Future Market Networks Ltd
Incorporated in 2008, Future Market Networks Ltd is in the business of Mall Management[1]
- Market Cap ₹ 93.6 Cr.
- Current Price ₹ 15.4
- High / Low ₹ 28.2 / 5.89
- Stock P/E 5.36
- Book Value ₹ 16.5
- Dividend Yield 0.00 %
- ROCE 15.5 %
- ROE 28.3 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.96 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
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: | -5% |
3 Years: | 48% |
1 Year: | 142% |
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% |
Documents
Announcements
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
11 Jul - Certificate under Regulation 74 (5) of SEBI (DP) Regulations, 2018 for the quarter ended June 30, 2025
-
Shareholder Meeting / Postal Ballot-Outcome of Postal_Ballot
1 Jul - Appointment of Mr. Anil Biyani as Whole Time Director approved with 94.96% shareholder votes.
- Shareholder Meeting / Postal Ballot-Scrutinizer"s Report 1 Jul
-
Closure of Trading Window
25 Jun - Trading window closed from July 1, 2025 till 48 hours post Q1 June 30, 2025 financial results announcement.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
2 Jun - Notice of Postal Ballot and remote e-voting information published in newspapers
Annual reports
-
Financial Year 2024
from bse
-
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
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