WEBSITE BSE:535755 NSE: ABFRL Inc. Year: 2007 Industry: Retailing My Bucket: Add Stock
Last updated: 15:59
Aditya Birla Fashion and Retail Ltd, previously Pantaloons Fashion & Retail Ltd, is a lifestyle and fashion company. The Company is engaged in imparting branded style apparels and accessories, and the retail sale of clothing, footwear and leather-based articles in stores. It operates through two segments:Pantaloons and Madura Fashion & Lifestyle. Its Madura Fashion & Lifestyle section is engaged in production and distribution of branded style apparel and accessories, and comprises over 1,800 distinctive brand outlets (EBOs) and about 150 value ...Read More
Aditya Birla Fashion and Retail Ltd, previously Pantaloons Fashion & Retail Ltd, is a lifestyle and fashion company. The Company is engaged in imparting branded style apparels and accessories, and the retail sale of clothing, footwear and leather-based articles in stores. It operates through two segments:Pantaloons and Madura Fashion & Lifestyle. Its Madura Fashion & Lifestyle section is engaged in production and distribution of branded style apparel and accessories, and comprises over 1,800 distinctive brand outlets (EBOs) and about 150 value shops. Its Pantaloons phase is engaged in retailing of apparel and accessories, and accommodates over 160 stores, consisting of one Pantaloons Kids shop and approximately 30 Factory Outlets. The Pantaloons section has a diverse client base with men, women, youngsters and non-apparels. The Company's manufacturers include Louis Philippe, Van Heusen, Allen Solly and Peter England. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹7825 Cr.
Stock P/E -12.5
P/B 1.3
Current Price ₹64.1
Book Value ₹ 50.2
Face Value 10
52W High ₹295.6
Dividend Yield 0%
52W Low ₹ 53.6
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 3226 | 4167 | 1575 | 1674 | 1761 | 2201 | 1719 | 1831 | 1982 | 2374 |
| Other Income | 46 | 44 | 57 | 34 | 31 | 35 | 96 | 64 | 55 | 68 |
| Total Income | 3272 | 4211 | 1632 | 1708 | 1792 | 2235 | 1815 | 1895 | 2036 | 2442 |
| Total Expenditure | 2903 | 3613 | 1540 | 1585 | 1680 | 1899 | 1515 | 1720 | 1913 | 2065 |
| Operating Profit | 369 | 597 | 92 | 123 | 112 | 337 | 301 | 175 | 123 | 377 |
| Interest | 208 | 245 | 152 | 132 | 141 | 151 | 143 | 113 | 124 | 132 |
| Depreciation | 389 | 444 | 287 | 274 | 286 | 296 | 302 | 316 | 325 | 350 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 161 | 0 | 0 | 0 | 0 | -28 |
| Profit Before Tax | -228 | -92 | -347 | -282 | -155 | -110 | -144 | -254 | -326 | -134 |
| Provision for Tax | -28 | 23 | -54 | -45 | -42 | -17 | 11 | -26 | -38 | -4 |
| Profit After Tax | -200 | -115 | -293 | -238 | -113 | -94 | -156 | -228 | -288 | -130 |
| Adjustments | 21 | 37 | 63 | 76 | -33 | 42 | 139 | 16 | 25 | -22 |
| Profit After Adjustments | -179 | -78 | -230 | -161 | -146 | -51 | -17 | -212 | -263 | -152 |
| Adjusted Earnings Per Share | -1.9 | -0.8 | -2.3 | -1.6 | -1.4 | -0.5 | -0.1 | -1.7 | -2.2 | -1.2 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 8118 | 8788 | 5249 | 8136 | 12418 | 6441 | 7355 | 7906 |
| Other Income | 80 | 65 | 73 | 101 | 116 | 138 | 196 | 283 |
| Total Income | 8197 | 8853 | 5322 | 8237 | 12534 | 6579 | 7550 | 8188 |
| Total Expenditure | 7541 | 7531 | 4667 | 6998 | 10861 | 6035 | 6638 | 7213 |
| Operating Profit | 656 | 1322 | 656 | 1239 | 1674 | 544 | 912 | 976 |
| Interest | 225 | 469 | 530 | 389 | 536 | 588 | 608 | 512 |
| Depreciation | 282 | 885 | 963 | 997 | 1227 | 1017 | 1166 | 1293 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 161 | -28 |
| Profit Before Tax | 149 | -33 | -838 | -145 | -82 | -1048 | -718 | -858 |
| Provision for Tax | -172 | 132 | -102 | -27 | -23 | -141 | -94 | -57 |
| Profit After Tax | 321 | -165 | -736 | -118 | -59 | -907 | -624 | -802 |
| Adjustments | 0 | 2 | 63 | 10 | 23 | 279 | 248 | 158 |
| Profit After Adjustments | 321 | -163 | -673 | -109 | -36 | -628 | -376 | -644 |
| Adjusted Earnings Per Share | 4.2 | -2.1 | -7.3 | -1.2 | -0.4 | -6.2 | -3.1 | -5.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 14% | -3% | -3% | 0% |
| Operating Profit CAGR | 68% | -10% | -7% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -76% | -34% | -17% | -9% |
| ROE Average | -12% | -14% | -17% | -11% |
| ROCE Average | -1% | 0% | -0% | 3% |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 1429 | 1068 | 2644 | 2773 | 3343 | 4022 | 6812 |
| Minority's Interest | 0 | 20 | 32 | 15 | 3 | 687 | 1 |
| Borrowings | 724 | 857 | 814 | 778 | 1508 | 2512 | 1149 |
| Other Non-Current Liabilities | 127 | 1915 | 2334 | 2672 | 4626 | 5920 | 4513 |
| Total Current Liabilities | 4078 | 5710 | 4102 | 5788 | 7153 | 8649 | 3919 |
| Total Liabilities | 6358 | 9571 | 9927 | 12026 | 16633 | 21790 | 16394 |
| Fixed Assets | 2555 | 4940 | 5625 | 6057 | 8356 | 11875 | 9414 |
| Other Non-Current Assets | 433 | 460 | 522 | 634 | 1107 | 1199 | 919 |
| Total Current Assets | 3369 | 4171 | 3780 | 5335 | 7170 | 8717 | 6061 |
| Total Assets | 6358 | 9571 | 9927 | 12026 | 16633 | 21790 | 16394 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 73 | 57 | 267 | 246 | 118 | 693 | 454 |
| Cash Flow from Operating Activities | 528 | 644 | 1104 | 951 | 636 | 1341 | 1644 |
| Cash Flow from Investing Activities | -277 | -551 | -855 | -553 | -387 | -2992 | -1612 |
| Cash Flow from Financing Activities | -266 | 116 | -269 | -526 | 326 | 1412 | 334 |
| Net Cash Inflow / Outflow | -15 | 210 | -21 | -128 | 574 | -239 | 366 |
| Closing Cash & Cash Equivalent | 57 | 267 | 246 | 118 | 693 | 454 | 767 |
| # | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.15 | -2.11 | -7.35 | -1.16 | -0.38 | -6.19 | -3.08 |
| CEPS(Rs) | 7.8 | 9.31 | 2.48 | 9.36 | 12.31 | 1.08 | 4.44 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 18.12 | 13.23 | 28.37 | 28.92 | 29.52 | 38.85 | 55.49 |
| Core EBITDA Margin(%) | 6.26 | 12.77 | 9.52 | 12.11 | 10.93 | 5.89 | 8.99 |
| EBIT Margin(%) | 4.06 | 4.44 | -5.03 | 2.6 | 3.19 | -6.67 | -1.39 |
| Pre Tax Margin(%) | 1.62 | -0.33 | -13.7 | -1.54 | -0.58 | -15.19 | -9.02 |
| PAT Margin (%) | 3.49 | -1.68 | -12.04 | -1.26 | -0.42 | -13.15 | -7.83 |
| Cash Profit Margin (%) | 6.55 | 7.32 | 3.71 | 9.34 | 8.2 | 1.59 | 6.81 |
| ROA(%) | 5.05 | -2.07 | -7.55 | -1.08 | -0.42 | -4.72 | -3.27 |
| ROE(%) | 22.93 | -13.61 | -40.66 | -4.46 | -2.16 | -26.9 | -11.65 |
| ROCE(%) | 11.93 | 12.51 | -8.06 | 6.28 | 9.4 | -6.64 | -1.35 |
| Receivable days | 30.95 | 30.08 | 43.24 | 26.48 | 21.05 | 57.39 | 37.94 |
| Inventory Days | 76.15 | 79.55 | 125.8 | 92.69 | 91.54 | 230.69 | 159.41 |
| Payable days | 222.95 | 202.51 | 316.32 | 272.9 | 238.54 | 470.61 | 366.12 |
| PER(x) | 53.2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 12.2 | 11.58 | 7.09 | 10.44 | 7.26 | 5.29 | 4.62 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 2.31 | 1.64 | 3.68 | 3.62 | 1.77 | 3.82 | 4.34 |
| EV/Core EBITDA(x) | 28.56 | 10.87 | 29.42 | 23.77 | 13.11 | 45.24 | 34.99 |
| Net Sales Growth(%) | 0 | 8.26 | -40.27 | 55.01 | 52.62 | -48.13 | 14.18 |
| EBIT Growth(%) | 0 | 16.81 | -170.42 | 179.46 | 85.68 | -201.49 | 75.91 |
| PAT Growth(%) | 0 | -151.37 | -346.01 | 83.92 | 49.76 | -1425.17 | 31.18 |
| EPS Growth(%) | 0 | -150.72 | -248.94 | 84.23 | 67.26 | -1530.81 | 50.22 |
| Debt/Equity(x) | 1.22 | 2.72 | 0.44 | 0.45 | 0.82 | 1.07 | 0.21 |
| Current Ratio(x) | 0.83 | 0.73 | 0.92 | 0.92 | 1 | 1.01 | 1.55 |
| Quick Ratio(x) | 0.36 | 0.32 | 0.47 | 0.42 | 0.41 | 0.49 | 0.92 |
| Interest Cover(x) | 1.66 | 0.93 | -0.58 | 0.63 | 0.85 | -0.78 | -0.18 |
| Total Debt/Mcap(x) | 0.1 | 0.23 | 0.06 | 0.04 | 0.11 | 0.2 | 0.05 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 55.45 | 55.45 | 51.85 | 51.97 | 49.25 | 49.24 | 46.58 | 46.57 | 46.61 | 46.61 |
| FII | 13.75 | 13.88 | 19.25 | 19.64 | 19.12 | 18.05 | 21.83 | 17.26 | 18.26 | 18.08 |
| DII | 17.28 | 17.26 | 15.08 | 14.8 | 15.32 | 14.87 | 15 | 12.51 | 8.44 | 8.17 |
| Public | 13.51 | 13.41 | 13.82 | 13.59 | 16.31 | 17.83 | 16.59 | 23.66 | 26.69 | 27.13 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 52.63 | 52.63 | 52.63 | 52.75 | 52.75 | 52.75 | 56.84 | 56.84 | 56.88 | 56.89 |
| FII | 13.06 | 13.18 | 19.54 | 19.93 | 20.48 | 19.34 | 26.63 | 21.07 | 22.28 | 22.07 |
| DII | 16.4 | 16.38 | 15.31 | 15.02 | 16.41 | 15.93 | 18.31 | 15.26 | 10.3 | 9.97 |
| Public | 12.83 | 12.73 | 14.03 | 13.8 | 17.47 | 19.1 | 20.25 | 28.87 | 32.57 | 33.11 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 94.92 | 94.92 | 101.5 | 101.5 | 107.12 | 107.12 | 122.03 | 122.03 | 122.03 | 122.05 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
ChatGPT
Claude
Perplexity
