Future Market Networks Ltd

Future Market Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Future Market Networks Ltd

₹ 16.5 -1.97%
21 May 10:16 a.m.
fmn.co.in BSE: 533296 NSE: FMNL
About

Incorporated in 2008, Future Market Networks Ltd is in the business of Mall Management[1]

Key Points

Business Overview:[1][2]
Company, as a part of Future Group, works towards building capacity and organizing of modern wholesale trade, retail and logistics infrastructure in India. It aims to amend the wholesale infrastructure, improve the supply chain and clear logistics bottlenecks to bridge the gap between demand and supply

Website BSE NSE - BE
  • Market Cap ₹ 99.8 Cr.
  • Current Price ₹ 16.5
  • High / Low ₹ 28.2 / 5.89
  • Stock P/E 5.76
  • Book Value ₹ 16.5
  • Dividend Yield 0.00 %
  • ROCE 15.5 %
  • ROE 28.3 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 1.01 times its book value
  • Company has delivered good profit growth of 23.6% CAGR over last 5 years
  • Debtor days have improved from 45.4 to 28.6 days.

Cons

  • The company has delivered a poor sales growth of -4.44% over past five years.
  • Company has a low return on equity of -134% over last 3 years.
  • Earnings include an other income of Rs.64.8 Cr.
  • Promoter holding has decreased over last 3 years: -4.65%
  • Working capital days have increased from -302 days to 67.9 days

* 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: Miscellaneous Industry: Miscellaneous

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
23 23 22 22 25 22 24 23 23 25 26 26 24
16 8 10 9 15 14 33 12 17 12 14 15 21
Operating Profit 7 15 12 13 10 9 -9 11 6 12 13 11 3
OPM % 30% 65% 54% 57% 41% 40% -36% 48% 25% 51% 48% 42% 13%
1 1 1 2 -15 11 2 1 2 78 1 3 -17
Interest 6 5 5 6 4 4 4 4 4 3 3 3 3
Depreciation 5 4 4 4 4 3 3 3 3 3 3 3 3
Profit before tax -3 6 4 4 -13 12 -15 5 1 83 7 7 -20
Tax % 350% 13% 23% 0% 68% 26% 8% 20% 691% 1% 17% 17% 48%
-12 6 3 4 -22 9 -16 4 -6 82 6 6 -30
EPS in Rs -2.11 0.96 0.50 0.74 -3.76 1.61 -2.65 0.82 -0.85 14.34 1.15 1.06 -4.87
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
161 157 89 87 84 131 127 69 85 92 93 101
131 126 -10 72 79 90 73 44 42 42 55 62
Operating Profit 29 31 99 15 5 42 54 25 44 50 38 39
OPM % 18% 20% 111% 17% 6% 32% 43% 36% 51% 54% 41% 39%
6 9 26 30 35 18 68 -3 -19 -10 -4 65
Interest 80 75 56 44 25 20 30 22 21 20 16 12
Depreciation 29 42 32 27 26 26 52 39 19 18 14 14
Profit before tax -73 -77 37 -26 -10 13 39 -39 -15 1 4 78
Tax % -0% 1% -178% 3% 40% 24% 24% -20% 82% 749% 310% 17%
-76 -78 104 -27 -15 10 30 -31 -28 -9 -8 65
EPS in Rs -13.67 -13.98 18.44 -4.79 -2.60 1.76 5.16 -5.37 -4.91 -1.57 -1.08 10.89
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -4%
5 Years: -4%
3 Years: 6%
TTM: 9%
Compounded Profit Growth
10 Years: 8%
5 Years: 24%
3 Years: 29%
TTM: 144%
Stock Price CAGR
10 Years: 2%
5 Years: 3%
3 Years: 49%
1 Year: 157%
Return on Equity
10 Years: -17%
5 Years: -53%
3 Years: -134%
Last Year: 28%

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
Equity Capital 56 56 56 56 56 56 58 58 58 58 58 69
Reserves 176 102 144 137 123 123 113 53 -16 -25 -35 31
1,227 730 385 343 238 154 222 195 277 250 131 179
242 461 300 353 308 307 375 339 250 243 175 71
Total Liabilities 1,700 1,349 884 890 725 640 767 645 569 525 328 350
656 657 227 266 268 221 344 278 256 242 148 182
CWIP 105 19 12 3 10 6 12 6 6 7 8 7
Investments 77 131 247 96 68 64 47 18 49 86 29 32
862 542 398 525 379 348 364 343 257 190 142 129
Total Assets 1,700 1,349 884 890 725 640 767 645 569 525 328 350

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
-58 357 -5 -6 101 25 -81 -30 -35 82 -18 3
-39 -281 47 80 44 56 108 67 1 -29 6 -4
87 -84 -43 -69 -116 -87 -38 -37 38 -38 -10 -7
Net Cash Flow -10 -9 -1 5 29 -6 -12 1 4 15 -22 -8

Ratios

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
Debtor Days 216 218 114 61 72 31 107 140 75 70 38 29
Inventory Days 867
Days Payable 1,248
Cash Conversion Cycle -165 218 114 61 72 31 107 140 75 70 38 29
Working Capital Days 544 73 -357 -136 -120 -267 -336 -581 -422 -571 -404 68
ROCE % 1% -0% 3% 3% -0% 8% 3% -2% 9% 14% 18% 15%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
65.31% 65.31% 65.31% 65.31% 65.31% 65.31% 65.31% 65.31% 65.31% 65.31% 66.92% 66.92%
0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.05% 0.00% 0.00% 0.00% 0.00% 0.00%
34.63% 34.63% 34.62% 34.63% 34.64% 34.63% 34.63% 34.69% 34.69% 34.68% 33.06% 33.07%
No. of Shareholders 29,47529,02429,12728,66628,55129,13629,15229,69431,32132,16630,48430,236

* 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

Annual reports

Credit ratings