Nifty
Sensex
:
:
15746.45
52578.76
-78.00 (-0.49%)
-316.65 (-0.60%)

Apparel Retailing

Rating :
43/99

BSE: 532638 | NSE: SHOPERSTOP

244.75
27-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  249.70
  •  251.90
  •  243.55
  •  248.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  192762
  •  478.59
  •  270.00
  •  141.98

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,713.19
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,857.10
  • N/A
  • 22.88

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.46%
  • 2.20%
  • 6.12%
  • FII
  • DII
  • Others
  • 5.76%
  • 19.94%
  • 0.52%

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
  • 6.59
  • 6.62
  • 6.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.74
  • 14.19
  • 11.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
680.46
724.38
-6.06%
715.97
1,018.99
-29.74%
296.98
866.48
-65.73%
55.55
854.02
-93.50%
Expenses
585.66
648.91
-9.75%
622.80
819.13
-23.97%
335.13
728.82
-54.02%
161.22
715.52
-77.47%
EBITDA
94.80
75.47
25.61%
93.17
199.86
-53.38%
-38.15
137.66
-
-105.67
138.50
-
EBIDTM
13.93%
10.42%
13.01%
19.61%
-12.85%
15.89%
-190.22%
16.22%
Other Income
24.24
7.38
228.46%
30.48
6.54
366.06%
63.49
18.02
252.33%
106.03
2.30
4,510.00%
Interest
51.24
51.61
-0.72%
54.19
48.62
11.46%
61.49
47.91
28.34%
56.04
49.18
13.95%
Depreciation
92.04
173.39
-46.92%
101.79
96.15
5.87%
95.74
90.47
5.83%
102.73
90.38
13.66%
PBT
-24.24
-151.80
-
-32.33
61.63
-
-131.89
17.30
-
-158.41
1.24
-
Tax
-0.14
-24.58
-
-7.22
68.14
-
-34.19
25.47
-
-38.16
1.36
-
PAT
-24.10
-127.22
-
-25.11
-6.51
-
-97.70
-8.17
-
-120.25
-0.12
-
PATM
-3.54%
-17.56%
-3.51%
-0.64%
-32.90%
-0.94%
-216.47%
-0.01%
EPS
-2.20
-13.73
-
-2.30
-0.70
-
-10.55
-0.88
-
-12.98
-0.01
-

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
-
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
-
-49.51%
-13.07%
-3.34%
4.32%
-15.62%
3.77%
13.05%
18.77%
13.85%
 
Cost Of Goods Sold
-
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
-
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
-
38.46%
42.07%
47.84%
44.98%
40.66%
38.86%
40.33%
38.71%
38.19%
37.48%
Total Expenditure
-
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
-
55.36
575.69
270.07
238.64
218.60
210.33
299.85
159.66
119.02
123.98
EBITDA Margin
-
3.17%
16.62%
6.78%
5.79%
5.53%
4.49%
6.64%
4.00%
3.54%
4.20%
Other Income
-
224.24
34.50
18.99
16.53
31.27
25.97
13.27
6.18
6.89
7.57
Interest
-
234.17
221.79
38.55
64.84
86.20
116.12
109.98
91.74
77.54
62.90
Depreciation
-
392.30
450.38
140.61
114.90
118.70
129.66
125.31
98.06
79.07
60.93
PBT
-
-346.87
-61.98
109.90
75.43
44.97
-9.47
77.84
-23.96
-30.71
7.72
Tax
-
-79.71
70.39
44.93
17.56
20.25
33.36
28.83
25.69
22.75
32.17
Tax Rate
-
22.98%
-98.27%
40.88%
6.03%
63.01%
-352.27%
37.04%
-104.30%
-72.34%
416.71%
PAT
-
-267.16
-142.02
64.97
244.11
-29.20
-0.13
42.41
-8.28
-11.21
18.98
PAT before Minority Interest
-
-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
-29.75
-41.09
42.70
-6.60
42.05
42.99
43.43
PAT Margin
-
-15.28%
-4.10%
1.63%
5.92%
-0.74%
0.00%
0.94%
-0.21%
-0.33%
0.64%
PAT Growth
-
-
-
-73.38%
-
-
-
-
-
-
 
EPS
-
-24.42
-12.98
5.94
22.31
-2.67
-0.01
3.88
-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
316.65
158.02
82.93
54.37
56.19
43.80
44.28
43.61
44.36
42.24
Cash Conversion Cycle
-91.24
-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

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.