Shoppers Stop Ltd

About [ edit ]

Shoppers Stop is engaged in the business of retailing a variety of household and consumer products through departmental stores.(Source : 202003-01 Annual Report Page No:121)

  • Market Cap 2,519 Cr.
  • Current Price 230
  • High / Low 270 / 140
  • Stock P/E
  • Book Value 16.6
  • Dividend Yield 0.00 %
  • ROCE -4.99 %
  • ROE -159 %
  • Face Value 5.00

Pros

Cons

  • Stock is trading at 13.86 times its book value
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -13.01% over past five years.
  • Company has a low return on equity of -18.72% for last 3 years.
  • Earnings include an other income of Rs.196.37 Cr.

Peer comparison

Sector: Retail Industry: Textiles - Products

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
827 865 999 791 832 845 994 709 54 292 708 671
785 810 902 732 694 708 797 633 156 327 613 576
Operating Profit 41 54 97 59 138 137 197 77 -102 -35 95 96
OPM % 5% 6% 10% 7% 17% 16% 20% 11% -190% -12% 13% 14%
Other Income 7 3 3 5 2 18 7 -14 104 53 31 8
Interest 3 3 3 2 48 47 48 51 55 61 54 51
Depreciation 31 31 28 46 88 88 93 170 100 94 100 91
Profit before tax 15 23 69 16 4 20 63 -157 -153 -136 -28 -37
Tax % 36% 42% 36% 30% 36% 127% 108% 16% 25% 25% 26% 0%
Net Profit 10 13 44 11 2 -5 -5 -133 -115 -102 -21 -37
EPS in Rs 0.89 1.21 4.05 1.05 0.22 -0.49 -0.48 -12.14 -10.52 -9.35 -1.89 -3.39

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
1,492 1,769 2,061 2,212 2,668 2,992 3,462 3,648 3,591 3,481 3,381 1,725
1,381 1,619 1,919 2,084 2,513 2,803 3,257 3,430 3,353 3,204 2,807 1,672
Operating Profit 111 150 142 127 155 189 205 218 239 278 574 53
OPM % 7% 8% 7% 6% 6% 6% 6% 6% 7% 8% 17% 3%
Other Income 8 10 18 16 12 17 6 -18 -35 18 13 196
Interest 22 15 25 32 42 51 57 84 63 37 218 220
Depreciation 31 31 38 51 62 86 98 116 112 135 439 385
Profit before tax 66 114 98 60 63 70 56 0 29 124 -71 -355
Tax % 24% 34% 34% 35% 41% 41% 59% 6,535% 60% 36% -99% 22%
Net Profit 50 75 64 39 37 41 23 -20 12 79 -141 -275
EPS in Rs 5.79 7.36 6.26 3.80 3.58 3.93 2.21 -1.92 1.06 7.20 -12.88 -25.17
Dividend Payout % 10% 8% 10% 16% 17% 15% 27% -31% 57% 8% -0% -0%
Compounded Sales Growth
10 Years:-0%
5 Years:-13%
3 Years:-22%
TTM:-49%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-80%
Stock Price CAGR
10 Years:-6%
5 Years:-8%
3 Years:-24%
1 Year:33%
Return on Equity
10 Years:-2%
5 Years:-10%
3 Years:-19%
Last Year:-159%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
35 41 41 41 42 42 42 42 44 44 44 55
Reserves 243 557 617 652 687 724 737 719 909 934 93 127
Borrowings 199 145 259 329 451 518 590 576 87 40 2,191 2,005
300 305 348 412 479 507 542 499 722 1,458 1,737 1,387
Total Liabilities 778 1,048 1,266 1,435 1,659 1,790 1,910 1,836 1,763 2,475 4,065 3,574
271 312 417 456 549 596 631 635 648 595 1,878 1,711
CWIP 28 33 30 27 32 14 28 17 18 35 44 3
Investments 120 237 284 331 388 406 405 408 318 294 206 128
360 466 535 621 690 773 846 775 779 1,552 1,937 1,733
Total Assets 778 1,048 1,266 1,435 1,659 1,790 1,910 1,836 1,763 2,475 4,065 3,574

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
102 137 37 112 125 130 163 156 322 203 564 10
-113 -287 -119 -142 -207 -147 -164 -85 32 -131 -283 -36
-2 150 86 34 78 13 2 -110 -270 -59 -423 171
Net Cash Flow -13 -0 4 4 -3 -4 0 -39 84 13 -142 145

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
ROCE % 18% 21% 15% 10% 10% 10% 10% 10% 12% 16% 10% -5%
Debtor Days 3 3 3 3 4 3 2 4 4 5 4 7
Inventory Turnover 6.27 7.13 6.93 6.45 6.55 6.28 6.04 6.45 6.77 3.07 1.81 1.03

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
63.68 63.68 63.68 63.68 63.71 63.72 63.86 63.86 63.86 63.86 65.46 65.46
10.05 11.85 11.75 10.39 7.03 6.92 6.95 6.96 6.73 6.58 5.58 5.76
13.67 12.46 12.93 14.48 18.19 22.93 22.81 21.13 20.78 19.35 19.67 19.93
12.60 12.02 11.65 11.45 11.07 6.43 6.38 8.05 8.63 10.21 9.29 8.85

Documents