Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹46 Cr.
Stock P/E
-0.3
P/B
-0.1
Current Price
₹0.2
Book Value
₹ -2
Face Value
6
52W High
₹0.5
52W Low
₹ 0.2
Dividend Yield
0%

Future Consumer Overview

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.

Future Consumer Share Price

Live · BSE / NSE · Inception: 1996
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Future Consumer Quarterly Results

#(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

Future Consumer Profit & Loss

#(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

Future Consumer Balance Sheet

#(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

Future Consumer Cash Flow

#(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

Future Consumer Ratios

# 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

Growth Rates

Compounded annual
# 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%

Future Consumer Shareholding Pattern

Latest · Mar 2025
100% held
Promoters 3.49 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 96.51 %
# Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
Promoter 3.493.493.493.493.493.493.493.493.493.49
FII 8.48.188.158.158.158.118.118.1100
DII 0.030.030.030000000
Public 88.0888.3188.3488.3688.3688.488.488.496.5196.51
Others 0000000000
Total 100100100100100100100100100100

Future Consumer Peer Comparison

Future Consumer Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Future Consumer Pros & Cons

Pros

  • Stock is trading at -0.1 times its book value
  • Debtor days have improved from 86.75 to 53.27days.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 3.49%.
  • Company has a low return on equity of -42% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp