Nifty
Sensex
:
:
18068.90
60767.45
-109.20 (-0.60%)
-156.05 (-0.26%)

Apparel Retailing

Rating :
55/99

BSE: 532638 | NSE: SHOPERSTOP

336.70
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  295.00
  •  336.70
  •  294.15
  •  280.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6004848
  •  19393.06
  •  336.70
  •  159.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,684.68
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,828.59
  • N/A
  • 362.76

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
  • 12.06
  • 15.41
  • 21.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.26
  • 13.94
  • 10.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
642.07
296.98
116.20%
205.23
55.55
269.45%
680.46
724.38
-6.06%
715.97
1,018.99
-29.74%
Expenses
569.75
335.13
70.01%
268.42
161.22
66.49%
585.66
648.91
-9.75%
622.80
819.13
-23.97%
EBITDA
72.32
-38.15
-
-63.19
-105.67
-
94.80
75.47
25.61%
93.17
199.86
-53.38%
EBIDTM
11.26%
-12.85%
-30.79%
-190.22%
13.93%
10.42%
13.01%
19.61%
Other Income
67.56
63.49
6.41%
64.27
106.03
-39.39%
24.24
7.38
228.46%
30.48
6.54
366.06%
Interest
52.68
61.49
-14.33%
51.38
56.04
-8.32%
51.24
51.61
-0.72%
54.19
48.62
11.46%
Depreciation
91.82
95.74
-4.09%
89.15
102.73
-13.22%
92.04
173.39
-46.92%
101.79
96.15
5.87%
PBT
-4.62
-131.89
-
-139.45
-158.41
-
-24.24
-151.80
-
-32.33
61.63
-
Tax
-1.04
-34.19
-
-34.56
-38.16
-
-0.14
-24.58
-
-7.22
68.14
-
PAT
-3.58
-97.70
-
-104.89
-120.25
-
-24.10
-127.22
-
-25.11
-6.51
-
PATM
-0.56%
-32.90%
-51.11%
-216.47%
-3.54%
-17.56%
-3.51%
-0.64%
EPS
-0.33
-10.55
-
-9.59
-12.98
-
-2.20
-13.73
-
-2.30
-0.70
-

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
2,243.73
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
7.05%
-49.51%
-13.07%
-3.34%
4.32%
-15.62%
3.77%
13.05%
18.77%
13.85%
 
Cost Of Goods Sold
1,355.42
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
888.31
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
39.59%
38.46%
42.07%
47.84%
44.98%
40.66%
38.86%
40.33%
38.71%
38.19%
37.48%
Total Expenditure
2,046.63
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
197.10
55.36
575.69
270.07
238.64
218.60
210.33
299.85
159.66
119.02
123.98
EBITDA Margin
8.78%
3.17%
16.62%
6.78%
5.79%
5.53%
4.49%
6.64%
4.00%
3.54%
4.20%
Other Income
186.55
224.24
34.50
18.99
16.53
31.27
25.97
13.27
6.18
6.89
7.57
Interest
209.49
234.17
221.79
38.55
64.84
86.20
116.12
109.98
91.74
77.54
62.90
Depreciation
374.80
392.30
450.38
140.61
114.90
118.70
129.66
125.31
98.06
79.07
60.93
PBT
-200.64
-346.87
-61.98
109.90
75.43
44.97
-9.47
77.84
-23.96
-30.71
7.72
Tax
-42.96
-79.71
70.39
44.93
17.56
20.25
33.36
28.83
25.69
22.75
32.17
Tax Rate
21.41%
22.98%
-98.27%
40.88%
6.03%
63.01%
-352.27%
37.04%
-104.30%
-72.34%
416.71%
PAT
-157.68
-267.16
-142.02
64.97
244.11
-29.20
-0.13
42.41
-8.28
-11.21
18.98
PAT before Minority Interest
-157.68
-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
0.00
-29.75
-41.09
42.70
-6.60
42.05
42.99
43.43
PAT Margin
-7.03%
-15.28%
-4.10%
1.63%
5.92%
-0.74%
0.00%
0.94%
-0.21%
-0.33%
0.64%
PAT Growth
0.00%
-
-
-73.38%
-
-
-
-
-
-
 
EPS
-14.41
-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

News Update:


  • Shoppers Stop’s consolidated net loss narrows to Rs 3.58 crore in Q2
    21st Oct 2021, 10:06 AM

    Total consolidated income of the company increased by 96.86% at Rs 709.63 crore for Q2FY22

    Read More
  • Shoppers Stop completes sale of 51% stake in Crossword Bookstores
    12th Oct 2021, 12:21 PM

    Accordingly, Crossword has ceased to be a subsidiary of the Company

    Read More
  • Shoppers Stop collaborates with Accenture
    7th Sep 2021, 15:32 PM

    The programme aims to enhance customer experience and profitability, as well as support Shoppers Stop’s goal of being the go-to digital destination

    Read More
  • Shoppers Stop sells Crossword Bookstores to ABH
    1st Sep 2021, 12:13 PM

    Under the agreement, ABH will take over all the assets and brand

    Read More
  • Shoppers Stop’s consolidated net loss narrows to Rs 104.89 crore in Q1
    30th Jul 2021, 11:07 AM

    Total income of the company increased by 66.67% at Rs 269.30 crore for Q1FY22

    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.