Trent Ltd

₹ 4,471 1.44%

10 May - close price

About

Trent Ltd is engaged in retailing of apparels, footwear, accessories, toys, games, food, grocery & non food products through various of its retail formats/ concepts.^[1]

Key Points

Retail Format Stores
Presently, the company operates ~400 stores under various retail concepts:-^[1]

Website BSE NSE

Market Cap ₹ 1,58,953 Cr.
Current Price ₹ 4,471
High / Low ₹ 4,697 / 1,471
Stock P/E 156
Book Value ₹ 125
Dividend Yield 0.07 %
ROCE 24.1 %
ROE 27.1 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is expected to give good quarter
Company has delivered good profit growth of 51.0% CAGR over last 5 years
Company's median sales growth is 20.4% of last 10 years

Cons

Stock is trading at 35.7 times its book value
Earnings include an other income of Rs.894 Cr.

* 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: Trading

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	774	327	1,020	1,348	1,185	1,653	1,814	2,172	2,077	2,536	2,891	3,312	3,187
	637	359	799	1,056	1,033	1,349	1,546	1,836	1,865	2,171	2,430	2,689	2,710
Operating Profit	137	-32	221	292	152	304	268	336	212	366	461	623	477
OPM %	18%	-10%	22%	22%	13%	18%	15%	15%	10%	14%	16%	19%	15%
	66	52	82	30	102	42	168	73	129	50	151	77	617
Interest	62	69	73	73	79	92	88	88	88	89	92	96	32
Depreciation	62	62	67	73	81	120	104	111	128	133	145	158	203
Profit before tax	79	-110	164	175	95	133	243	210	125	193	375	447	859
Tax %	28%	24%	23%	24%	21%	23%	24%	23%	16%	23%	23%	23%	24%
	57	-84	126	133	75	103	186	161	105	148	290	344	654
EPS in Rs	1.60	-2.36	3.53	3.74	2.11	2.89	5.23	4.53	2.96	4.17	8.15	9.67	18.41
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	936	1,242	1,358	1,583	1,717	2,066	2,532	3,178	2,048	3,881	7,715	11,927
	878	1,247	1,289	1,476	1,577	1,836	2,271	2,601	1,834	3,230	6,560	10,000
Operating Profit	58	-5	69	107	139	230	260	577	214	651	1,155	1,927
OPM %	6%	-0%	5%	7%	8%	11%	10%	18%	10%	17%	15%	16%
	54	115	127	84	78	26	25	154	197	265	412	894
Interest	15	15	17	47	45	43	50	254	247	310	393	309
Depreciation	17	26	40	35	38	42	46	231	236	283	463	639
Profit before tax	81	68	139	109	135	172	189	246	-72	323	711	1,873
Tax %	23%	21%	28%	21%	21%	32%	33%	37%	29%	23%	22%	23%
	62	54	100	87	107	117	127	155	-51	250	555	1,436
EPS in Rs	1.87	1.63	3.01	2.60	3.22	3.51	3.84	4.35	-1.44	7.02	15.60	40.39
Dividend Payout %	37%	43%	33%	35%	31%	33%	34%	23%	-42%	24%	14%	8%

Compounded Sales Growth
10 Years:	25%
5 Years:	36%
3 Years:	80%
TTM:	55%

Compounded Profit Growth
10 Years:	44%
5 Years:	51%
3 Years:	188%
TTM:	130%

Stock Price CAGR
10 Years:	47%
5 Years:	64%
3 Years:	80%
1 Year:	201%

Return on Equity
10 Years:	11%
5 Years:	13%
3 Years:	18%
Last Year:	27%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	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	33	33	33	33	33	33	33	36	36	36	36	36
Reserves	1,499	1,283	1,339	1,400	1,508	1,584	1,664	2,463	2,480	2,684	3,044	4,412
Preference Capital	7	-0	-0	-0	-0	-0	-0	-0	-0	-0	-0
	225	225	225	396	392	391	494	300	2,858	4,581	4,319	1,738
	320	361	365	254	255	306	370	2,596	333	511	923	1,273
Total Liabilities	2,077	1,902	1,962	2,083	2,188	2,314	2,561	5,395	5,707	7,812	8,321	7,458
	283	343	388	416	490	578	627	2,618	2,923	4,508	4,366	2,400
CWIP	26	36	46	54	5	10	85	23	34	45	42	161
Investments	1,040	862	1,037	1,086	1,113	1,052	941	1,607	1,729	1,724	1,648	1,902
	728	661	491	528	579	675	907	1,147	1,021	1,535	2,265	2,994
Total Assets	2,077	1,902	1,962	2,083	2,188	2,314	2,561	5,395	5,707	7,812	8,321	7,458

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	41	-8	26	108	64	103	28	369	324	149	663	1,348
	-273	-57	4	-89	-11	-30	-46	-757	-39	-6	-143	-499
	106	-45	-34	-21	-47	-74	38	382	-262	-136	-515	-642
Net Cash Flow	-126	-110	-4	-2	6	-1	21	-7	23	7	5	207

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	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	1	1	1	0	1	2	2	2	4	2	1	2
Inventory Days	138	147	134	137	135	129	145	133	140	158	116	87
Days Payable	89	91	76	76	71	74	68	58	78	60	56	42
Cash Conversion Cycle	50	57	58	62	65	57	79	77	66	99	62	48
Working Capital Days	67	68	-24	-30	17	43	39	45	58	58	40	48
ROCE %	4%	3%	4%	9%	8%	12%	12%	19%	4%	10%	13%

Shareholding Pattern

Numbers in percentages

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	37.01%	37.01%	37.01%	37.01%	37.01%	37.01%	37.01%	37.01%	37.01%	37.01%	37.01%	37.01%
	30.28%	30.13%	28.94%	28.32%	26.82%	25.92%	24.76%	24.43%	25.01%	26.17%	25.91%	26.81%
	10.68%	11.15%	12.47%	13.43%	14.58%	15.16%	16.11%	16.10%	15.81%	14.89%	14.82%	13.89%
	22.03%	21.71%	21.58%	21.24%	21.59%	21.90%	22.12%	22.45%	22.17%	21.92%	22.26%	22.29%
No. of Shareholders	88,528	92,516	1,06,810	1,12,460	1,24,298	1,37,123	1,32,770	1,36,168	1,30,471	1,49,010	1,75,241	2,15,715

	Feb 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	32.61%	32.61%	32.61%	32.61%	37.01%	37.01%	37.01%	37.01%	37.01%
	0.00%	26.74%	24.25%	22.19%	21.18%	29.90%	28.32%	24.43%	26.81%
	42.44%	12.02%	14.70%	16.90%	15.59%	10.27%	13.43%	16.10%	13.89%
	24.95%	28.63%	28.43%	28.29%	26.22%	22.83%	21.24%	22.45%	22.29%
No. of Shareholders	33,504	39,921	45,237	45,507	66,124	84,450	1,12,460	1,36,168	2,15,715

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Trent Ltd

Trent Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls