Shoppers Stop Ltd
- Market Cap ₹ 7,809 Cr.
- Current Price ₹ 711
- High / Low ₹ 890 / 616
- Stock P/E 108
- 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 32.9 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
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
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: | 8% |
5 Years: | 10% |
3 Years: | 54% |
1 Year: | 10% |
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% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
1d - Find attach herewith details of analyst/ investors conference call Q4-FY 24.
- Board Meeting Intimation for Intimation Of The Board Meeting Under SEBI (LODR) Regulations, 2015 ('The SEBI LODR') 22 Apr
-
Announcement under Regulation 30 (LODR)-Press Release / Media Release
17 Apr - Press Release "Lovechild by Masaba and Shoppers Stop Beauty Join Forces to Elevate Beauty Retail Experience, unveil Shop-in-Shop at R City Mall, Ghatkopar, for launching …
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
16 Apr - Depositories and Participants) Regulations, 2018, we enclose herewith the Compliance Certificate as received from Kfin Tecnologies Limited, the Register and Share Transfer Agents of the …
- Compliance Certificate Under Regulation 40(9) Of SEBI (LODR) Regulations, 2015 ('The SEBI Regulations') 16 Apr
Annual reports
-
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
-
Financial Year 2010
from bse
Concalls
-
Jan 2024Transcript PPT
-
Jan 2024TranscriptNotesPPT
-
Oct 2023Transcript PPT
-
Jul 2023Transcript PPT
-
Jul 2023TranscriptNotesPPT
-
May 2023Transcript PPT
-
Apr 2023TranscriptNotesPPT
-
Apr 2023TranscriptNotesPPT
-
Jan 2023Transcript PPT
-
Jan 2023TranscriptNotesPPT
-
Oct 2022Transcript PPT
-
Oct 2022TranscriptNotesPPT
-
Jul 2022Transcript PPT
-
May 2022Transcript PPT
-
Jan 2022Transcript PPT
-
Oct 2021Transcript PPT
-
Aug 2021Transcript PPT
-
Jul 2021TranscriptNotesPPT
-
Jul 2021TranscriptNotesPPT
-
Jul 2021TranscriptNotesPPT
-
Jun 2021TranscriptPPT
-
May 2021Transcript PPT
-
Jan 2021Transcript PPT
-
Oct 2020TranscriptNotesPPT
-
Aug 2020Transcript PPT
-
Jun 2020Transcript PPT
-
Jun 2020TranscriptNotesPPT
-
Jun 2020TranscriptNotesPPT
-
Feb 2020Transcript PPT
-
Oct 2019Transcript PPT
-
Jul 2019Transcript PPT
-
Jun 2019TranscriptNotesPPT
-
May 2019TranscriptPPT
-
Mar 2019TranscriptNotesPPT
-
Mar 2019TranscriptNotesPPT
-
Jan 2019TranscriptPPT
-
Apr 2018TranscriptPPT
-
Feb 2018TranscriptPPT
-
Sep 2017TranscriptPPT
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]