Shoppers Stop Ltd

Shoppers Stop Ltd

₹ 734 -0.04%
23 Feb - close price
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]

  • Market Cap 8,070 Cr.
  • Current Price 734
  • High / Low 890 / 574
  • Stock P/E 111
  • Book Value 21.6
  • Dividend Yield 0.00 %
  • ROCE 15.3 %
  • ROE 80.7 %
  • Face Value 5.00

Pros

  • Company has delivered good profit growth of 26.3% CAGR over last 5 years

Cons

  • Stock is trading at 33.9 times its book value
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 1.70% over past five years.
  • Company has a low return on equity of -69.7% 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

Sector: Retail Industry: Textiles - Products

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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
716 680 205 642 958 713 948 1,013 1,137 924 994 1,039 1,238
623 586 268 570 774 637 786 848 924 769 822 878 1,020
Operating Profit 93 95 -63 72 184 76 162 165 213 155 172 161 217
OPM % 13% 14% -31% 11% 19% 11% 17% 16% 19% 17% 17% 15% 18%
30 24 64 68 41 21 6 2 24 23 7 6 3
Interest 54 51 51 53 50 53 51 51 52 55 54 55 59
Depreciation 102 92 89 92 81 93 85 93 100 104 105 108 111
Profit before tax -32 -24 -139 -5 94 -48 32 23 86 18 20 3 51
Tax % 22% 1% 25% 23% 17% 69% 29% 30% 27% 21% 27% 22% 28%
-25 -24 -105 -4 77 -16 23 16 63 14 14 3 37
EPS in Rs -2.30 -2.20 -9.59 -0.33 7.06 -1.45 2.08 1.48 5.72 1.30 1.32 0.25 3.35
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
2,910 3,119 3,718 4,217 4,595 3,757 3,697 3,578 3,464 1,749 2,519 4,022 4,194
2,806 3,022 3,583 3,948 4,415 3,629 3,546 3,332 2,912 1,705 2,249 3,327 3,489
Operating Profit 104 97 135 269 180 128 151 246 552 44 270 695 705
OPM % 4% 3% 4% 6% 4% 3% 4% 7% 16% 3% 11% 17% 17%
7 5 4 13 28 18 232 18 24 224 194 55 39
Interest 42 55 65 78 85 86 38 14 197 223 207 209 223
Depreciation 61 79 98 125 130 119 115 141 450 392 355 382 429
Profit before tax 8 -31 -25 78 -7 -58 231 110 -72 -347 -98 159 92
Tax % 415% -72% -105% 37% -482% -35% 8% 41% -98% 23% 53% 27%
-24 -54 -50 49 -40 -78 214 65 -142 -267 -47 116 68
EPS in Rs 1.85 -1.09 -0.80 4.09 0.23 -3.59 22.34 5.94 -12.98 -24.43 -4.29 10.58 6.22
Dividend Payout % 33% -56% -75% 15% 260% -17% 3% 10% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 3%
5 Years: 2%
3 Years: 5%
TTM: 10%
Compounded Profit Growth
10 Years: 28%
5 Years: 26%
3 Years: 41%
TTM: -17%
Stock Price CAGR
10 Years: 7%
5 Years: 10%
3 Years: 52%
1 Year: 13%
Return on Equity
10 Years: -7%
5 Years: -18%
3 Years: -70%
Last Year: 81%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 475 459 449 487 473 437 860 871 23 65 21 151 183
436 498 645 751 829 885 125 74 2,247 2,106 2,115 2,375 2,505
455 535 641 702 688 692 758 1,486 1,768 1,290 1,591 2,023 2,184
Total Liabilities 1,406 1,534 1,777 1,981 2,032 2,056 1,788 2,476 4,081 3,516 3,783 4,603 4,926
715 741 860 903 907 922 673 615 1,901 1,721 1,723 2,097 2,240
CWIP 32 32 37 28 33 20 18 35 44 3 14 34 26
Investments 0 0 0 0 39 20 282 258 191 128 146 48 0
659 761 881 1,051 1,053 1,094 814 1,567 1,945 1,664 1,899 2,424 2,660
Total Assets 1,406 1,534 1,777 1,981 2,032 2,056 1,788 2,476 4,081 3,516 3,783 4,603 4,926

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-5 87 88 111 155 64 298 202 576 -3 383 543
-172 -122 -208 -162 -172 -111 -35 -125 -284 -24 -102 -29
172 47 118 45 10 -10 -171 -63 -433 167 -270 -537
Net Cash Flow -6 12 -2 -6 -6 -57 92 13 -141 140 11 -23

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 4 5 9 4 6 5 5 4 6 5 3
Inventory Days 65 65 67 69 74 90 57 188 225 290 244 235
Days Payable 63 66 65 64 63 76 84 224 277 391 349 287
Cash Conversion Cycle 6 2 6 14 15 19 -21 -31 -48 -94 -101 -49
Working Capital Days -10 -8 -15 -5 -13 -23 -23 -18 -27 -37 -40 -16
ROCE % 6% 3% 4% 13% 6% 3% 4% 12% 8% -5% 4% 15%

Shareholding Pattern

Numbers in percentages

14 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
65.46% 65.46% 65.41% 65.51% 65.55% 65.55% 65.51% 65.46% 65.46% 65.46% 65.55% 65.55%
5.76% 5.76% 5.83% 5.94% 6.10% 6.38% 6.71% 7.04% 6.82% 6.83% 6.78% 6.85%
19.93% 19.93% 20.21% 20.15% 19.82% 20.45% 20.03% 20.36% 20.81% 21.37% 21.57% 21.97%
8.85% 8.85% 8.54% 8.40% 8.53% 7.62% 7.75% 7.14% 6.90% 6.34% 6.11% 5.64%
No. of Shareholders 31,02231,02228,17126,63325,83629,55638,71036,98338,74739,37341,11241,376

* 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

Concalls