Future Consumer Ltd

₹ 0.22 -4.35%

31 Aug 2026

futureconsumer.in BSE: 533400 NSE: FCONSUMER

About

Incorporated in 1996, Future Consumer Ltd is in the business of sourcing, manufacturing, branding, marketing and distribution of FMCG, Food and Processed Food Products^[1]

Key Points

Business Transition: **
FCL was built as an integrated FMCG platform linked to Future Group stores. After the failed Reliance transaction and Future Retail’s insolvency, parent operations were substantially curtailed; activity shifted to Aadhaar, Nilgiris, food-park services, and brand sales/royalties**.^[1] ^[2]

Website BSE NSE - BZ

Market Cap ₹ 43.9 Cr.
Current Price ₹ 0.22
High / Low ₹ 0.52 / 0.22
Stock P/E
Book Value ₹ -1.51
Dividend Yield 0.00 %
ROCE 12.0 %
ROE %
Face Value ₹ 6.00

Add ratio to table

Edit ratios

Pros

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of -35.8% over past five years.
Promoter holding is low: 3.49%
Contingent liabilities of Rs.268 Cr.
Earnings include an other income of Rs.98.1 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

Consumer Discretionary Consumer Services Retailing Diversified Retail

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
	91	85	89	90	98	94	106	105	114	116	112	107	115
	110	93	97	92	102	103	107	106	114	123	118	114	117
Operating Profit	-19	-8	-8	-3	-4	-9	-1	-1	0	-7	-6	-6	-1
OPM %	-20%	-9%	-9%	-3.0%	-4.1%	-10%	-0.7%	-1.0%	0.2%	-6%	-5%	-6%	-1.2%
	-2	-17	1	-51	4	13	3	23	5	9	26	60	3
Interest	13	14	14	14	14	20	15	15	15	16	34	15	25
Depreciation	7	6	5	5	4	4	4	4	4	4	5	5	5
Profit before tax	-40	-45	-26	-72	-17	-21	-16	2	-14	-18	-19	33	-28
Tax %	3%	4%	-6%	0%	-1%	-1%	-2%	20%	-3%	-1%	-1%	56%	-1%
	-41	-46	-24	-73	-17	-21	-16	2	-14	-18	-18	15	-28
EPS in Rs	-0.21	-0.23	-0.12	-0.36	-0.09	-0.12	-0.08	0.01	-0.07	-0.09	-0.09	0.07	-0.14
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	822	1,312	1,702	2,116	3,007	3,881	4,040	1,185	1,469	381	370	441	450
	899	1,362	1,716	2,127	2,973	3,809	4,040	1,491	1,749	459	391	449	471
Operating Profit	-77	-50	-14	-12	35	72	0	-306	-280	-78	-21	-9	-21
OPM %	-9%	-3.8%	-0.8%	-0.6%	1.1%	1.9%	0.0%	-26%	-19%	-21%	-6%	-1.9%	-4.6%
	106	20	25	25	30	31	-61	-25	-55	-165	-36	39	98
Interest	5	32	70	45	53	73	87	72	63	53	61	61	90
Depreciation	39	47	28	33	45	53	70	58	52	32	18	16	19
Profit before tax	-16	-109	-88	-65	-33	-24	-218	-462	-450	-329	-136	-46	-31
Tax %	-4%	1%	-0%	1%	-8%	-70%	-1%	5%	-0%	2%	-1%	-0%
	-15	-107	-111	-65	-31	-7	-217	-483	-450	-335	-135	-45	-49
EPS in Rs		-0.62	-0.65	-0.37	-0.14	-0.03	-1.12	-2.43	-2.25	-1.68	-0.69	-0.23	-0.25
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	-10%
5 Years:	-36%
3 Years:	-33%
TTM:	8%

Compounded Profit Growth
10 Years:	4%
5 Years:	10%
3 Years:	23%
TTM:	-36%

Stock Price CAGR
10 Years:	-37%
5 Years:	-51%
3 Years:	-35%
1 Year:	-45%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	959	994	988	988	1,141	1,144	1,145	1,184	1,190	1,192	1,196	1,198	1,198
Reserves	-153	-225	-433	-100	-146	-154	-90	-592	-1,040	-1,376	-1,502	-1,497	-1,501
	110	673	539	471	618	814	696	624	577	428	410	433	436
	144	204	239	332	409	446	465	598	494	246	404	436	418
Total Liabilities	1,059	1,647	1,332	1,692	2,022	2,250	2,215	1,813	1,221	490	508	570	552
	473	888	787	844	910	945	782	677	642	62	9	370	334
CWIP	7	50	37	89	69	31	36	9	9	0	0	3	3
Investments	139	112	86	40	43	73	66	65	8	5	8	8	8
	441	597	422	718	1,000	1,201	1,331	1,062	562	424	490	188	206
Total Assets	1,059	1,647	1,332	1,692	2,022	2,250	2,215	1,813	1,221	490	508	570	552

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	-79	-243	80	-81	-94	-55	33	95	119	40	1	6
	87	-193	52	-147	-127	-43	-20	-16	6	94	10	19
	-6	463	-144	258	217	112	-21	-91	-134	-148	-18	-22
Net Cash Flow	1	27	-13	30	-4	13	-8	-11	-9	-14	-7	4
Free Cash Flow	-91	-302	11	-205	-178	-128	18	91	111	130	1	25
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit	100%	477%	-579%	806%	-249%	-68%	11,089%	-30%	-39%	-46%	7%	15%

Ratios

Consolidated / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	49	43	35	56	60	63	69	194	37	2	0	10
Inventory Days	53	36	28	35	32	27	17	19	22	31	2	35
Days Payable	56	40	25	34	34	33	32	67	32	54	46	92
Cash Conversion Cycle	46	39	38	57	58	58	54	146	27	-21	-44	-46
Working Capital Days	77	9	-14	13	32	15	37	-13	-98	-326	-416	-588
ROCE %	-0%	-5%	-1%	-2%	1%	3%	-2%	-23%	-32%	-18%	-9%	12%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Tasty Treat Brand Revenue
INR mn

xxx	x,xxx	x,xxx	x,xxx
	xx,xxx	xxx,xxx	xxx,xxx	xx,xxx
x,xxx	xx,xxx	xx,xxx
		xx	xx
		x	x
			xx
			x
			xx

Please log in to see hidden values.

Total Distribution Touchpoints (Stores)
stores

Golden Harvest Brand Revenue
INR mn

Channel Sales Mix - Large Format Stores
%

Channel Sales Mix - Rural Distribution (Aadhaar)
%

Revenue Mix - Centre of Plate Brands
%

Revenue Mix - Home & Personal Care Brands
%

Revenue Mix - Processed Foods Brands
%

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	3.49%	3.49%	3.49%	3.49%	3.49%	3.49%	3.49%	3.49%	3.49%	3.49%	3.49%	3.49%
	10.36%	9.29%	8.40%	8.18%	8.15%	8.15%	8.15%	8.11%	8.11%	8.11%	0.00%	0.00%
	0.03%	0.03%	0.03%	0.03%	0.03%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	85.45%	86.51%	87.42%	87.77%	87.80%	87.84%	87.83%	88.24%	88.39%	88.40%	96.51%	96.51%
	0.67%	0.67%	0.67%	0.53%	0.53%	0.53%	0.53%	0.16%	0.00%	0.00%	0.00%	0.00%
No. of Shareholders	4,17,778	4,36,906	4,21,969	4,24,908	4,29,294	4,28,293	4,29,829	4,49,413	5,08,388	5,16,107	5,14,233	5,13,457

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	47.87%	43.65%	46.30%	45.32%	14.47%	8.39%	3.49%	3.49%	3.49%
	18.78%	19.86%	16.60%	17.38%	9.93%	10.37%	8.18%	8.11%	0.00%
	0.92%	1.03%	2.01%	1.49%	0.05%	1.26%	0.03%	0.00%	0.00%
	31.51%	34.87%	34.40%	35.12%	74.88%	79.31%	87.77%	88.24%	96.51%
	0.92%	0.59%	0.69%	0.70%	0.68%	0.67%	0.53%	0.16%	0.00%
No. of Shareholders	65,077	1,35,228	1,49,431	1,46,575	3,19,352	3,68,028	4,24,908	4,49,413	5,13,457

* 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.

Documents

Announcements

All

Annual reports

Credit ratings

Concalls

Jul 2020

Transcript

AI Summary
PPT
Jan 2020

Transcript

AI Summary
PPT
Nov 2019

Transcript

AI Summary
PPT
Nov 2019

Transcript

AI Summary
PPT
Sep 2019

Transcript

AI Summary
PPT
Aug 2019

Transcript

AI Summary
PPT
May 2019

Transcript

AI Summary
PPT
Feb 2019

Transcript

AI Summary
PPT
Nov 2018

Transcript

AI Summary
PPT
Aug 2018

Transcript

AI Summary
PPT
May 2018

Transcript

AI Summary
PPT
May 2018

Transcript

AI Summary
PPT
Feb 2018

Transcript

AI Summary
PPT
Nov 2016
Transcript
PPT
Aug 2016
Transcript
PPT
May 2016
Transcript
PPT
Feb 2016
Transcript
PPT