Future Supply Chain Solutions Ltd

₹ 2.94 5.00%

27 Oct 4:01 p.m.

futuresupplychains.com BSE: 540798 NSE: FSC

About

Incorporated in 1986, Future Supply Chain
Solutions Ltd is in the business of providing
logistics services.^[1]

Key Points

Business Overview:^[1]
FSCSL is a Future Group company with a focus on
providing supply chain solutions (for non-agro products) to its group companies (anchor customers) and to outside companies. FSCSL provides integrated end-to-end logistics solutions for supply chain management and offers warehousing and distribution, multi-modal transportation, and container freight stations.

Website BSE NSE - BZ

Market Cap ₹ 12.1 Cr.
Current Price ₹ 2.94
High / Low ₹ 2.97 / 1.52
Stock P/E
Book Value ₹ -32.0
Dividend Yield 0.00 %
ROCE 5.99 %
ROE -12.4 %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Debtor days have improved from 317 to 115 days.

Cons

Company has low interest coverage ratio.
Company has a low return on equity of -12.7% over last 3 years.

* 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

Services Services Transport Services Logistics Solution Provider

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2019	Sep 2019	Dec 2019	Mar 2020	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022
	299	312	283	246	95	105	116	150	129	163	183	134	67
	242	248	218	180	92	110	108	111	113	140	139	102	78
Operating Profit	57	64	65	66	3	-5	8	39	16	24	43	32	-11
OPM %	19%	20%	23%	27%	4%	-5%	6%	26%	12%	14%	24%	24%	-17%
	1	1	13	-11	10	2	16	5	7	7	11	-622	11
Interest	16	16	24	25	25	25	25	24	23	20	21	15	15
Depreciation	39	41	41	45	44	41	40	40	42	38	38	19	14
Profit before tax	3	9	14	-15	-55	-69	-41	-19	-43	-27	-4	-624	-30
Tax %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%
	-8	3	14	-15	-55	-69	-41	-19	-43	-27	-4	-624	-30
EPS in Rs	-1.91	0.68	3.14	-3.32	-12.63	-15.67	-9.41	-4.31	-9.71	-6.10	-0.98	-142.24	-6.84
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	TTM
	938	1,228	1,141	466	609	547
	854	1,107	886	413	495	460
Operating Profit	84	121	255	54	114	87
OPM %	9%	10%	22%	12%	19%	16%
	13	6	3	25	-596	-593
Interest	16	18	81	98	79	71
Depreciation	50	45	166	165	137	109
Profit before tax	31	64	11	-184	-698	-685
Tax %	0%	0%	0%	0%	0%
	30	62	-6	-184	-698	-685
EPS in Rs	7.61	15.35	-1.31	-42.01	-159.04	-156.16
Dividend Payout %	13%	8%	0%	0%	0%

Compounded Sales Growth
10 Years:	%
5 Years:	%
3 Years:	-21%
TTM:	9%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	92%

Stock Price CAGR
10 Years:	%
5 Years:	-49%
3 Years:	-50%
1 Year:	50%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	-13%
Last Year:	-12%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Equity Capital	40	40	44	44	44
Reserves	440	502	699	514	-184
	33	218	916	812	543
	260	366	390	416	362
Total Liabilities	773	1,126	2,049	1,786	764
	318	420	834	698	412
CWIP	3	55	6	0	0
Investments	9	7	0	0	0
	442	644	1,210	1,088	353
Total Assets	773	1,126	2,049	1,786	764

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
	93	64	-192	207	145
	91	-182	-331	0	15
	-156	163	408	-208	-160
Net Cash Flow	27	46	-116	-0	-0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022
Debtor Days	101	110	261	576	115
Inventory Days
Days Payable
Cash Conversion Cycle	101	110	261	576	115
Working Capital Days	10	6	114	331	-194
ROCE %		13%	9%	-5%	6%

Shareholding Pattern

Numbers in percentages

	Sep 2019	Dec 2019	Mar 2020	Jun 2020	Sep 2020	Dec 2020	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022
	52.42%	47.89%	47.89%	47.89%	23.39%	23.39%	23.09%	23.09%	23.09%	23.09%	22.62%	21.95%
	4.73%	3.10%	3.09%	3.09%	0.02%	0.02%	0.00%	0.00%	0.01%	0.00%	0.00%	0.00%
	17.66%	15.98%	15.33%	13.01%	0.82%	0.05%	0.06%	0.06%	0.05%	0.06%	0.06%	0.06%
	25.19%	33.03%	33.69%	36.01%	75.77%	76.53%	76.85%	76.85%	76.85%	76.85%	77.32%	77.99%
No. of Shareholders	29,817	28,566	28,292	31,733	54,607	53,005	50,799	50,127	48,673	48,916	49,777	49,177

	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Jun 2022
	52.47%	52.43%	47.89%	23.09%	22.62%	21.95%
	5.71%	4.61%	3.09%	0.00%	0.00%	0.00%
	18.34%	18.51%	15.33%	0.06%	0.06%	0.06%
	23.48%	24.45%	33.69%	76.85%	77.32%	77.99%
No. of Shareholders	39,664	31,362	28,292	50,799	49,777	49,177

* 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

DRHP

Credit ratings

Concalls

Jul 2020

Transcript

Notes
PPT
Feb 2020

Transcript

Notes
PPT
Dec 2019

Transcript

Notes
PPT
Nov 2019

Transcript

Notes
PPT
Jul 2019

Transcript

Notes
PPT
May 2019

Transcript

Notes
PPT
Feb 2019

Transcript

Notes
PPT
Nov 2018

Transcript

Notes
PPT
Aug 2018

Transcript

Notes
PPT
Aug 2018

Transcript

Notes
PPT
Apr 2018

Transcript

Notes
PPT
Feb 2018

Transcript

Notes
PPT
Jan 2018

Transcript

Notes
PPT