Shoppers Stop Ltd
- Market Cap ₹ 8,016 Cr.
- Current Price ₹ 729
- High / Low ₹ 890 / 616
- Stock P/E 97.7
- Book Value ₹ 27.4
- Dividend Yield 0.00 %
- ROCE 11.9 %
- ROE 32.3 %
- Face Value ₹ 5.00
Pros
Cons
- Stock is trading at 26.5 times its book value
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has low interest coverage ratio.
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Retail Industry: Textiles - Products
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
3,119 | 3,718 | 4,217 | 4,595 | 3,757 | 3,697 | 3,578 | 3,464 | 1,749 | 2,519 | 4,022 | 4,317 | |
3,022 | 3,583 | 3,948 | 4,415 | 3,629 | 3,546 | 3,332 | 2,912 | 1,705 | 2,249 | 3,327 | 3,600 | |
Operating Profit | 97 | 135 | 269 | 180 | 128 | 151 | 246 | 552 | 44 | 270 | 695 | 717 |
OPM % | 3% | 4% | 6% | 4% | 3% | 4% | 7% | 16% | 3% | 11% | 17% | 17% |
5 | 4 | 13 | 28 | 18 | 232 | 18 | 24 | 224 | 194 | 55 | 49 | |
Interest | 55 | 65 | 78 | 85 | 86 | 38 | 14 | 197 | 223 | 207 | 209 | 225 |
Depreciation | 79 | 98 | 125 | 130 | 119 | 115 | 141 | 450 | 392 | 355 | 382 | 437 |
Profit before tax | -31 | -25 | 78 | -7 | -58 | 231 | 110 | -72 | -347 | -98 | 159 | 104 |
Tax % | -72% | -105% | 37% | -482% | -35% | 8% | 41% | -98% | 23% | 53% | 27% | 26% |
-54 | -50 | 49 | -40 | -78 | 214 | 65 | -142 | -267 | -47 | 116 | 77 | |
EPS in Rs | -1.09 | -0.80 | 4.09 | 0.23 | -3.59 | 22.34 | 5.94 | -12.98 | -24.43 | -4.29 | 10.58 | 7.03 |
Dividend Payout % | -56% | -75% | 15% | 260% | -17% | 3% | 10% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 2% |
5 Years: | 4% |
3 Years: | 35% |
TTM: | 7% |
Compounded Profit Growth | |
---|---|
10 Years: | 28% |
5 Years: | 5% |
3 Years: | 32% |
TTM: | -28% |
Stock Price CAGR | |
---|---|
10 Years: | 8% |
5 Years: | 11% |
3 Years: | 54% |
1 Year: | 6% |
Return on Equity | |
---|---|
10 Years: | -5% |
5 Years: | -27% |
3 Years: | 24% |
Last Year: | 32% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 41 | 42 | 42 | 42 | 42 | 44 | 44 | 44 | 55 | 55 | 55 | 55 |
Reserves | 459 | 449 | 487 | 473 | 437 | 860 | 871 | 23 | 65 | 21 | 151 | 246 |
498 | 645 | 751 | 829 | 885 | 125 | 74 | 2,247 | 2,106 | 2,115 | 2,375 | 2,785 | |
535 | 641 | 702 | 688 | 692 | 758 | 1,486 | 1,768 | 1,290 | 1,591 | 2,023 | 2,208 | |
Total Liabilities | 1,534 | 1,777 | 1,981 | 2,032 | 2,056 | 1,788 | 2,476 | 4,081 | 3,516 | 3,783 | 4,603 | 5,294 |
741 | 860 | 903 | 907 | 922 | 673 | 615 | 1,901 | 1,721 | 1,723 | 2,097 | 2,586 | |
CWIP | 32 | 37 | 28 | 33 | 20 | 18 | 35 | 44 | 3 | 14 | 34 | 17 |
Investments | 0 | 0 | 0 | 39 | 20 | 282 | 258 | 191 | 128 | 146 | 48 | 4 |
761 | 881 | 1,051 | 1,053 | 1,094 | 814 | 1,567 | 1,945 | 1,664 | 1,899 | 2,424 | 2,688 | |
Total Assets | 1,534 | 1,777 | 1,981 | 2,032 | 2,056 | 1,788 | 2,476 | 4,081 | 3,516 | 3,783 | 4,603 | 5,294 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
87 | 88 | 111 | 155 | 64 | 298 | 202 | 576 | -3 | 383 | 543 | 561 | |
-122 | -208 | -162 | -172 | -111 | -35 | -125 | -284 | -24 | -102 | -29 | -111 | |
47 | 118 | 45 | 10 | -10 | -171 | -63 | -433 | 167 | -270 | -537 | -479 | |
Net Cash Flow | 12 | -2 | -6 | -6 | -57 | 92 | 13 | -141 | 140 | 11 | -23 | -29 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 4 | 5 | 9 | 4 | 6 | 5 | 5 | 4 | 6 | 5 | 3 | 7 |
Inventory Days | 65 | 67 | 69 | 74 | 90 | 57 | 188 | 225 | 290 | 244 | 235 | 242 |
Days Payable | 66 | 65 | 64 | 63 | 76 | 84 | 224 | 277 | 391 | 349 | 287 | 283 |
Cash Conversion Cycle | 2 | 6 | 14 | 15 | 19 | -21 | -31 | -48 | -94 | -101 | -49 | -34 |
Working Capital Days | -8 | -15 | -5 | -13 | -23 | -23 | -18 | -27 | -37 | -40 | -16 | -4 |
ROCE % | 3% | 4% | 13% | 6% | 3% | 4% | 12% | 8% | -5% | 4% | 15% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
23h - Disclosure under regulation 30 and regulation 47 of the SEBI (LODR), Regulations, 2015, please find enclosed herewith copies of the newspaper advertisements publishing the Financial …
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
1d - Find attach herewith audio recording of analyst / investors call - Q4 FY 24.
- Vesting Of Employee Stock Options Under: (I) 'Shoppers Stop Limited Employee Stock Option Plan, 2008' ('SSL Plan 2008') (Ii) 'Shoppers Stop Limited Employee Stock Option Plan, 2020' ('SSL Plan 2020') (Iii) 'Shoppers Stop Limited Employee Stock Option Plan, 2022' ('SSL Plan 2022') 2d
- Grant Of Employee Stock Options Under Employee Stock Option Scheme - 2022 (ESOP Scheme 2022) 2d
-
Announcement under Regulation 30 (LODR)-Investor Presentation
2d - Investor Presentation and Press Release for quarter and year ended March 31, 2024.
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2011
from nse
-
Financial Year 2010
from bse
Concalls
-
Apr 2024TranscriptNotesPPT
-
Apr 2024TranscriptNotesPPT
-
Jan 2024Transcript PPT
-
Jan 2024TranscriptNotesPPT
-
Oct 2023Transcript PPT
-
Jul 2023Transcript PPT
-
Jul 2023TranscriptNotesPPT
-
May 2023Transcript PPT
-
Apr 2023TranscriptNotesPPT
-
Apr 2023TranscriptNotesPPT
-
Jan 2023Transcript PPT
-
Jan 2023TranscriptNotesPPT
-
Oct 2022Transcript PPT
-
Oct 2022TranscriptNotesPPT
-
Jul 2022Transcript PPT
-
May 2022Transcript PPT
-
Jan 2022Transcript PPT
-
Oct 2021Transcript PPT
-
Aug 2021Transcript PPT
-
Jul 2021TranscriptNotesPPT
-
Jul 2021TranscriptNotesPPT
-
Jul 2021TranscriptNotesPPT
-
Jun 2021TranscriptPPT
-
May 2021Transcript PPT
-
Jan 2021Transcript PPT
-
Oct 2020TranscriptNotesPPT
-
Aug 2020Transcript PPT
-
Jun 2020Transcript PPT
-
Jun 2020TranscriptNotesPPT
-
Jun 2020TranscriptNotesPPT
-
Feb 2020Transcript PPT
-
Oct 2019Transcript PPT
-
Jul 2019Transcript PPT
-
Jun 2019TranscriptNotesPPT
-
May 2019TranscriptPPT
-
Mar 2019TranscriptNotesPPT
-
Mar 2019TranscriptNotesPPT
-
Jan 2019TranscriptPPT
-
Apr 2018TranscriptPPT
-
Feb 2018TranscriptPPT
-
Sep 2017TranscriptPPT
Product Offerings
The company sells a wide range of products under various private and trusted brands through its stores. Its product offerings include clothes, beauty products, home products, and various others. [1]