Shoppers Stop Ltd

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

Shoppers Stop Ltd

₹ 602 -3.22%
21 Nov - 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 ₹ 6,619 Cr.
  • Current Price ₹ 602
  • High / Low ₹ 944 / 599
  • Stock P/E 332
  • Book Value ₹ 23.9
  • Dividend Yield 0.00 %
  • ROCE 11.8 %
  • ROE 32.1 %
  • Face Value ₹ 5.00
Edit ratios

Pros

Cons

  • Stock is trading at 25.2 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 250 SmallCap Index BSE Consumer Discretionary BSE 400 MidSmallCap Index BSE SmallCap BSE Allcap

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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
642 958 713 948 1,013 1,137 924 994 1,039 1,238 1,046 1,069 1,115
570 774 637 786 848 924 769 822 878 1,020 880 926 965
Operating Profit 72 184 76 162 165 213 155 172 161 217 167 143 150
OPM % 11% 19% 11% 17% 16% 19% 17% 17% 15% 18% 16% 13% 13%
68 41 21 6 2 24 23 7 6 3 33 4 8
Interest 53 50 53 51 51 52 55 54 55 59 58 61 65
Depreciation 92 81 93 85 93 100 104 105 108 111 112 117 122
Profit before tax -5 94 -48 32 23 86 18 20 3 51 30 -32 -29
Tax % -23% 17% -69% 29% 30% 27% 21% 27% 22% 28% 23% -28% -28%
-4 77 -16 23 16 63 14 14 3 37 23 -23 -21
EPS in Rs -0.33 7.06 -1.45 2.08 1.48 5.72 1.30 1.32 0.25 3.35 2.11 -2.07 -1.87
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
3,119 3,718 4,217 4,595 3,757 3,697 3,578 3,464 1,749 2,519 4,022 4,317 4,468
3,022 3,583 3,948 4,415 3,629 3,546 3,332 2,912 1,705 2,249 3,327 3,600 3,791
Operating Profit 97 135 269 180 128 151 246 552 44 270 695 717 677
OPM % 3% 4% 6% 4% 3% 4% 7% 16% 3% 11% 17% 17% 15%
5 4 13 28 18 232 18 24 224 194 55 49 48
Interest 55 65 78 85 86 38 14 197 223 207 209 225 242
Depreciation 79 98 125 130 119 115 141 450 392 355 382 437 462
Profit before tax -31 -25 78 -7 -58 231 110 -72 -347 -98 159 104 21
Tax % 72% 105% 37% 482% 35% 8% 41% 98% -23% -53% 27% 26%
-54 -50 49 -40 -78 214 65 -142 -267 -47 116 77 17
EPS in Rs -1.09 -0.80 4.09 0.23 -3.59 22.34 5.94 -12.98 -24.43 -4.29 10.58 7.03 1.52
Dividend Payout % -56% -75% 15% 260% -17% 3% 10% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 2%
5 Years: 4%
3 Years: 35%
TTM: 9%
Compounded Profit Growth
10 Years: 28%
5 Years: 5%
3 Years: 32%
TTM: -80%
Stock Price CAGR
10 Years: 3%
5 Years: 13%
3 Years: 20%
1 Year: -10%
Return on Equity
10 Years: -5%
5 Years: -27%
3 Years: 24%
Last Year: 32%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 459 449 487 473 437 860 871 23 65 21 151 246 208
498 645 751 829 885 125 74 2,247 2,106 2,115 2,375 2,785 2,930
535 641 702 688 692 758 1,486 1,768 1,290 1,591 2,023 2,208 2,441
Total Liabilities 1,534 1,777 1,981 2,032 2,056 1,788 2,476 4,081 3,516 3,783 4,603 5,294 5,634
741 860 903 907 922 673 615 1,901 1,721 1,723 2,097 2,582 2,660
CWIP 32 37 28 33 20 18 35 44 3 14 34 21 23
Investments 0 0 0 39 20 282 258 191 128 146 48 4 4
761 881 1,051 1,053 1,094 814 1,567 1,945 1,664 1,899 2,424 2,688 2,947
Total Assets 1,534 1,777 1,981 2,032 2,056 1,788 2,476 4,081 3,516 3,783 4,603 5,294 5,634

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
87 88 111 155 64 298 202 576 -3 383 543 561
-122 -208 -162 -172 -111 -35 -125 -284 -24 -102 -29 -111
47 118 45 10 -10 -171 -63 -433 167 -270 -537 -479
Net Cash Flow 12 -2 -6 -6 -57 92 13 -141 140 11 -23 -29

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 4 5 9 4 6 5 5 4 6 5 3 7
Inventory Days 65 67 69 74 90 57 188 225 290 244 235 242
Days Payable 66 65 64 63 76 84 224 277 391 349 287 283
Cash Conversion Cycle 2 6 14 15 19 -21 -31 -48 -94 -101 -49 -34
Working Capital Days -8 -15 -5 -13 -23 -23 -18 -27 -37 -40 -16 -4
ROCE % 3% 4% 13% 6% 3% 4% 12% 8% -5% 4% 15% 12%

Shareholding Pattern

Numbers in percentages

11 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