Trading · Founded 1996 · www.futureconsumer.in · BSE 533400 · NSE FCONSUMER · ISIN INE220J01025
No Notes Added Yet
Business
Future Consumer Ltd. (FCONSUMER) is an Indian fast-moving consumer goods (FMCG) company. Its core business involves sourcing, manufacturing, branding, and distributing food and non-food consumer products. The company aims to provide a wide range of daily essentials, food items, home care, and personal care products to Indian consumers. Its business model historically integrated backward into sourcing and manufacturing and forward into distribution, primarily leveraging the extensive retail network of the erstwhile Future Group. It makes money by selling its owned and sourced brands through various retail channels.
Revenue Mix
Future Consumer Ltd. primarily operates across various product categories within the FMCG space. While detailed percentage breakdowns are not consistently available, its portfolio broadly includes:
Food & Beverages: Staples, processed foods, snacks, beverages.
Home Care: Cleaning products, detergents.
Personal Care: Soaps, shampoos, cosmetics.
General Merchandise: Other non-food consumer goods.
The company's revenue mix is dynamic, with food products generally forming a significant portion due to the high consumption frequency.
Industry
The Indian FMCG industry is vast, fragmented, and highly competitive, characterized by the presence of large multinational corporations (MNCs), well-established domestic players, and numerous regional brands. Competition is intense across product categories, pricing, distribution, and brand building.
Historically, Future Consumer Ltd. positioned itself as an indigenous Indian FMCG player, offering value-for-money products, with a unique advantage of captive distribution through Future Group's extensive retail formats like Big Bazaar and Easyday. Post the financial distress and asset sales of the broader Future Group, its positioning has become more challenging, needing to establish independent distribution and compete directly with established players relying solely on product strength and market reach.
MOAT
Future Consumer Ltd.'s primary competitive advantage was historically derived from its integration with the Future Group's vast retail ecosystem, which provided assured shelf space, direct consumer access, and reduced marketing/distribution costs. However, this advantage has significantly eroded due to the financial challenges and restructuring of the Future Group.
Current potential advantages are limited but may include:
Value-for-money proposition: Focus on affordability in price-sensitive Indian markets.
Sourcing capabilities: Potential direct sourcing networks for agricultural produce.
Manufacturing assets: Own manufacturing facilities for certain product lines.
Overall, a strong, durable competitive moat appears challenging in the current highly competitive and fragmented FMCG landscape without its former captive distribution.
Growth Drivers
Recovery in Consumer Spending: Improved economic conditions and rising disposable incomes in India could drive overall FMCG demand.
Expansion of Independent Distribution: Successful expansion into general trade, modern trade, and e-commerce channels beyond its historical Future Group reliance.
Product Portfolio Rationalization & Innovation: Focusing on profitable SKUs and introducing new products that meet evolving consumer preferences (e.g., health, convenience).
Brand Building and Marketing: Effective strategies to build brand loyalty and recall in a competitive market.
Cost Optimization: Improving operational efficiencies and supply chain management to enhance profitability.
Risks
Financial Distress & Liquidity: The company has faced significant financial challenges, including high debt levels and operational losses, posing a going concern risk.
Intense Competition: Operating in a highly competitive FMCG market with well-entrenched domestic and international players.
Distribution Challenges: The significant reduction in captive retail distribution channels (post-Future Group's restructuring) is a major hurdle for sales and market reach.
Raw Material Price Volatility: Fluctuations in prices of agricultural commodities and other inputs can impact manufacturing costs and margins.
Supply Chain Disruptions: Vulnerability to disruptions in sourcing, manufacturing, and logistics.
Brand Perception: Difficulty in building and sustaining brand equity amidst financial difficulties and intense competition.
Management & Ownership
Future Consumer Ltd. is promoted by the Future Group, with Kishore Biyani being a key figure historically. The company's management has been closely tied to the broader Future Group leadership. The ownership structure includes promoter holdings, institutional investors, and public shareholders. The quality of management is currently under scrutiny given the financial challenges and the need to navigate the company independently post-Future Group's difficulties.
Outlook
Future Consumer Ltd. faces a highly challenging outlook.
Bull Case: A successful turnaround would require significant deleveraging, establishing a robust independent distribution network, rationalizing its product portfolio, and effectively competing on product quality and value in the mass market. If the company can secure sufficient working capital and re-establish market confidence, India's consumption growth could provide a tailwind.
Bear Case: The persistent financial distress, inability to secure adequate funding, failure to build an effective independent distribution system, and intense competition from stronger, better-capitalized players could lead to continued operational losses, market share erosion, and significant business viability concerns. The legacy issues of the Future Group and the existing debt burden present formidable obstacles to a sustainable recovery.
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 | 90 | 98 | 94 | 106 | 105 | 114 | 116 | 112 | 107 | 115 |
| Other Income | 7 | 4 | 7 | 4 | 16 | 8 | 5 | 9 | 9 | 4 |
| Total Income | 97 | 101 | 101 | 110 | 121 | 121 | 121 | 121 | 117 | 119 |
| Total Expenditure | 92 | 101 | 101 | 107 | 106 | 114 | 123 | 118 | 114 | 117 |
| Operating Profit | 5 | 0 | 0 | 3 | 15 | 8 | -2 | 3 | 3 | 2 |
| Interest | 14 | 14 | 20 | 15 | 15 | 15 | 16 | 34 | 15 | 25 |
| Depreciation | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 5 | 5 |
| Exceptional Income / Expenses | -59 | 0 | 50 | -0 | 7 | -3 | -3 | 5 | 50 | -0 |
| Profit Before Tax | -73 | -17 | 26 | -16 | 3 | -15 | -25 | -30 | 33 | -28 |
| Provision for Tax | 0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | 18 | -0 |
| Profit After Tax | -73 | -17 | 26 | -16 | 2 | -14 | -24 | -30 | 15 | -28 |
| Adjustments | 1 | -0 | -6 | 0 | -0 | 0 | 7 | 11 | -0 | 0 |
| Profit After Adjustments | -73 | -17 | 20 | -16 | 2 | -14 | -18 | -19 | 15 | -28 |
| Adjusted Earnings Per Share | -0.4 | -0.1 | 0.1 | -0.1 | 0 | -0.1 | -0.1 | -0.1 | 0.1 | -0.1 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 822 | 1312 | 1702 | 2116 | 3007 | 3881 | 4040 | 1185 | 1469 | 381 | 370 | 450 |
| Other Income | 114 | 35 | 27 | 25 | 32 | 31 | 26 | 21 | 21 | 25 | 23 | 27 |
| Total Income | 937 | 1347 | 1729 | 2141 | 3040 | 3912 | 4066 | 1206 | 1489 | 406 | 393 | 478 |
| Total Expenditure | 908 | 1363 | 1718 | 2106 | 2953 | 3780 | 3995 | 1470 | 1729 | 460 | 390 | 472 |
| Operating Profit | 29 | -16 | 11 | 35 | 87 | 132 | 71 | -264 | -240 | -54 | 2 | 6 |
| Interest | 5 | 32 | 70 | 45 | 53 | 73 | 87 | 72 | 63 | 53 | 61 | 90 |
| Depreciation | 39 | 47 | 28 | 33 | 45 | 53 | 70 | 58 | 52 | 32 | 18 | 19 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -85 | -43 | -74 | -177 | -57 | 52 |
| Profit Before Tax | -16 | -95 | -88 | -43 | -12 | 6 | -171 | -462 | -450 | -319 | -136 | -50 |
| Provision for Tax | -1 | -0 | -0 | 1 | -2 | -17 | -2 | 21 | -1 | 3 | -2 | 18 |
| Profit After Tax | -15 | -95 | -87 | -44 | -9 | 22 | -170 | -483 | -450 | -322 | -135 | -67 |
| Adjustments | 8 | -11 | -20 | -17 | -17 | -29 | -46 | 0 | 0 | 0 | -4 | 18 |
| Profit After Adjustments | -7 | -106 | -108 | -61 | -26 | -6 | -216 | -483 | -450 | -322 | -138 | -50 |
| Adjusted Earnings Per Share | -0 | -0.6 | -0.7 | -0.4 | -0.1 | -0 | -1.1 | -2.4 | -2.3 | -1.6 | -0.7 | -0.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -3% | -32% | -38% | -8% |
| Operating Profit CAGR | 0% | 0% | -57% | -23% |
| PAT CAGR | 0% | 0% | NAN% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -47% | -34% | -50% | -36% |
| ROE Average | 0% | -42% | -40% | -21% |
| ROCE Average | -44% | -48% | -35% | -16% |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 806 | 770 | 554 | 889 | 995 | 990 | 1054 | 592 | 150 | -171 | -306 |
| Minority's Interest | 16 | 34 | 12 | 8 | 4 | -2 | 0 | -0 | 0 | 0 | 0 |
| Borrowings | 0 | 366 | 272 | 154 | 310 | 278 | 224 | 170 | 130 | 0 | 0 |
| Other Non-Current Liabilities | 11 | 16 | 98 | 100 | 89 | 73 | 133 | 120 | 131 | 18 | 1 |
| Total Current Liabilities | 233 | 461 | 396 | 541 | 624 | 912 | 803 | 932 | 810 | 764 | 813 |
| Total Liabilities | 1066 | 1647 | 1332 | 1692 | 2022 | 2250 | 2215 | 1813 | 1221 | 611 | 508 |
| Fixed Assets | 473 | 888 | 787 | 837 | 902 | 938 | 775 | 670 | 636 | 58 | 6 |
| Other Non-Current Assets | 53 | 122 | 175 | 190 | 176 | 177 | 165 | 207 | 142 | 104 | 102 |
| Total Current Assets | 541 | 636 | 369 | 665 | 944 | 1135 | 1274 | 936 | 444 | 449 | 400 |
| Total Assets | 1066 | 1647 | 1332 | 1692 | 2022 | 2250 | 2215 | 1813 | 1221 | 611 | 508 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 9 | 10 | 30 | 17 | 47 | 43 | 56 | 48 | 37 | 28 | 14 |
| Cash Flow from Operating Activities | -79 | -243 | 80 | -81 | -94 | -55 | 33 | 95 | 119 | 40 | 1 |
| Cash Flow from Investing Activities | 83 | -196 | 52 | -147 | -127 | -44 | -21 | -16 | 6 | 94 | 10 |
| Cash Flow from Financing Activities | -6 | 463 | -144 | 258 | 217 | 112 | -21 | -91 | -134 | -148 | -18 |
| Net Cash Inflow / Outflow | -2 | 24 | -13 | 30 | -4 | 12 | -8 | -11 | -10 | -14 | -7 |
| Closing Cash & Cash Equivalent | 10 | 37 | 17 | 47 | 43 | 56 | 48 | 37 | 28 | 14 | 7 |
| # | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -0.05 | -0.55 | -0.65 | -0.37 | -0.14 | -0.03 | -1.13 | -2.45 | -2.27 | -1.62 | -0.69 |
| CEPS(Rs) | 0.15 | -0.29 | -0.36 | -0.07 | 0.19 | 0.4 | -0.52 | -2.15 | -2.01 | -1.46 | -0.59 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 5.04 | 4.64 | 3.2 | 5.16 | 5.1 | 5.08 | 5.33 | 2.93 | 0.72 | -0.86 | -1.53 |
| Core EBITDA Margin(%) | -10.38 | -3.86 | -0.96 | 0.46 | 1.8 | 2.55 | 1.1 | -23.53 | -17.41 | -20.54 | -5.59 |
| EBIT Margin(%) | -1.29 | -4.8 | -1.02 | 0.1 | 1.36 | 2.01 | -2.05 | -32.14 | -25.92 | -69.54 | -20.29 |
| Pre Tax Margin(%) | -1.93 | -7.23 | -5.15 | -2.02 | -0.38 | 0.15 | -4.16 | -38.1 | -30.15 | -83.55 | -36.87 |
| PAT Margin (%) | -1.86 | -7.23 | -5.14 | -2.06 | -0.3 | 0.56 | -4.12 | -39.84 | -30.11 | -84.38 | -36.42 |
| Cash Profit Margin (%) | 2.92 | -3.62 | -3.47 | -0.52 | 1.21 | 1.91 | -2.41 | -35.04 | -26.66 | -75.94 | -31.59 |
| ROA(%) | -1.5 | -7 | -5.87 | -2.89 | -0.49 | 1.04 | -7.59 | -24 | -29.64 | -35.14 | -24.08 |
| ROE(%) | -1.89 | -12.06 | -13.49 | -6.34 | -0.99 | 2.3 | -17.08 | -60.59 | -124.59 | 0 | 0 |
| ROCE(%) | -1.21 | -5.34 | -1.38 | 0.17 | 2.76 | 4.64 | -4.86 | -27.49 | -42.03 | -58.38 | -43.96 |
| Receivable days | 30.63 | 36.72 | 34.25 | 42.19 | 49.58 | 53.95 | 63.69 | 209.31 | 94.99 | 72.57 | 1.3 |
| Inventory Days | 36.25 | 30.02 | 23.74 | 24.65 | 24.27 | 21.77 | 18.3 | 33.57 | 16.55 | 51.72 | 15.55 |
| Payable days | 49.24 | 37.45 | 28.16 | 26.7 | 28.82 | 29.35 | 31.55 | 85.41 | 44.41 | 86.75 | 53.27 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0.93 | 2.61 | 6.41 | 5.65 | 10.69 | 8.88 | 1.32 | 2.04 | 6.29 | -0.58 | -0.52 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.03 | 2.01 | 2.29 | 2.47 | 3.64 | 2.41 | 0.47 | 1.45 | 0.95 | 1.29 | 1.51 |
| EV/Core EBITDA(x) | 29.57 | -169.51 | 357.95 | 150.5 | 126.54 | 70.73 | 26.43 | -6.49 | -5.81 | -9.16 | 257.74 |
| Net Sales Growth(%) | -10.12 | 59.56 | 29.71 | 24.31 | 42.14 | 29.03 | 4.11 | -70.68 | 24 | -74.05 | -2.98 |
| EBIT Growth(%) | 80.72 | -496.13 | 72.31 | 112.12 | 1840.54 | 92.99 | -206.42 | -362.41 | 0.69 | 31.47 | 71.72 |
| PAT Growth(%) | 79.99 | -519.88 | 7.89 | 50.11 | 79.33 | 347.34 | -859.85 | -185.08 | 6.94 | 28.42 | 58.17 |
| EPS Growth(%) | 87.13 | -1119.12 | -17.95 | 43.39 | 63.12 | 75.48 | -3278 | -116.45 | 7.43 | 28.53 | 57.16 |
| Debt/Equity(x) | 0.14 | 0.88 | 1.02 | 0.56 | 0.64 | 0.84 | 0.6 | 1 | 3.63 | -2.39 | -1.34 |
| Current Ratio(x) | 2.32 | 1.38 | 0.93 | 1.23 | 1.51 | 1.24 | 1.59 | 1 | 0.55 | 0.59 | 0.49 |
| Quick Ratio(x) | 1.87 | 1.14 | 0.66 | 0.91 | 1.15 | 0.97 | 1.38 | 0.94 | 0.45 | 0.55 | 0.49 |
| Interest Cover(x) | -1.98 | -1.97 | -0.25 | 0.05 | 0.78 | 1.08 | -0.97 | -5.39 | -6.12 | -4.96 | -1.22 |
| Total Debt/Mcap(x) | 0.15 | 0.34 | 0.16 | 0.1 | 0.06 | 0.09 | 0.45 | 0.49 | 0.57 | 4.1 | 2.59 |
| # | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 |
| FII | 8.4 | 8.18 | 8.15 | 8.15 | 8.15 | 8.11 | 8.11 | 8.11 | 0 | 0 |
| DII | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 88.08 | 88.31 | 88.34 | 88.36 | 88.36 | 88.4 | 88.4 | 88.4 | 96.51 | 96.51 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 |
| FII | 16.78 | 16.33 | 16.27 | 16.27 | 16.27 | 16.19 | 16.19 | 16.19 | 0 | 0 |
| DII | 0.05 | 0.05 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 175.91 | 176.35 | 176.41 | 176.46 | 176.46 | 176.54 | 176.54 | 176.54 | 192.73 | 192.73 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 199.7 | 199.7 | 199.7 | 199.7 | 199.7 | 199.7 | 199.7 | 199.7 | 199.7 | 199.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -3% | -32% | -38% | -8% |
| Operating Profit CAGR | — | — | -57% | -23% |
| PAT CAGR | — | — | 0% | — |
| Share Price CAGR | -47% | -34% | -50% | -36% |
| ROE Average | 0% | -42% | -40% | -21% |
| ROCE Average | -44% | -48% | -35% | -16% |
| # | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 |
| FII | 8.4 | 8.18 | 8.15 | 8.15 | 8.15 | 8.11 | 8.11 | 8.11 | 0 | 0 |
| DII | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 88.08 | 88.31 | 88.34 | 88.36 | 88.36 | 88.4 | 88.4 | 88.4 | 96.51 | 96.51 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 |
| FII | 16.78 | 16.33 | 16.27 | 16.27 | 16.27 | 16.19 | 16.19 | 16.19 | 0 | 0 |
| DII | 0.05 | 0.05 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 175.91 | 176.35 | 176.41 | 176.46 | 176.46 | 176.54 | 176.54 | 176.54 | 192.73 | 192.73 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 199.7 | 199.7 | 199.7 | 199.7 | 199.7 | 199.7 | 199.7 | 199.7 | 199.7 | 199.7 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.
Your relationship manager will connect with you shortly.