Shoppers Stop Ltd

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

Shoppers Stop Ltd

₹ 612 1.38%
25 Nov 1:30 p.m.
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 ₹ 6,734 Cr.
  • Current Price ₹ 612
  • High / Low ₹ 944 / 599
  • Stock P/E 423
  • Book Value ₹ 25.8
  • Dividend Yield 0.00 %
  • ROCE 12.6 %
  • ROE 28.1 %
  • Face Value ₹ 5.00
Edit ratios

Pros

Cons

  • Stock is trading at 23.8 times its book value
  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.

* 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

Part of BSE Consumer Discretionary BSE 250 SmallCap Index BSE Allcap BSE SmallCap BSE 400 MidSmallCap Index

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
632 951 710 942 1,008 1,132 916 982 1,025 1,207 1,000 1,034 1,068
561 768 633 780 841 920 759 809 865 991 836 892 921
Operating Profit 71 183 77 162 167 212 157 172 160 215 164 142 147
OPM % 11% 19% 11% 17% 17% 19% 17% 18% 16% 18% 16% 14% 14%
68 15 20 6 2 24 22 7 6 3 33 4 8
Interest 52 50 53 51 51 52 55 54 55 58 57 60 64
Depreciation 90 81 93 85 93 100 104 105 108 111 112 117 121
Profit before tax -4 67 -49 32 25 85 20 20 3 50 28 -31 -31
Tax % -26% 25% -67% 30% 27% 27% 18% 27% 30% 28% 24% -28% -28%
-3 50 -16 23 18 62 16 15 2 36 22 -23 -22
EPS in Rs -0.28 4.58 -1.47 2.08 1.66 5.66 1.48 1.36 0.16 3.23 1.96 -2.05 -2.00
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
2,212 2,668 2,992 3,462 3,648 3,591 3,481 3,381 1,725 2,494 3,998 4,213 4,308
2,084 2,513 2,803 3,257 3,430 3,353 3,204 2,807 1,661 2,210 3,276 3,477 3,640
Operating Profit 127 155 189 205 218 239 278 574 64 283 722 736 668
OPM % 6% 6% 6% 6% 6% 7% 8% 17% 4% 11% 18% 17% 16%
16 12 17 6 -18 -35 18 13 196 150 54 49 48
Interest 32 42 51 57 84 63 37 218 231 220 233 248 239
Depreciation 51 62 86 98 116 112 135 439 385 352 382 436 461
Profit before tax 60 63 70 56 0 29 124 -71 -355 -139 162 101 16
Tax % 35% 41% 41% 59% 6,535% 60% 36% 99% -22% -38% 26% 27%
39 37 41 23 -20 12 79 -141 -275 -87 119 74 13
EPS in Rs 3.80 3.58 3.93 2.21 -1.92 1.06 7.20 -12.88 -25.17 -7.92 10.88 6.72 1.14
Dividend Payout % 16% 17% 15% 27% -31% 57% 8% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 5%
5 Years: 4%
3 Years: 35%
TTM: 6%
Compounded Profit Growth
10 Years: 7%
5 Years: 0%
3 Years: 32%
TTM: -84%
Stock Price CAGR
10 Years: 3%
5 Years: 13%
3 Years: 24%
1 Year: -11%
Return on Equity
10 Years: -2%
5 Years: -21%
3 Years: 20%
Last Year: 28%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 41 42 42 42 42 44 44 44 55 55 55 55 55
Reserves 652 687 724 737 719 909 934 93 127 44 177 269 229
329 451 518 590 576 87 40 2,191 2,062 2,093 2,353 2,732 2,880
412 479 507 542 499 722 1,458 1,737 1,274 1,591 2,014 2,183 2,399
Total Liabilities 1,435 1,659 1,790 1,910 1,836 1,763 2,475 4,065 3,517 3,783 4,599 5,239 5,563
456 549 596 631 635 648 595 1,878 1,711 1,723 2,097 2,575 2,649
CWIP 27 32 14 28 17 18 35 44 3 14 34 21 23
Investments 331 388 406 405 408 318 294 206 128 146 73 55 60
621 690 773 846 775 779 1,552 1,937 1,676 1,899 2,394 2,587 2,831
Total Assets 1,435 1,659 1,790 1,910 1,836 1,763 2,475 4,065 3,517 3,783 4,599 5,239 5,563

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
112 125 130 163 156 322 203 564 10 389 562 616
-142 -207 -147 -164 -85 32 -131 -283 -36 -109 -52 -137
34 78 13 2 -110 -270 -59 -423 171 -280 -537 -498
Net Cash Flow 4 -3 -4 0 -39 84 13 -142 145 -0 -27 -18

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 3 4 3 2 4 4 5 4 7 6 3 6
Inventory Days 63 64 64 68 56 54 190 227 290 245 233 236
Days Payable 73 67 64 65 53 81 226 278 391 350 286 286
Cash Conversion Cycle -6 0 2 5 7 -22 -31 -47 -93 -100 -50 -44
Working Capital Days -17 -23 -16 -20 -21 -23 -18 -26 -36 -40 -18 -10
ROCE % 10% 10% 10% 10% 10% 12% 16% 10% -4% 4% 16% 13%

Shareholding Pattern

Numbers in percentages

7 Recently
Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
65.51% 65.55% 65.55% 65.51% 65.46% 65.46% 65.46% 65.55% 65.55% 65.54% 65.58% 65.57%
5.94% 6.10% 6.38% 6.71% 7.04% 6.82% 6.83% 6.78% 6.85% 7.43% 7.43% 7.08%
20.15% 19.82% 20.45% 20.03% 20.36% 20.81% 21.37% 21.57% 21.97% 22.17% 22.22% 22.67%
8.40% 8.53% 7.62% 7.75% 7.14% 6.90% 6.34% 6.11% 5.64% 4.85% 4.78% 4.68%
No. of Shareholders 26,63325,83629,55638,71036,98338,74739,37341,11241,37625,67724,56724,285

* 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