Shoppers Stop Ltd

Shoppers Stop Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Shoppers Stop Ltd

₹ 711 1.47%
19 Apr - close price
shoppersstop.com BSE: 532638 NSE : SHOPERSTOP
About

Company Overview
Shoppers Stop Ltd. is the nation's leading premier retailer of fashion and beauty brands established in 1991. [1]
It has 800+ Brands under its portfolio and 271 Stores spread across 50 cities in India as of 31st Dec 2022. [2]

Key Points

Product Offerings
The company sells a wide range of products under various private and trusted brands through its stores. Its product offerings include clothes, beauty products, home products, and various others. [1]

Website BSE NSE
  • Market Cap ₹ 7,819 Cr.
  • Current Price ₹ 711
  • High / Low ₹ 890 / 605
  • Stock P/E 108
  • Book Value ₹ 23.9
  • Dividend Yield 0.00 %
  • ROCE 16.4 %
  • ROE 70.5 %
  • Face Value ₹ 5.00
Edit ratios

Pros

  • Company has delivered good profit growth of 87.2% CAGR over last 5 years

Cons

  • Stock is trading at 29.7 times its book value
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 2.17% over past five years.
  • Company has a low return on equity of -45.6% 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

Sector: Retail Industry: Textiles - Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
708 671 201 632 951 710 942 1,008 1,132 916 982 1,025 1,207
613 576 264 561 768 633 780 841 920 759 809 865 991
Operating Profit 95 96 -63 71 183 77 162 167 212 157 172 160 215
OPM % 13% 14% -31% 11% 19% 11% 17% 17% 19% 17% 18% 16% 18%
31 8 49 68 15 20 6 2 24 22 7 6 3
Interest 54 51 51 52 50 53 51 51 52 55 54 55 58
Depreciation 100 91 88 90 81 93 85 93 100 104 105 108 111
Profit before tax -28 -37 -152 -4 67 -49 32 25 85 20 20 3 50
Tax % 26% 0% 23% 26% 25% 67% 30% 27% 27% 18% 27% 30% 28%
-21 -37 -118 -3 50 -16 23 18 62 16 15 2 36
EPS in Rs -1.89 -3.39 -10.77 -0.28 4.58 -1.47 2.08 1.66 5.66 1.48 1.36 0.16 3.23
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
2,061 2,212 2,668 2,992 3,462 3,648 3,591 3,481 3,381 1,725 2,494 3,998 4,130
1,919 2,084 2,513 2,803 3,257 3,430 3,353 3,204 2,807 1,661 2,210 3,276 3,425
Operating Profit 142 127 155 189 205 218 239 278 574 64 283 722 704
OPM % 7% 6% 6% 6% 6% 6% 7% 8% 17% 4% 11% 18% 17%
18 16 12 17 6 -18 -35 18 13 196 150 54 38
Interest 25 32 42 51 57 84 63 37 218 231 220 233 222
Depreciation 38 51 62 86 98 116 112 135 439 385 352 382 429
Profit before tax 98 60 63 70 56 0 29 124 -71 -355 -139 162 92
Tax % 34% 35% 41% 41% 59% 6,535% 60% 36% -99% 22% 38% 26%
64 39 37 41 23 -20 12 79 -141 -275 -87 119 69
EPS in Rs 6.26 3.80 3.58 3.93 2.21 -1.92 1.06 7.20 -12.88 -25.17 -7.92 10.88 6.23
Dividend Payout % 10% 16% 17% 15% 27% -31% 57% 8% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 6%
5 Years: 2%
3 Years: 6%
TTM: 9%
Compounded Profit Growth
10 Years: 11%
5 Years: 87%
3 Years: 41%
TTM: -18%
Stock Price CAGR
10 Years: 7%
5 Years: 11%
3 Years: 55%
1 Year: 16%
Return on Equity
10 Years: -3%
5 Years: -14%
3 Years: -46%
Last Year: 71%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 41 41 42 42 42 42 44 44 44 55 55 55 55
Reserves 617 652 687 724 737 719 909 934 93 127 44 177 208
259 329 451 518 590 576 87 40 2,191 2,062 2,093 2,353 2,462
348 412 479 507 542 499 722 1,458 1,737 1,274 1,591 2,014 2,159
Total Liabilities 1,266 1,435 1,659 1,790 1,910 1,836 1,763 2,475 4,065 3,517 3,783 4,599 4,883
417 456 549 596 631 635 648 595 1,878 1,711 1,723 2,097 2,238
CWIP 30 27 32 14 28 17 18 35 44 3 14 34 26
Investments 284 331 388 406 405 408 318 294 206 128 146 73 30
535 621 690 773 846 775 779 1,552 1,937 1,676 1,899 2,394 2,588
Total Assets 1,266 1,435 1,659 1,790 1,910 1,836 1,763 2,475 4,065 3,517 3,783 4,599 4,883

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
37 112 125 130 163 156 322 203 564 10 389 562
-119 -142 -207 -147 -164 -85 32 -131 -283 -36 -109 -52
86 34 78 13 2 -110 -270 -59 -423 171 -280 -537
Net Cash Flow 4 4 -3 -4 0 -39 84 13 -142 145 -0 -27

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 3 3 4 3 2 4 4 5 4 7 6 3
Inventory Days 64 63 64 64 68 56 54 190 227 290 245 233
Days Payable 71 73 67 64 65 53 81 226 278 391 350 286
Cash Conversion Cycle -4 -6 0 2 5 7 -22 -31 -47 -93 -100 -50
Working Capital Days -20 -17 -23 -16 -20 -21 -23 -18 -26 -36 -40 -18
ROCE % 15% 10% 10% 10% 10% 10% 12% 16% 10% -4% 4% 16%

Shareholding Pattern

Numbers in percentages

9 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
65.46% 65.41% 65.51% 65.55% 65.55% 65.51% 65.46% 65.46% 65.46% 65.55% 65.55% 65.54%
5.76% 5.83% 5.94% 6.10% 6.38% 6.71% 7.04% 6.82% 6.83% 6.78% 6.85% 7.43%
19.93% 20.21% 20.15% 19.82% 20.45% 20.03% 20.36% 20.81% 21.37% 21.57% 21.97% 22.17%
8.85% 8.54% 8.40% 8.53% 7.62% 7.75% 7.14% 6.90% 6.34% 6.11% 5.64% 4.85%
No. of Shareholders 31,02228,17126,63325,83629,55638,71036,98338,74739,37341,11241,37625,677

* 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

Right Issue

Credit ratings

Concalls