Sharescart Research Club logo

Future Lifestyle Overview

1. Business Overview

Future Lifestyle Fashions Ltd. (FLFL) was an integrated fashion company in India, operating across the entire fashion value chain from design to distribution. Its core business model involved owning and developing a portfolio of fashion brands (e.g., Lee Cooper, John Miller, Indigo Nation, Jealous 21, Scullers, Urbana) and retailing them through various formats. These formats included large format stores like Central (a department store chain), Brand Factory (a discount fashion chain), and exclusive brand outlets (EBOs), as well as multi-brand outlets (MBOs) and online channels. The company aimed to offer affordable fashion across different consumer segments and price points.

2. Key Segments / Revenue Mix

FLFL's revenue was primarily generated from two main areas:

Owned Fashion Brands: Sales from its portfolio of self-owned and licensed fashion brands across menswear, womenswear, and kidswear categories.

Retail Formats: Revenue from its large-format stores like Central and Brand Factory, which sold both FLFL's own brands and other third-party brands.

Exact percentage contributions fluctuate and are not consistently reported for the distressed entity, but historically, both brand sales and retail format operations contributed significantly.

3. Industry & Positioning

The Indian retail sector, particularly fashion, is highly competitive, fragmented, and rapidly evolving, with a mix of organized and unorganized players. Key competitors include large conglomerates (e.g., Reliance Retail, Aditya Birla Fashion and Retail), international brands, other domestic fashion retailers, and a growing e-commerce presence. Historically, FLFL, as part of the Future Group, held a significant position due to its extensive retail footprint and diverse brand portfolio. However, due to severe financial distress, the broader Future Group's insolvency proceedings, and the sale/closure of many key assets (including Central and Brand Factory stores), FLFL's market positioning has been significantly eroded, and it operates in a much diminished capacity, if at all, compared to its historical standing.

4. Competitive Advantage (Moat)

Historically, FLFL derived some competitive advantages from:

Scale and Reach: Extensive store network (Central, Brand Factory) provided wide geographical presence.

Brand Portfolio: Ownership of popular domestic and international licensed brands.

However, these advantages have been severely compromised or lost due to the company's financial crisis, the broader Future Group's insolvency, and the divestment or closure of many core retail assets. In its current state, FLFL is largely stripped of its former competitive strengths, struggling to maintain operations and relevance amidst significant financial and operational challenges.

5. Growth Drivers

Given the severe financial distress and ongoing insolvency proceedings concerning the broader Future Group, traditional growth drivers for FLFL are highly speculative and uncertain. Any potential "growth" would likely stem from:

Successful Resolution Process: A successful restructuring or resolution plan that allows a scaled-down entity to emerge with a viable operational model.

Focus on Core Brands: Potential for a restructured entity to divest non-core assets and focus on a few profitable owned fashion brands, if capital and operational stability are achieved.

E-commerce Pivot (Highly Speculative): If able to rebuild, a renewed focus on digital channels could be a theoretical growth avenue, though competition is intense.

However, the immediate future is focused on survival rather than growth.

6. Risks

FLFL faces substantial risks:

Financial Distress & Insolvency: The company and its parent Future Group have faced severe liquidity issues, leading to insolvency proceedings and significant asset erosion. The outcome of these proceedings is uncertain and could lead to liquidation.

Asset Erosion & Operational Disruption: Many of its key retail formats (Central, Brand Factory) have ceased operations or been acquired by competitors, significantly depleting its asset base and operational capabilities.

Intense Competition: The Indian fashion retail market is highly competitive, making it difficult for a financially distressed entity to regain market share or establish a viable presence.

Legal & Regulatory Challenges: The complex legal battles involving Future Group, Amazon, and Reliance have created significant uncertainty and hindered any potential revival plans.

Brand Value Degradation: Continuous operational challenges and financial instability can erode consumer trust and brand value for its owned brands.

Supply Chain Disruption: Inability to secure financing and manage operations can severely impact its supply chain and ability to procure goods.

7. Management & Ownership

Future Lifestyle Fashions Ltd. was part of the Future Group, promoted by Kishore Biyani. The management team historically oversaw a vast retail empire. However, the broader Future Group's severe financial difficulties and the subsequent insolvency proceedings have led to significant changes and uncertainty regarding management control and ownership structure. Many assets and control have been contested or are subject to resolution processes, making it difficult to describe stable, ongoing management or ownership in the traditional sense.

8. Outlook

The outlook for Future Lifestyle Fashions Ltd. is highly challenging and uncertain. Historically a significant player in Indian fashion retail, the company has been severely impacted by the broader Future Group's financial crisis, which led to the closure or sale of key retail formats and a substantial erosion of its asset base. The company is largely in a state of distress, with its future dependent on the outcome of ongoing insolvency resolution processes. While a successful restructuring could potentially allow a scaled-down entity to operate with a focus on its remaining viable brands, the path to recovery is fraught with significant operational, financial, and competitive hurdles. The immediate future is centered on addressing its liabilities and navigating the complex legal and financial landscape, rather than pursuing traditional growth strategies.

Want to Start Investing in Top Unlisted Stocks?

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

Future Lifestyle Key Financials

Market Cap ₹29 Cr.

Stock P/E -0

P/B -

Current Price ₹1.4

Book Value ₹ 0

Face Value 2

52W High ₹2.3

Dividend Yield 0%

52W Low ₹ 1.1

Future Lifestyle Share Price

| |

Volume
Price

Future Lifestyle Quarterly Price

Show Value Show %

Future Lifestyle Peer Comparison

Future Lifestyle Quarterly Results

#(Fig in Cr.) Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
Net Sales 86 409 950 832 298 833 1255 607 273 178
Other Income 11 15 13 12 11 10 15 -292 28 154
Total Income 96 424 963 843 309 843 1270 316 301 332
Total Expenditure 191 457 903 746 390 789 1135 1255 275 196
Operating Profit -94 -33 60 97 -80 54 135 -939 26 136
Interest 82 87 88 93 99 75 83 64 61 53
Depreciation 171 138 144 145 167 166 161 119 100 90
Exceptional Income / Expenses 0 0 0 0 0 -7 0 -668 0 0
Profit Before Tax -348 -258 -172 -141 -347 -194 -109 -1790 -136 -8
Provision for Tax 0 -5 -2 0 -6 -10 -0 89 0 0
Profit After Tax -348 -253 -169 -141 -341 -184 -109 -1880 -136 -8
Adjustments -5 -4 -4 -8 -7 -26 -3 -0 -0 0
Profit After Adjustments -353 -258 -174 -149 -348 -209 -112 -1880 -136 -8
Adjusted Earnings Per Share -17.5 -12.8 -8.6 -7.4 -17.3 -10.4 -5.5 -93.2 -6.7 -0.4

Future Lifestyle Profit & Loss

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
Net Sales 4123 4498 5728 6297 2277 2994 2313
Other Income 24 34 38 64 50 194 -95
Total Income 4147 4532 5766 6362 2327 3188 2219
Total Expenditure 3793 4048 5163 5263 2281 4000 2861
Operating Profit 354 484 603 1098 46 -812 -642
Interest 123 145 156 349 366 340 261
Depreciation 89 154 207 702 598 613 470
Exceptional Income / Expenses 69 0 0 -84 0 -675 -668
Profit Before Tax 210 186 240 -36 -918 -2440 -2043
Provision for Tax 103 59 47 18 -7 73 89
Profit After Tax 107 127 194 -53 -911 -2513 -2133
Adjustments -31 -1 -5 0 -22 -36 -3
Profit After Adjustments 76 126 189 -53 -933 -2549 -2136
Adjusted Earnings Per Share 4 6.6 9.7 -2.6 -46.3 -126.3 -105.8

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 31% -19% -6% 0%
Operating Profit CAGR -1865% NAN% NAN% 0%
PAT CAGR 0% NAN% NAN% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -25% -34% -51% -36%
ROE Average 0% -27% -12% -9%
ROCE Average -186% -65% -33% -25%

Future Lifestyle Balance Sheet

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Shareholder's Funds 1383 1530 1827 1638 701 -1881
Minority's Interest 0 0 0 0 0 0
Borrowings 270 612 673 190 1067 1168
Other Non-Current Liabilities 43 -25 -13 900 807 303
Total Current Liabilities 1865 1643 2545 4487 3558 4853
Total Liabilities 3561 3759 5032 7214 6133 4443
Fixed Assets 740 924 1274 2675 2330 668
Other Non-Current Assets 686 675 705 734 516 271
Total Current Assets 2135 2160 3053 3805 3288 2862
Total Assets 3561 3759 5032 7214 6133 4443

Future Lifestyle Cash Flow

#(Fig in Cr.) Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Opening Cash & Cash Equivalents 13 15 36 117 12 45
Cash Flow from Operating Activities 676 508 562 791 303 683
Cash Flow from Investing Activities -245 -488 -628 -872 -13 26
Cash Flow from Financing Activities -428 0 146 -23 -258 -697
Net Cash Inflow / Outflow 3 21 80 -104 32 12
Closing Cash & Cash Equivalent 15 36 117 12 45 57

Future Lifestyle Ratios

# Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Earnings Per Share (Rs) 4.01 6.62 9.71 -2.63 -46.26 -126.34
CEPS(Rs) 10.32 14.76 20.6 32.13 -15.51 -94.17
DPS(Rs) 0.8 1.2 1.4 0 0 0
Book NAV/Share(Rs) 72.57 79.73 92.85 80.4 34.12 -93.5
Core EBITDA Margin(%) 7.99 9.16 8.96 14.94 -0.16 -30.46
EBIT Margin(%) 8.09 6.72 6.29 4.52 -22.02 -63.58
Pre Tax Margin(%) 5.1 3.78 3.81 -0.51 -36.62 -73.87
PAT Margin (%) 2.59 2.59 3.07 -0.77 -36.34 -76.08
Cash Profit Margin (%) 4.75 5.72 6.36 9.37 -12.48 -57.51
ROA(%) 3.01 3.47 4.41 -0.87 -13.66 -47.53
ROE(%) 7.76 8.77 11.66 -3.11 -78.89 0
ROCE(%) 16.15 15.08 15.71 10.89 -20.32 -185.84
Receivable days 26.79 22.51 20.08 20.36 57.57 34.26
Inventory Days 133.25 111.02 101.74 119.6 323.52 189.12
Payable days 181.09 148.66 143.11 183.38 501.85 360.74
PER(x) 69.59 61.54 50 0 0 0
Price/Book(x) 3.84 5.11 5.23 1.47 1.43 -0.37
Dividend Yield(%) 0.29 0.29 0.29 0 0 0
EV/Net Sales(x) 1.44 1.89 1.79 0.59 1.16 0.79
EV/Core EBITDA(x) 16.82 17.55 16.95 3.41 57.27 -2.9
Net Sales Growth(%) 0 9.1 27.35 9.94 -63.85 31.5
EBIT Growth(%) 0 -1.01 20.02 -21 -276.39 -280.43
PAT Growth(%) 0 18.74 52.5 -127.53 -1608.85 -175.79
EPS Growth(%) 0 65.31 46.7 -127.06 -1659.71 -173.09
Debt/Equity(x) 0.49 0.52 0.5 0.85 2.49 -0.92
Current Ratio(x) 1.14 1.31 1.2 0.85 0.92 0.59
Quick Ratio(x) 0.34 0.41 0.4 0.29 0.38 0.28
Interest Cover(x) 2.71 2.28 2.54 0.9 -1.51 -6.18
Total Debt/Mcap(x) 0.13 0.1 0.1 0.58 1.74 2.5

Future Lifestyle Shareholding Pattern

# Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022
Promoter 20.39 20.39 20.39 20.39 20.39 20.39 20.39 20.39 20.39 20.3
FII 21.14 20.36 19.97 19.95 20.06 20.06 19.99 19.92 19.92 19.93
DII 14.02 13.98 13.98 13.98 13.93 13.93 13.93 13.93 11.83 7.02
Public 44.44 45.26 45.66 45.68 45.62 45.61 45.69 45.75 47.85 52.74
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Future Lifestyle News

Future Lifestyle Pros & Cons

Pros

  • Debtor days have improved from 501.85 to 360.74days.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 20.3%.
  • Company has a low return on equity of -27% over the last 3 years.
whatsapp