Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹13 Cr.
Stock P/E
-0.1
P/B
—
Current Price
₹2.9
Book Value
₹ 0
Face Value
10
52W High
₹2.9
52W Low
₹ 2.3
Dividend Yield
0%

Future Supply Chain Overview

Business

Future Supply Chain Solutions Ltd. (FSC) is an integrated third-party logistics (3PL) service provider in India. The company offers a comprehensive suite of supply chain solutions, including warehousing and distribution, express logistics, and cold chain logistics. Its core business model involves managing the end-to-end supply chain operations for its clients, optimizing inventory, transportation, and last-mile delivery. FSC generates revenue by charging fees for these logistics services, typically based on volume, space utilization, and service complexity. Historically, a significant portion of its business was derived from managing the supply chain for the Future Group's retail and consumer businesses.

Revenue Mix

FSC primarily operates through three main segments:

Contract Logistics: This segment includes warehousing, distribution, and other value-added services like sorting, packaging, and reverse logistics. It often involves long-term contracts with clients.

Express Logistics: Focuses on time-sensitive transportation and delivery of goods across various locations, often utilizing a hub-and-spoke model.

Cold Chain Logistics: Specialized services for temperature-controlled storage and transportation, critical for sectors like food, pharmaceuticals, and perishables.

While precise, regularly updated revenue contributions for each segment may not be publicly disclosed, Contract Logistics typically forms the largest portion for integrated 3PL players like FSC.

Industry

The Indian logistics industry is large, diverse, and undergoing a structural shift towards greater formalization and integration, driven by GST implementation, infrastructure development, and e-commerce growth. It is highly fragmented with a mix of unorganized players, regional operators, and a growing number of organized 3PL companies. FSC, having been part of the large Future Group, historically had a significant presence, particularly in retail and FMCG logistics, leveraging its group's scale. Its positioning has been as an organized, integrated player capable of handling complex supply chains. However, its market position has been significantly impacted by the financial distress and insolvency of its erstwhile promoter group (Future Group) entities, leading to a loss of key clients and revenue.

MOAT

Network and Infrastructure: FSC has developed a pan-India network of warehouses, distribution centers, and transportation fleets, which can be difficult and capital-intensive for new entrants to replicate.

Integrated Services: Its ability to offer a comprehensive suite of services (warehousing, express, cold chain) provides a single-window solution for clients, enhancing stickiness.

Operational Expertise: Experience in managing complex supply chains for large retailers and consumer goods companies has built operational know-how and process efficiencies.

Technology Integration: Investment in warehouse management systems (WMS), transport management systems (TMS), and other logistics technology can create mild switching costs for clients integrated into its systems.

However, the significant reliance on its promoter group's businesses proved to be a vulnerability rather than an advantage, undermining its standalone competitive position following the group's troubles.

Growth Drivers

Growth of E-commerce: Drives demand for faster, more efficient, and reverse logistics services.

"Make in India" & Manufacturing Growth: Increased domestic production and consumption necessitate robust supply chain infrastructure.

Infrastructure Development: Government initiatives like multi-modal logistics parks, dedicated freight corridors, and improved road networks enhance efficiency and reduce costs for logistics providers.

Outsourcing Trend: Companies increasingly outsource logistics to 3PL providers to focus on core competencies and achieve cost efficiencies.

GST Benefits: Continued formalization and consolidation in the logistics sector post-GST benefits organized players with pan-India networks.

Risks

Client Concentration & Financial Health of Promoter Group: Historically, a significant portion of FSC's revenue was derived from Future Group companies. The insolvency and financial distress of these entities severely impacted FSC's revenue, profitability, and operational stability.

Intense Competition: The Indian logistics market is highly competitive, with both large organized players and numerous unorganized local operators, leading to pressure on margins.

Economic Slowdown: A general economic downturn can reduce consumer spending and industrial activity, directly impacting demand for logistics services.

Fuel Price Volatility: Transportation costs are heavily influenced by crude oil prices, impacting operational expenses and profitability.

Technological Disruption: Rapid advancements in logistics technology (automation, AI, data analytics) require continuous investment to remain competitive.

Regulatory & Compliance Risks: Changes in transportation, labor, or environmental regulations can increase operational costs.

Debt & Liquidity Issues: Following the distress, the company has faced significant challenges in managing its debt obligations and maintaining adequate liquidity.

Management & Ownership

FSC was promoted by the Future Group. Historically, the management team was led by individuals associated with or appointed by the Future Group. However, following the severe financial challenges faced by the Future Group, the ownership structure has undergone significant changes. The promoter stake has been substantially reduced or diluted, with financial creditors and other investors potentially holding a larger share due to debt restructuring or other financial arrangements. The quality of management is now critically judged on its ability to navigate the company out of its challenging financial situation, diversify its client base, and restore operational stability.

Outlook

FSC faces a challenging but potentially transformational period. On one hand, the company benefits from a well-established physical network, a diversified service portfolio, and a presence in a growing Indian logistics market driven by e-commerce and manufacturing. The broader industry trends favor organized 3PL players. On the other hand, the severe impact from the financial collapse of its erstwhile promoter group has been a major setback, leading to significant revenue loss, debt issues, and questions about its long-term client base and funding. Its future depends critically on its ability to successfully restructure its debt, attract new and stable anchor clients outside of its former promoter group, optimize its existing assets, and maintain operational efficiency in a highly competitive market. Without successfully addressing its historical client concentration and financial vulnerabilities, its path to sustainable growth remains arduous.

Future Supply Chain Share Price

Live · BSE / NSE · Inception: 2006
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Future Supply Chain Quarterly Results

#(Fig in Cr.) Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
Net Sales 246 95 105 116 150 129 163 183 134 67
Other Income 8 10 2 16 5 7 7 11 51 11
Total Income 254 105 107 132 156 136 170 194 184 78
Total Expenditure 180 92 110 109 111 113 140 139 102 78
Operating Profit 74 14 -3 24 45 23 31 54 82 -1
Interest 25 25 25 25 24 23 20 21 15 15
Depreciation 45 44 41 40 40 42 38 38 19 14
Exceptional Income / Expenses -18 0 0 0 0 0 0 0 -672 0
Profit Before Tax -15 -55 -69 -41 -19 -43 -27 -4 -624 -30
Provision for Tax 0 0 0 0 0 0 0 0 0 0
Profit After Tax -15 -55 -69 -41 -19 -43 -27 -4 -624 -30
Adjustments 0 0 0 -0 0 0 0 0 -0 0
Profit After Adjustments -15 -55 -69 -41 -19 -43 -27 -4 -624 -30
Adjusted Earnings Per Share -3.3 -12.6 -15.7 -9.4 -4.3 -9.7 -6.1 -1 -142.2 -6.8

Future Supply Chain Profit & Loss

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021 TTM
Net Sales 938 1228 1141 466 547
Other Income 13 6 20 34 80
Total Income 950 1234 1161 500 626
Total Expenditure 854 1107 888 421 459
Operating Profit 97 127 273 79 166
Interest 16 18 81 98 71
Depreciation 50 45 166 165 109
Exceptional Income / Expenses 0 0 -15 0 -672
Profit Before Tax 31 64 11 -184 -685
Provision for Tax 0 0 0 0 0
Profit After Tax 31 64 11 -184 -685
Adjustments -1 -2 -17 0 0
Profit After Adjustments 30 62 -6 -184 -685
Adjusted Earnings Per Share 7.6 15.4 -1.3 -42 -156.1

Future Supply Chain Balance Sheet

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021
Shareholder's Funds 480 542 743 558
Minority's Interest 0 0 0 0
Borrowings 25 208 342 417
Other Non-Current Liabilities 6 6 267 216
Total Current Liabilities 261 371 698 594
Total Liabilities 773 1126 2049 1786
Fixed Assets 318 420 834 698
Other Non-Current Assets 89 192 158 68
Total Current Assets 365 515 1057 1020
Total Assets 773 1126 2049 1786

Future Supply Chain Cash Flow

#(Fig in Cr.) Mar 2018 Mar 2019 Mar 2020 Mar 2021
Opening Cash & Cash Equivalents 53 80 119 3
Cash Flow from Operating Activities 93 64 -192 207
Cash Flow from Investing Activities 91 -182 -331 0
Cash Flow from Financing Activities -156 163 408 -208
Net Cash Inflow / Outflow 27 46 -116 -0
Closing Cash & Cash Equivalent 80 125 3 3

Future Supply Chain Ratios

# Mar 2018 Mar 2019 Mar 2020 Mar 2021
Earnings Per Share (Rs) 7.61 15.35 -1.31 -42.01
CEPS(Rs) 20.15 27.21 40.36 -4.34
DPS(Rs) 1 1.25 0 0
Book NAV/Share(Rs) 119.46 134.09 168.1 125.98
Core EBITDA Margin(%) 8.97 9.86 22.14 9.75
EBIT Margin(%) 5.02 6.63 8.05 -18.44
Pre Tax Margin(%) 3.31 5.18 0.97 -39.53
PAT Margin (%) 3.31 5.18 0.97 -39.53
Cash Profit Margin (%) 8.61 8.88 15.52 -4.08
ROA(%) 4.02 6.7 0.69 -9.61
ROE(%) 6.49 12.53 1.73 -28.57
ROCE(%) 9.16 12.8 8.94 -7.26
Receivable days 101.04 93.63 189.69 606.94
Inventory Days 0 1.64 1.45 2.3
Payable days 0 0 0 0
PER(x) 87.15 38.44 0 0
Price/Book(x) 5.55 4.4 0.62 0.5
Dividend Yield(%) 0.15 0.21 0 0
EV/Net Sales(x) 2.78 2 0.88 1.7
EV/Core EBITDA(x) 26.98 19.37 3.7 9.98
Net Sales Growth(%) 0 30.99 -7.12 -59.12
EBIT Growth(%) 0 73.23 12.71 -193.63
PAT Growth(%) 0 104.97 -82.68 -1772.43
EPS Growth(%) 0 101.8 -108.51 -3116.81
Debt/Equity(x) 0.07 0.41 0.75 0.94
Current Ratio(x) 1.4 1.39 1.52 1.72
Quick Ratio(x) 1.4 1.37 1.51 1.71
Interest Cover(x) 2.94 4.57 1.14 -0.87
Total Debt/Mcap(x) 0.01 0.09 1.2 1.87

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -59% -21% — —
Operating Profit CAGR -71% -7% — —
PAT CAGR -1773% 0% — —
Share Price CAGR +23% -36% -48% —
ROE Average -29% -5% -2% -2%
ROCE Average -7% +5% +6% +6%

Future Supply Chain Shareholding Pattern

Latest · Jun 2022
100% held
Promoters 21.95 %
FII 0 %
DII (MF + Insurance) 0.06 %
Public (retail) 77.99 %
# Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022
Promoter 47.8947.8923.3923.3923.0923.0923.0923.0922.6221.95
FII 3.093.090.020.02000.01000
DII 15.3313.020.820.060.060.060.060.060.060.06
Public 33.6936.0175.7776.5376.8576.8576.8576.8577.3277.99
Others 0000000000
Total 100100100100100100100100100100

Future Supply Chain Peer Comparison

Logistics Edit Columns

Future Supply Chain Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Future Supply Chain Pros & Cons

Pros

Cons

  • Promoter holding is low: 21.95%.
  • Company has a low return on equity of -5% 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