Nifty
:
17799.10
Sensex
:
60086.01
136.95 (0.78%)
536.11 (0.90%)
Nifty
Sensex
:
:
17799.10
60086.01
136.95 (0.78%)
536.11 (0.90%)

Shoppers Stop Ltd.

Apparel Retailing

Rating :
57/99

BSE: 532638 | NSE: SHOPERSTOP

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,246.63
  • 84.27
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,429.72
  • N/A
  • 39.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 65.46%
  • 2.21%
  • 3.95%
  • FII
  • DII
  • Others
  • 7.04%
  • 20.22%
  • 1.12%

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
  • 31.49
  • 46.16
  • 72.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.75
  • 12.39
  • 8.99

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
1,137.07
958.11
18.68%
1,012.74
642.07
57.73%
948.44
205.23
362.14%
713.34
680.46
4.83%
Expenses
924.28
774.22
19.38%
847.50
569.75
48.75%
785.94
268.42
192.80%
637.10
585.66
8.78%
EBITDA
212.79
183.89
15.72%
165.24
72.32
128.48%
162.50
-63.19
-
76.24
94.80
-19.58%
EBIDTM
18.71%
19.19%
16.32%
11.26%
17.13%
-30.79%
10.69%
13.93%
Other Income
24.37
14.54
67.61%
3.89
67.56
-94.24%
5.56
64.27
-91.35%
21.39
24.24
-11.76%
Interest
51.50
49.73
3.56%
51.40
52.68
-2.43%
51.13
51.38
-0.49%
52.81
51.24
3.06%
Depreciation
99.88
81.19
23.02%
92.72
91.82
0.98%
84.56
89.15
-5.15%
92.72
92.04
0.74%
PBT
85.78
94.44
-9.17%
23.01
-4.62
-
32.37
-139.45
-
-47.90
-24.24
-
Tax
23.04
16.39
40.57%
6.81
-1.04
-
9.54
-34.56
-
-32.90
-0.14
-
PAT
62.74
78.05
-19.62%
16.20
-3.58
-
22.83
-104.89
-
-15.00
-24.10
-
PATM
5.52%
8.15%
1.60%
-0.56%
2.41%
-51.11%
-2.10%
-3.54%
EPS
5.72
7.06
-18.98%
1.48
-0.33
-
2.08
-9.59
-
-1.45
-2.20
-

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
3,811.59
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
53.33%
44.01%
-49.51%
-13.07%
-3.34%
4.32%
-15.62%
3.77%
13.05%
18.77%
 
Cost Of Goods Sold
2,231.29
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
1,580.30
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
41.46%
40.21%
38.46%
42.07%
47.84%
44.98%
40.66%
38.86%
40.33%
38.71%
38.19%
Total Expenditure
3,194.82
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
616.77
284.36
55.36
575.69
270.07
238.64
218.60
210.33
299.85
159.66
119.02
EBITDA Margin
16.18%
11.29%
3.17%
16.62%
6.78%
5.79%
5.53%
4.49%
6.64%
4.00%
3.54%
Other Income
55.21
167.76
224.24
34.50
18.99
16.53
31.27
25.97
13.27
6.18
6.89
Interest
206.84
221.70
234.17
221.79
38.55
64.84
86.20
116.12
109.98
91.74
77.54
Depreciation
369.88
354.88
392.30
450.38
140.61
114.90
118.70
129.66
125.31
98.06
79.07
PBT
93.26
-124.46
-346.87
-61.98
109.90
75.43
44.97
-9.47
77.84
-23.96
-30.71
Tax
6.49
-52.11
-79.71
70.39
44.93
17.56
20.25
33.36
28.83
25.69
22.75
Tax Rate
6.96%
53.43%
22.98%
-98.27%
40.88%
6.03%
63.01%
-352.27%
37.04%
-104.30%
-72.34%
PAT
86.77
-45.42
-267.16
-142.02
64.97
244.11
-29.20
-0.13
42.41
-8.28
-11.21
PAT before Minority Interest
86.77
-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
2.28%
-1.80%
-15.28%
-4.10%
1.63%
5.92%
-0.74%
0.00%
0.94%
-0.21%
-0.33%
PAT Growth
259.15%
-
-
-
-73.38%
-
-
-
-
-
 
EPS
7.92
-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 reports 19% fall in Q3 consolidated net profit
    24th Jan 2023, 12:42 PM

    Total consolidated income of the company increased by 19.41% to Rs 1,161.44 crore for Q3FY23

    Read More
  • Shoppers Stop - Quarterly Results
    23rd Jan 2023, 17:59 PM

    Read More
  • Shoppers Stop makes additional investment in Global SS Beauty Brands
    24th Nov 2022, 16:47 PM

    GSBBL is an SPV of the Company that intends to use the proceeds towards its business of distribution of beauty products

    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.