Nifty
Sensex
:
:
12987.00
44259.74
128.60 (1.00%)
431.64 (0.98%)

Retailing - Supermarts

Rating :
51/99  (View)

BSE: 542337 | NSE: SPENCERS

77.60
2.85 (3.81%)
26-Nov-2020 | 3:55PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  75.55
  •  79.70
  •  74.65
  •  74.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1273631
  •  988.34
  •  110.00
  •  53.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 674.64
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 785.84
  • N/A
  • 2.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.51%
  • 6.05%
  • 25.77%
  • FII
  • DII
  • Others
  • 5.36%
  • 2.54%
  • 3.77%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.25
  • 5.73
  • 36.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 183.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.48
  • -16.74
  • 109.96

P:E (Median)

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

P:BV (Average)

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

EV:EBITDA (Average)

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

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
617
699
-12%
547
601
-9%
640
523
22%
700
573
22%
Expenses
619
685
-10%
558
578
-3%
632
522
21%
687
571
20%
EBITDA
-2
14
-
-11
23
-
8
2
383%
12
2
481%
EBIDTM
0%
2%
-2%
4%
1%
0%
2%
0%
Other Income
8
2
209%
8
9
-18%
13
8
63%
7
7
4%
Interest
20
23
-14%
20
12
66%
23
2
1398%
24
2
1227%
Depreciation
31
33
-7%
31
22
39%
48
7
594%
35
6
447%
PBT
-45
-40
-
-55
-2
-
-49
1
-
-40
1
-
Tax
0
0
-
0
0
-
0
-1
-
0
1
-100%
PAT
-45
-40
-
-55
-2
-
-49
2
-
-40
0
-
PATM
-7%
-6%
-10%
0%
-8%
0%
-6%
0%
EPS
-5.00
-4.39
-
-6.06
-0.27
-
-5.47
0.20
-
-4.38
-0.01
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Net Sales
2,504
2,640
2,187
1,043
Net Sales Growth
4%
21%
110%
 
Cost Of Goods Sold
1,976
2,073
1,723
837
Gross Profit
528
567
465
205
GP Margin
21%
21%
21%
20%
Total Expenditure
2,497
2,583
2,178
1,047
Power & Fuel Cost
-
57
43
18
% Of Sales
-
2%
2%
2%
Employee Cost
-
191
148
76
% Of Sales
-
7%
7%
7%
Manufacturing Exp.
-
47
37
18
% Of Sales
-
2%
2%
2%
General & Admin Exp.
-
131
180
80
% Of Sales
-
5%
8%
8%
Selling & Distn. Exp.
-
58
33
13
% Of Sales
-
2%
1%
1%
Miscellaneous Exp.
-
25
15
6
% Of Sales
-
1%
1%
1%
EBITDA
7
57
9
-4
EBITDA Margin
0%
2%
0%
0%
Other Income
35
32
28
9
Interest
87
82
7
4
Depreciation
144
138
25
15
PBT
-189
-131
4
-14
Tax
0
0
2
0
Tax Rate
0%
0%
43%
0%
PAT
-188
-131
2
-14
PAT before Minority Interest
-188
-131
2
-14
Minority Interest
0
0
0
0
PAT Margin
-8%
-5%
0%
-1%
PAT Growth
0%
-5,572%
117%
 
EPS
-20.91
-14.51
0.27
-1.57

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Shareholder's Funds
274
548
547
Share Capital
40
40
0
Total Reserves
234
508
507
Non-Current Liabilities
682
9
9
Secured Loans
87
0
0
Unsecured Loans
1
1
1
Long Term Provisions
10
8
8
Current Liabilities
638
356
317
Trade Payables
374
312
280
Other Current Liabilities
167
30
22
Short Term Borrowings
83
0
0
Short Term Provisions
13
14
15
Total Liabilities
1,594
914
873
Net Block
1,055
263
239
Gross Block
1,202
366
319
Accumulated Depreciation
147
104
80
Non Current Assets
1,165
341
467
Capital Work in Progress
10
1
0
Non Current Investment
24
13
7
Long Term Loans & Adv.
75
44
49
Other Non Current Assets
1
21
172
Current Assets
429
572
407
Current Investments
0
10
0
Inventories
248
270
242
Sundry Debtors
66
45
37
Cash & Bank
81
220
100
Other Current Assets
33
12
11
Short Term Loans & Adv.
27
16
16
Net Current Assets
-208
216
90
Total Assets
1,594
914
873

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Cash From Operating Activity
114
-13
-48
PBT
-131
4
-14
Adjustment
213
8
10
Changes in Working Capital
40
-21
-44
Cash after chg. in Working capital
121
-10
-48
Interest Paid
0
0
0
Tax Paid
-7
-3
0
Other Direct Exp. Paid
0
0
0
Extra & Other Items
0
0
0
Cash From Investing Activity
-7
22
-189
Net Fixed Assets
-444
-48
Net Investments
-239
-22
Others
676
92
Cash from Financing Activity
-54
0
38
Net Cash Inflow / Outflow
53
9
-199
Opening Cash & Equivalents
28
19
0
Closing Cash & Equivalent
81
28
19

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Book Value (Rs.)
34
68
0
ROA
-10%
0%
-2%
ROE
-32%
0%
-3%
ROCE
-10%
2%
-2%
Fixed Asset Turnover
3.67
7.00
3.60
Receivable days
7
6
12
Inventory Days
33
39
77
Payable days
49
53
104
Cash Conversion Cycle
-9
-8
-15
Total Debt/Equity
0.70
0.00
0.00
Interest Cover
-1
2
-3

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.