Nifty
Sensex
:
:
14238.90
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)

Apparel Retailing

Rating :
35/99  (View)

BSE: 536507 | NSE: FLFL

90.40
-4.15 (-4.39%)
25-Jan-2021 | 4:04PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  99.25
  •  99.25
  •  90.00
  •  94.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  787831
  •  712.20
  •  417.00
  •  67.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,824.04
  • N/A
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,183.38
  • N/A
  • 1.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.39%
  • 29.52%
  • 13.51%
  • FII
  • DII
  • Others
  • 20.36%
  • 10.14%
  • 6.08%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.43
  • 11.87

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 24.78
  • 18.11

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 44.83
  • 46.24

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.98
  • 3.11
  • 3.77

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.92
  • 12.44
  • 14.21

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
409.19
1,571.81
-73.97%
85.82
1,540.30
-94.43%
1,442.96
1,381.19
4.47%
1,742.23
1,692.45
2.94%
Expenses
457.06
1,314.38
-65.23%
190.51
1,277.66
-85.09%
1,294.86
1,256.93
3.02%
1,419.35
1,524.97
-6.93%
EBITDA
-47.87
257.43
-
-104.69
262.64
-
148.10
124.26
19.19%
322.88
167.48
92.79%
EBIDTM
-11.70%
16.38%
-121.99%
17.05%
10.26%
9.00%
18.53%
9.90%
Other Income
14.80
11.24
31.67%
10.56
10.81
-2.31%
31.16
8.84
252.49%
11.06
12.43
-11.02%
Interest
86.82
74.77
16.12%
82.06
71.34
15.03%
93.08
32.44
186.93%
66.35
27.92
137.64%
Depreciation
138.31
173.20
-20.14%
171.37
158.02
8.45%
191.61
59.02
224.65%
178.70
54.23
229.52%
PBT
-258.20
20.70
-
-347.56
44.09
-
-189.21
41.64
-
88.89
97.76
-9.07%
Tax
-4.72
9.03
-
0.19
15.65
-98.79%
-34.78
-21.74
-
27.90
32.03
-12.89%
PAT
-253.48
11.67
-
-347.75
28.44
-
-154.43
63.38
-
60.99
65.73
-7.21%
PATM
-61.95%
0.74%
-405.21%
1.85%
-10.70%
4.59%
3.50%
3.88%
EPS
-12.78
0.59
-
-17.49
1.26
-
-7.37
3.84
-
2.94
3.32
-11.45%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
3,680.20
6,297.30
5,728.12
4,497.97
4,122.89
Net Sales Growth
-40.51%
9.94%
27.35%
9.10%
 
Cost Of Goods Sold
2,527.14
4,169.07
3,689.44
2,846.58
2,470.23
Gross Profit
1,153.06
2,128.23
2,038.68
1,651.39
1,652.66
GP Margin
31.33%
33.80%
35.59%
36.71%
40.08%
Total Expenditure
3,361.78
5,263.24
5,163.09
4,048.04
3,793.48
Power & Fuel Cost
-
140.53
136.68
115.25
95.41
% Of Sales
-
2.23%
2.39%
2.56%
2.31%
Employee Cost
-
348.34
330.79
264.86
213.85
% Of Sales
-
5.53%
5.77%
5.89%
5.19%
Manufacturing Exp.
-
89.69
88.43
76.12
23.60
% Of Sales
-
1.42%
1.54%
1.69%
0.57%
General & Admin Exp.
-
214.96
652.77
611.11
453.56
% Of Sales
-
3.41%
11.40%
13.59%
11.00%
Selling & Distn. Exp.
-
140.72
149.52
110.68
313.09
% Of Sales
-
2.23%
2.61%
2.46%
7.59%
Miscellaneous Exp.
-
159.93
115.46
23.44
223.74
% Of Sales
-
2.54%
2.02%
0.52%
5.43%
EBITDA
318.42
1,034.06
565.03
449.93
329.41
EBITDA Margin
8.65%
16.42%
9.86%
10.00%
7.99%
Other Income
67.58
64.27
38.31
34.10
24.19
Interest
328.31
348.55
155.97
144.50
123.17
Depreciation
679.99
701.53
207.10
153.89
89.00
PBT
-706.08
48.25
240.27
185.64
141.43
Tax
-11.41
17.80
46.52
58.59
103.34
Tax Rate
1.62%
-50.10%
19.36%
31.56%
49.13%
PAT
-694.67
-53.33
193.74
127.04
107.00
PAT before Minority Interest
-694.67
-53.33
193.75
127.05
107.00
Minority Interest
0.00
0.00
-0.01
-0.01
0.00
PAT Margin
-18.88%
-0.85%
3.38%
2.82%
2.60%
PAT Growth
-510.51%
-127.53%
52.50%
18.73%
 
Unadjusted EPS
-34.42
-2.64
9.60
6.30
5.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
1,637.62
1,827.04
1,529.61
1,383.04
Share Capital
40.36
38.92
38.09
38.00
Total Reserves
1,581.73
1,767.48
1,479.97
1,340.76
Non-Current Liabilities
1,089.95
660.20
586.95
312.20
Secured Loans
190.08
673.28
612.27
269.55
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
11.63
8.93
8.86
8.00
Current Liabilities
4,486.91
2,545.07
1,642.67
1,865.46
Trade Payables
2,389.27
1,799.90
1,093.21
1,225.60
Other Current Liabilities
1,238.10
501.30
317.11
388.83
Short Term Borrowings
712.50
136.31
135.63
212.29
Short Term Provisions
147.04
107.56
96.72
38.74
Total Liabilities
7,214.48
5,032.32
3,759.24
3,560.70
Net Block
2,675.48
1,273.73
924.46
739.78
Gross Block
3,743.65
1,666.95
1,149.51
818.19
Accumulated Depreciation
1,068.17
393.22
225.05
78.41
Non Current Assets
3,409.63
1,979.02
1,599.71
1,425.81
Capital Work in Progress
178.50
157.81
290.49
189.83
Non Current Investment
305.80
305.09
174.93
175.64
Long Term Loans & Adv.
157.23
167.77
140.80
207.91
Other Non Current Assets
92.62
74.62
69.03
112.65
Current Assets
3,804.85
3,053.30
2,159.53
2,134.89
Current Investments
39.44
43.95
42.12
40.75
Inventories
2,503.79
2,031.48
1,482.88
1,505.76
Sundry Debtors
381.81
390.29
303.22
302.75
Cash & Bank
23.16
125.60
45.19
29.92
Other Current Assets
856.65
45.59
52.11
214.83
Short Term Loans & Adv.
803.00
416.39
234.01
40.88
Net Current Assets
-682.06
508.23
516.86
269.43
Total Assets
7,214.48
5,032.32
3,759.24
3,560.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
791.03
562.18
508.12
676.11
PBT
-35.24
235.52
184.68
210.34
Adjustment
1,098.41
337.94
272.28
206.22
Changes in Working Capital
-240.43
35.02
96.71
271.10
Cash after chg. in Working capital
822.74
608.48
553.67
687.66
Interest Paid
0.00
0.00
0.00
0.00
Tax Paid
-31.71
-46.30
-45.55
-11.55
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
Cash From Investing Activity
-872.23
-627.95
-487.67
-245.12
Net Fixed Assets
-1,535.92
-353.68
-430.91
Net Investments
-354.42
-133.44
-1.90
Others
1,018.11
-140.83
-54.86
Cash from Financing Activity
-22.87
146.22
0.44
-428.34
Net Cash Inflow / Outflow
-104.07
80.45
20.89
2.65
Opening Cash & Equivalents
116.51
36.06
15.17
12.52
Closing Cash & Equivalent
12.44
116.51
36.06
15.17

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
80.40
92.85
79.73
72.57
ROA
-0.87%
4.41%
3.47%
3.01%
ROE
-3.11%
11.66%
8.77%
7.76%
ROCE
10.89%
15.71%
15.08%
16.15%
Fixed Asset Turnover
2.56
4.48
4.99
5.04
Receivable days
20.36
20.08
22.51
26.79
Inventory Days
119.60
101.74
111.02
133.25
Payable days
125.94
102.36
119.03
134.26
Cash Conversion Cycle
14.02
19.46
14.50
25.77
Total Debt/Equity
0.85
0.50
0.52
0.49
Interest Cover
0.90
2.54
2.28
2.71

News Update


  • Future Lifestyle - Quarterly Results
    9th Nov 2020, 14:45 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.