Nifty
Sensex
:
:
12968.95
44149.72
-18.05 (-0.14%)
-110.02 (-0.25%)

Apparel Retailing

Rating :
38/99  (View)

BSE: 532638 | NSE: SHOPERSTOP

186.20
2.80 (1.53%)
27-Nov-2020 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  190.00
  •  190.00
  •  185.05
  •  183.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  143201
  •  266.64
  •  424.98
  •  124.41

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,033.51
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,186.44
  • N/A
  • 13.83

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

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
  • 5.65
  • 5.01
  • 4.36

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.39
  • 14.76
  • 14.09

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
297
866
-66%
56
854
-93%
724
813
-11%
1,019
1,025
-1%
Expenses
335
729
-54%
161
716
-77%
649
755
-14%
819
929
-12%
EBITDA
-38
138
-
-106
138
-
75
57
32%
200
96
109%
EBIDTM
-13%
16%
-190%
16%
10%
7%
20%
9%
Other Income
63
18
252%
106
2
4510%
7
6
21%
7
3
142%
Interest
61
48
28%
56
49
14%
52
3
1756%
49
3
1364%
Depreciation
96
90
6%
103
90
14%
173
49
253%
96
28
238%
PBT
-132
17
-
-158
1
-
-152
11
-
62
67
-7%
Tax
-34
25
-
-38
1
-
-25
5
-
68
25
174%
PAT
-98
-8
-
-120
0
-
-127
6
-
-7
42
-
PATM
-33%
-1%
-216%
0%
-18%
1%
-1%
4%
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
2,096
3,867
3,985
4,122
3,951
4,683
4,513
3,992
3,361
2,952
2,300
Net Sales Growth
-41%
-3%
-3%
4%
-16%
4%
13%
19%
14%
28%
 
Cost Of Goods Sold
1,251
2,007
2,078
2,268
2,345
2,863
2,693
2,446
2,077
1,846
1,420
Gross Profit
845
1,860
1,906
1,854
1,607
1,820
1,820
1,545
1,283
1,106
880
GP Margin
40%
48%
48%
45%
41%
39%
40%
39%
38%
37%
38%
Total Expenditure
1,964
3,291
3,714
3,883
3,733
4,473
4,213
3,832
3,242
2,828
2,156
Power & Fuel Cost
-
99
97
94
96
121
112
102
88
70
48
% Of Sales
-
3%
2%
2%
2%
3%
2%
3%
3%
2%
2%
Employee Cost
-
335
330
316
287
333
316
292
236
199
140
% Of Sales
-
9%
8%
8%
7%
7%
7%
7%
7%
7%
6%
Manufacturing Exp.
-
115
105
97
96
117
107
98
85
69
53
% Of Sales
-
3%
3%
2%
2%
2%
2%
2%
3%
2%
2%
General & Admin Exp.
-
204
549
528
565
603
557
504
431
360
271
% Of Sales
-
5%
14%
13%
14%
13%
12%
13%
13%
12%
12%
Selling & Distn. Exp.
-
464
487
525
289
366
329
302
266
228
175
% Of Sales
-
12%
12%
13%
7%
8%
7%
8%
8%
8%
8%
Miscellaneous Exp.
-
69
69
56
55
69
100
88
57
57
175
% Of Sales
-
2%
2%
1%
1%
1%
2%
2%
2%
2%
2%
EBITDA
132
576
270
239
219
210
300
160
119
124
144
EBITDA Margin
6%
15%
7%
6%
6%
4%
7%
4%
4%
4%
6%
Other Income
183
34
19
17
31
26
13
6
7
8
5
Interest
218
222
39
65
86
116
110
92
78
63
45
Depreciation
468
450
141
115
119
130
125
98
79
61
47
PBT
-380
-62
110
75
45
-9
78
-24
-31
8
57
Tax
-29
70
45
18
20
33
29
26
23
32
39
Tax Rate
8%
-98%
41%
6%
63%
-352%
37%
-104%
-72%
417%
68%
PAT
-352
-142
65
244
-29
0
42
-8
-11
19
43
PAT before Minority Interest
-352
-142
65
274
12
-43
49
-50
-54
-24
18
Minority Interest
0
0
0
-30
-41
43
-7
42
43
43
25
PAT Margin
-17%
-4%
2%
6%
-1%
0%
1%
0%
0%
1%
2%
PAT Growth
-983%
-319%
-73%
936%
-22,362%
-100%
612%
26%
-159%
-56%
 
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
67
915
904
479
515
528
490
501
516
501
Share Capital
44
44
44
42
42
42
42
41
41
41
Total Reserves
22
870
860
435
471
487
449
459
475
460
Non-Current Liabilities
1,814
-29
25
367
454
372
333
184
95
33
Secured Loans
0
2
44
346
431
356
317
178
94
33
Unsecured Loans
0
0
0
25
27
6
5
0
0
0
Long Term Provisions
0
0
0
0
0
0
0
0
0
1
Current Liabilities
1,936
1,558
839
1,201
1,060
1,055
953
845
791
623
Trade Payables
1,522
1,277
519
491
494
469
439
378
320
271
Other Current Liabilities
248
241
273
446
376
281
281
162
173
158
Short Term Borrowings
155
30
38
254
181
292
220
293
288
184
Short Term Provisions
11
10
8
10
8
13
12
11
10
10
Total Liabilities
3,817
2,444
1,768
2,052
2,028
1,981
1,777
1,534
1,406
1,159
Net Block
1,901
615
673
922
907
903
860
741
715
587
Gross Block
2,642
941
878
1,073
993
1,418
1,273
1,098
1,025
847
Accumulated Depreciation
741
326
206
150
86
515
414
357
311
260
Non Current Assets
2,142
1,035
1,170
1,335
1,297
1,253
1,168
1,022
968
805
Capital Work in Progress
44
35
18
20
33
28
37
32
32
43
Non Current Investment
36
216
262
20
39
0
0
0
0
0
Long Term Loans & Adv.
124
92
176
336
268
275
257
240
217
175
Other Non Current Assets
36
77
40
37
50
47
15
9
4
0
Current Assets
1,674
1,409
598
717
731
729
609
513
439
355
Current Investments
154
42
20
0
0
0
0
0
0
0
Inventories
1,239
1,072
356
578
579
506
449
370
331
251
Sundry Debtors
34
47
48
57
52
101
48
32
26
21
Cash & Bank
4
17
6
8
10
20
28
27
15
18
Other Current Assets
243
20
125
14
90
101
84
84
66
65
Short Term Loans & Adv.
235
210
43
61
68
58
46
47
43
43
Net Current Assets
-262
-149
-240
-484
-329
-326
-344
-332
-352
-269
Total Assets
3,817
2,444
1,768
2,052
2,028
1,981
1,777
1,534
1,406
1,159

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
202
298
64
155
111
88
87
-5
138
PBT
-72
110
232
-58
-9
78
-24
-31
8
57
Adjustment
629
147
-73
196
214
206
166
135
101
75
Changes in Working Capital
62
2
175
-50
-7
-150
-40
0
-81
37
Cash after chg. in Working capital
619
259
334
88
198
134
102
104
27
169
Interest Paid
0
0
0
0
0
0
0
0
0
0
Tax Paid
-42
-56
-36
-24
-42
-23
-25
-22
-33
-31
Other Direct Exp. Paid
0
0
0
0
0
0
0
0
0
0
Extra & Other Items
0
0
0
0
0
0
11
0
0
0
Cash From Investing Activity
-284
-125
-35
-111
-172
-162
-208
-122
-172
-214
Net Fixed Assets
-1,697
-79
-117
-85
238
-104
-130
-75
-135
-54
Net Investments
88
24
90
-3
1
-19
-57
-47
-47
-118
Others
1,325
-70
-8
-23
-411
-39
-22
0
9
-42
Cash from Financing Activity
-433
-63
-171
-10
10
45
118
47
172
60
Net Cash Inflow / Outflow
-141
13
92
-57
-6
-6
-2
12
-6
-16
Opening Cash & Equivalents
-20
-33
-125
-68
13
21
23
10
16
7
Closing Cash & Equivalent
-161
-20
-33
-125
7
15
21
23
10
16

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
99
103
57
61
63
59
60
62
61
ROA
-5%
3%
14%
1%
-2%
3%
-3%
-4%
-2%
2%
ROE
-29%
7%
40%
2%
-8%
10%
-10%
-11%
-5%
5%
ROCE
25%
15%
30%
9%
8%
16%
6%
5%
8%
16%
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
4
4
5
5
6
6
4
3
3
3
Inventory Days
109
65
41
53
42
39
37
38
36
32
Payable days
140
83
54
56
44
44
44
44
42
49
Cash Conversion Cycle
-28
-13
-8
2
4
0
-2
-3
-3
-13
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
1
4
5
1
1
2
1
1
1
2

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. 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.