Nifty
:
13258.55
Sensex
:
45079.55
124.65 (0.95%)
446.90 (1.00%)
Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Shoppers Stop Ltd.

Apparel Retailing

Rating :
37/99

BSE: 532638 | NSE: SHOPERSTOP

NSE BSE
186.65
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  189.90
  •  189.90
  •  184.15
  •  187.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  97709
  •  183.04
  •  424.98
  •  124.41

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,042.26
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,195.19
  • N/A
  • 13.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.86%
  • 1.82%
  • 7.87%
  • FII
  • DII
  • Others
  • 6.58%
  • 18.88%
  • 0.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.33
  • -3.76
  • -2.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.85
  • 22.31
  • 19.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 305.21
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 17.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.66
  • 5.04
  • 4.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.34
  • 14.74
  • 14.01

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
296.98
866.48
-65.73%
55.55
854.02
-93.50%
724.38
812.65
-10.86%
1,018.99
1,024.87
-0.57%
Expenses
335.13
728.82
-54.02%
161.22
715.52
-77.47%
648.91
755.42
-14.10%
819.13
929.23
-11.85%
EBITDA
-38.15
137.66
-
-105.67
138.50
-
75.47
57.23
31.87%
199.86
95.64
108.97%
EBIDTM
-12.85%
15.89%
-190.22%
16.22%
10.42%
7.04%
19.61%
9.33%
Other Income
63.49
18.02
252.33%
106.03
2.30
4,510.00%
7.38
6.12
20.59%
6.54
2.70
142.22%
Interest
61.49
47.91
28.34%
56.04
49.18
13.95%
51.61
2.78
1,756.47%
48.62
3.32
1,364.46%
Depreciation
95.74
90.47
5.83%
102.73
90.38
13.66%
173.39
49.14
252.85%
96.15
28.47
237.72%
PBT
-131.89
17.30
-
-158.41
1.24
-
-151.80
11.43
-
61.63
66.55
-7.39%
Tax
-34.19
25.47
-
-38.16
1.36
-
-24.58
4.95
-
68.14
24.89
173.76%
PAT
-97.70
-8.17
-
-120.25
-0.12
-
-127.22
6.48
-
-6.51
41.66
-
PATM
-32.90%
-0.94%
-216.47%
-0.01%
-17.56%
0.80%
-0.64%
4.06%
EPS
-11.10
-0.93
-
-13.66
-0.01
-
-14.46
0.74
-
-0.74
4.73
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,095.90
3,866.57
3,984.55
4,122.09
3,951.42
4,682.88
4,512.57
3,991.60
3,360.66
2,951.91
2,300.31
Net Sales Growth
-41.09%
-2.96%
-3.34%
4.32%
-15.62%
3.77%
13.05%
18.77%
13.85%
28.33%
 
Cost Of Goods Sold
1,251.07
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
1,420.28
Gross Profit
844.83
1,860.04
1,906.30
1,854.16
1,606.67
1,819.64
1,820.03
1,545.24
1,283.47
1,106.27
880.02
GP Margin
40.31%
48.11%
47.84%
44.98%
40.66%
38.86%
40.33%
38.71%
38.19%
37.48%
38.26%
Total Expenditure
1,964.39
3,290.87
3,714.48
3,883.45
3,732.82
4,472.55
4,212.72
3,831.94
3,241.64
2,827.93
2,156.09
Power & Fuel Cost
-
98.93
96.98
94.44
96.13
121.01
111.77
101.87
88.36
69.77
47.75
% Of Sales
-
2.56%
2.43%
2.29%
2.43%
2.58%
2.48%
2.55%
2.63%
2.36%
2.08%
Employee Cost
-
334.63
329.60
315.66
287.27
333.03
315.66
291.78
235.93
199.09
139.91
% Of Sales
-
8.65%
8.27%
7.66%
7.27%
7.11%
7.00%
7.31%
7.02%
6.74%
6.08%
Manufacturing Exp.
-
114.52
104.53
96.61
95.78
117.27
107.00
98.07
85.28
69.34
52.52
% Of Sales
-
2.96%
2.62%
2.34%
2.42%
2.50%
2.37%
2.46%
2.54%
2.35%
2.28%
General & Admin Exp.
-
204.07
548.84
528.21
565.07
603.16
557.46
504.14
431.39
359.73
270.79
% Of Sales
-
5.28%
13.77%
12.81%
14.30%
12.88%
12.35%
12.63%
12.84%
12.19%
11.77%
Selling & Distn. Exp.
-
463.62
487.02
525.10
289.17
365.50
328.54
301.96
266.18
227.56
174.99
% Of Sales
-
11.99%
12.22%
12.74%
7.32%
7.81%
7.28%
7.56%
7.92%
7.71%
7.61%
Miscellaneous Exp.
-
68.57
69.26
55.50
54.65
69.34
99.76
87.75
57.30
56.78
174.99
% Of Sales
-
1.77%
1.74%
1.35%
1.38%
1.48%
2.21%
2.20%
1.71%
1.92%
2.17%
EBITDA
131.51
575.70
270.07
238.64
218.60
210.33
299.85
159.66
119.02
123.98
144.22
EBITDA Margin
6.27%
14.89%
6.78%
5.79%
5.53%
4.49%
6.64%
4.00%
3.54%
4.20%
6.27%
Other Income
183.44
34.48
18.99
16.53
31.27
25.97
13.27
6.18
6.89
7.57
5.11
Interest
217.76
221.79
38.55
64.84
86.20
116.12
109.98
91.74
77.54
62.90
45.35
Depreciation
468.01
450.38
140.61
114.90
118.70
129.66
125.31
98.06
79.07
60.93
46.89
PBT
-380.47
-61.99
109.90
75.43
44.97
-9.47
77.84
-23.96
-30.71
7.72
57.09
Tax
-28.79
70.39
44.93
17.56
20.25
33.36
28.83
25.69
22.75
32.17
38.88
Tax Rate
7.57%
-98.27%
40.88%
6.03%
63.01%
-352.27%
37.04%
-104.30%
-72.34%
416.71%
68.10%
PAT
-351.68
-142.02
64.97
244.11
-29.20
-0.13
42.41
-8.28
-11.21
18.98
43.20
PAT before Minority Interest
-351.68
-142.02
64.97
273.86
11.89
-42.83
49.01
-50.33
-54.20
-24.45
18.21
Minority Interest
0.00
0.00
0.00
-29.75
-41.09
42.70
-6.60
42.05
42.99
43.43
24.99
PAT Margin
-16.78%
-3.67%
1.63%
5.92%
-0.74%
0.00%
0.94%
-0.21%
-0.33%
0.64%
1.88%
PAT Growth
-982.51%
-
-73.38%
-
-
-
-
-
-
-56.06%
 
EPS
-39.96
-16.14
7.38
27.74
-3.32
-0.01
4.82
-0.94
-1.27
2.16
4.91

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
66.64
914.70
904.44
479.23
515.10
528.41
490.48
500.91
516.05
500.90
Share Capital
44.00
44.00
43.98
41.75
41.73
41.68
41.61
41.49
41.28
41.08
Total Reserves
21.88
870.49
859.84
435.21
470.53
486.73
448.87
459.42
474.77
459.76
Non-Current Liabilities
1,813.95
-29.27
24.84
366.66
454.47
372.20
332.59
184.02
95.43
32.79
Secured Loans
0.22
2.02
44.00
345.96
431.07
355.69
317.41
177.50
94.42
32.96
Unsecured Loans
0.00
0.00
0.00
25.00
27.00
6.20
4.60
0.00
0.00
0.00
Long Term Provisions
0.00
0.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.85
Current Liabilities
1,936.18
1,558.16
838.56
1,201.06
1,059.81
1,054.73
952.53
844.64
790.93
623.49
Trade Payables
1,521.87
1,277.10
519.07
490.81
494.39
468.75
438.74
378.29
319.81
271.40
Other Current Liabilities
247.97
241.18
272.93
446.22
376.40
281.40
281.41
161.92
172.86
157.71
Short Term Borrowings
155.26
30.23
38.35
254.00
180.89
291.62
220.40
293.18
288.29
184.39
Short Term Provisions
11.08
9.65
8.22
10.03
8.14
12.96
11.98
11.26
9.98
9.99
Total Liabilities
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
1,159.42
Net Block
1,900.72
614.70
672.64
922.48
906.94
903.01
859.54
740.81
714.82
586.55
Gross Block
2,641.80
941.05
878.35
1,072.54
993.02
1,418.08
1,273.44
1,097.81
1,025.39
846.51
Accumulated Depreciation
741.08
326.35
205.71
150.06
86.08
515.07
413.90
356.99
310.57
259.96
Non Current Assets
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
804.61
Capital Work in Progress
44.42
35.09
18.15
20.00
33.33
27.57
36.71
31.88
32.05
42.93
Non Current Investment
36.47
215.90
262.43
19.86
38.96
0.02
0.02
0.02
0.02
0.01
Long Term Loans & Adv.
124.41
92.36
176.23
335.55
267.53
275.20
256.72
239.57
217.17
175.12
Other Non Current Assets
36.35
76.86
40.12
37.16
50.18
46.80
15.16
9.22
3.75
0.00
Current Assets
1,674.40
1,408.68
598.27
717.11
731.22
728.86
608.92
512.64
438.55
354.79
Current Investments
154.04
42.45
20.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
1,239.20
1,071.93
356.32
577.56
579.20
506.34
449.03
369.82
331.13
250.55
Sundry Debtors
34.07
47.24
47.72
56.83
51.87
101.45
48.00
32.17
26.31
21.41
Cash & Bank
4.35
17.45
6.04
7.61
10.36
19.93
27.86
26.78
15.02
18.24
Other Current Assets
242.74
19.64
125.04
14.49
89.79
101.14
84.04
83.87
66.09
64.60
Short Term Loans & Adv.
234.70
209.97
43.13
60.62
67.51
58.21
45.66
46.68
43.41
42.88
Net Current Assets
-261.78
-149.48
-240.29
-483.94
-328.59
-325.87
-343.61
-332.00
-352.38
-268.69
Total Assets
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
1,159.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
576.12
202.11
298.07
64.03
155.36
110.70
88.43
86.90
-5.27
137.87
PBT
-71.63
109.90
232.03
-58.12
-9.47
77.84
-23.96
-30.79
7.75
57.09
Adjustment
628.57
147.01
-73.24
196.50
214.22
205.88
166.18
135.21
100.70
74.70
Changes in Working Capital
61.59
1.68
174.90
-50.25
-6.94
-149.91
-39.98
-0.39
-81.19
36.98
Cash after chg. in Working capital
618.53
258.59
333.69
88.14
197.82
133.81
102.24
104.03
27.26
168.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-42.41
-56.48
-35.62
-24.11
-42.46
-23.11
-24.82
-22.13
-32.52
-30.89
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
11.00
0.00
0.00
0.00
Cash From Investing Activity
-284.17
-125.32
-35.07
-110.74
-171.81
-161.72
-208.27
-121.61
-172.40
-213.67
Net Fixed Assets
-1,696.86
-79.40
-116.97
-84.93
238.17
-104.09
-129.90
-74.88
-134.66
-53.76
Net Investments
87.83
24.11
90.40
-2.61
1.09
-18.89
-56.65
-46.74
-47.02
-117.52
Others
1,324.86
-70.03
-8.50
-23.20
-411.07
-38.74
-21.72
0.01
9.28
-42.39
Cash from Financing Activity
-433.21
-63.42
-171.01
-9.85
10.50
45.46
118.19
47.18
171.96
59.56
Net Cash Inflow / Outflow
-141.26
13.37
91.99
-56.55
-5.95
-5.56
-1.65
12.47
-5.71
-16.25
Opening Cash & Equivalents
-19.62
-32.99
-124.99
-68.43
13.20
21.01
22.66
10.19
15.90
7.25
Closing Cash & Equivalent
-160.88
-19.62
-33.00
-124.99
7.25
15.45
21.01
22.66
10.19
15.90

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
7.11
98.71
102.75
57.12
61.38
63.38
58.94
60.37
62.50
60.95
ROA
-4.54%
3.09%
14.34%
0.58%
-2.14%
2.61%
-3.04%
-3.69%
-1.91%
1.89%
ROE
-28.97%
7.15%
39.67%
2.40%
-8.23%
9.62%
-10.15%
-10.66%
-4.81%
4.85%
ROCE
24.76%
14.71%
29.76%
8.74%
8.13%
15.55%
6.29%
4.72%
8.23%
16.08%
Fixed Asset Turnover
2.16
4.38
4.23
3.83
3.88
3.35
3.37
3.17
3.15
3.38
Receivable days
3.84
4.35
4.63
5.02
5.98
6.04
3.67
3.18
2.95
2.67
Inventory Days
109.08
65.42
41.35
53.43
42.31
38.64
37.44
38.07
35.96
32.50
Payable days
140.49
82.93
54.37
56.19
43.80
44.28
43.61
44.36
42.24
48.61
Cash Conversion Cycle
-27.57
-13.17
-8.39
2.26
4.48
0.41
-2.50
-3.12
-3.33
-13.45
Total Debt/Equity
2.39
0.08
0.14
1.86
1.62
1.42
1.31
0.99
0.85
0.53
Interest Cover
0.68
3.85
5.49
1.37
0.92
1.71
0.73
0.59
1.12
2.26

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Shoppers Stop gets nod to raise fund up to Rs 300 crore via equity shares
    17th Oct 2020, 10:57 AM

    The board of directors at its meeting held on October 16, 2020 has approved the same

    Read More
  • Shoppers Stop reports consolidated net loss of Rs 98 crore in Q2
    17th Oct 2020, 09:57 AM

    Total consolidated income of the company decreased by 59.25% at Rs 360.47 crore for Q2FY21

    Read More
  • Shoppers Stop - Quarterly Results
    16th Oct 2020, 22:09 PM

    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.