cash & Bank
31.35
32.49
42.12
4.35
17.45
6.04
7.61
10.36
19.93
27.86
Other Current Assets
312.10
11.44
157.50
4.59
229.61
168.17
75.11
89.79
101.14
84.04
Short Term Loans & Adv.
308.02
265.76
69.85
238.15
209.97
43.13
60.62
67.51
58.21
45.66
Net Current Assets
-479.09
-444.48
-316.28
-261.78
-149.48
-240.29
-483.94
-328.59
-325.87
-343.61
Total Assets
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
1,777.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
543.43
382.64
-2.95
576.12
202.11
298.07
64.03
155.36
110.70
88.43
PBT
159.18
-97.53
-346.87
-71.63
109.90
232.03
-58.12
-9.47
77.84
-23.96
Adjustment
574.12
379.14
393.00
628.57
147.01
-73.24
196.50
214.22
205.88
166.18
Changes in Working Capital
-184.93
80.46
-61.79
61.59
1.68
174.90
-50.25
-6.94
-149.91
-39.98
Cash after chg. in Working capital
548.37
362.07
-15.66
618.53
258.59
333.69
88.14
197.82
133.81
102.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.94
20.57
12.71
-42.41
-56.48
-35.62
-24.11
-42.46
-23.11
-24.82
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
11.00
Cash From Investing Activity
-29.08
-101.57
-23.55
-284.17
-125.32
-35.07
-110.74
-171.81
-161.72
-208.27
Net Fixed Assets
-434.58
-292.30
317.81
-1,696.86
-79.40
-116.97
-84.93
238.17
-104.09
-129.90
Net Investments
72.97
-18.50
77.79
87.83
24.11
90.40
-2.61
1.09
-18.89
-56.65
Others
332.53
209.23
-419.15
1,324.86
-70.03
-8.50
-23.20
-411.07
-38.74
-21.72
Cash from Financing Activity
-537.34
-270.19
166.90
-433.21
-63.42
-171.01
-9.85
10.50
45.46
118.19
Net Cash Inflow / Outflow
-22.99
10.88
140.40
-141.26
13.37
91.99
-56.55
-5.95
-5.56
-1.65
Opening Cash & Equivalents
12.42
1.54
-160.88
-19.62
-32.99
-124.99
-68.43
13.20
21.01
22.66
Closing Cash & Equivalent
-10.57
12.42
-20.48
-160.88
-19.62
-33.00
-124.99
7.25
15.45
21.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
17.60
6.74
10.84
7.11
98.71
97.60
54.25
58.30
60.20
55.98
ROA
3.02%
-1.38%
-7.64%
-4.54%
3.09%
14.34%
0.58%
-2.14%
2.61%
-3.04%
ROE
86.95%
-47.20%
-289.62%
-28.97%
7.15%
39.67%
2.40%
-8.23%
9.62%
-10.15%
ROCE
125.62%
41.56%
-42.55%
24.76%
14.71%
29.76%
8.74%
8.13%
15.55%
6.29%
Fixed Asset Turnover
1.57
1.11
0.98
1.93
4.38
4.23
3.83
3.88
3.35
3.37
Receivable days
2.52
4.12
4.84
4.28
4.35
4.63
5.02
5.98
6.04
3.67
Inventory Days
103.69
123.38
156.42
121.77
65.42
41.35
53.43
42.31
38.64
37.44
Payable days
256.33
314.38
453.50
158.02
82.93
54.37
56.19
43.80
44.28
43.61
Cash Conversion Cycle
-150.12
-186.88
-292.23
-31.97
-13.17
-8.39
2.26
4.48
0.41
-2.50
Total Debt/Equity
0.65
2.92
1.57
2.39
0.08
0.14
1.86
1.62
1.42
1.31
Interest Cover
1.68
0.56
-0.48
0.68
3.85
5.49
1.37
0.92
1.71
0.73

News Update:


  • Shoppers Stop, EaseMyTrip introduce newest campaign ‘Vacation READY’
    9th Apr 2024, 16:36 PM

    Shoppers Stop along with EaseMyTrip now makes shopping a joyful and rewarding experience, with 100 lucky shoppers winning holidays

    Read More
  • Shoppers Stop launches new store in Pune
    8th Apr 2024, 09:59 AM

    The store was inaugurated by style diva and popular actress Sai Tamhankar

    Read More
  • Shoppers Stop launches new store at PVS Mall Meerut
    6th Apr 2024, 10:19 AM

    The company has brought in a premium shopping experience for Meerut’s residents and surrounding areas

    Read More
  • Shoppers Stop opens 1st store in Kanpur
    3rd Apr 2024, 16:13 PM

    The store was inaugurated by the glamorous and style icon Karisma Kapoor

    Read More
  • Shoppers Stop, ace turtle launch global khaki brand ‘Dockers’
    5th Mar 2024, 11:50 AM

    The Dockers collection at Shoppers Stop features a carefully curated selection of clothing and accessories designed for the modern Indian consumers

    Read More
  • Shoppers Stop to commence operations from new store in Tripura
    15th Feb 2024, 10:58 AM

    The company will commence operations from its new store on February 17, 2023

    Read More
  • Shoppers Stop reports 40% fall in Q3 consolidated net profit
    19th Jan 2024, 11:42 AM

    Total consolidated income of the company increased by 6.84% at Rs 1240.88 crore for Q3FY24

    Read More
  • Shoppers Stop - Quarterly Results
    18th Jan 2024, 18:09 PM

    Read More
  • Shoppers Stop to commence operations from new store in Rajasthan
    12th Jan 2024, 11:59 AM

    The company will commence operations from its new store on January 12, 2024

    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.