WEBSITE BSE:544487 NSE: PATELRMART Inc. Year: 2007 Industry: Retailing My Bucket: Add Stock
Last updated: 15:51
No Notes Added Yet
Patel Retail Ltd. is a value‑focused supermarket chain operating under the brand Patel’s R Mart, primarily serving tier‑III cities and suburban areas in Maharashtra (especially Thane and Raigad districts). It began with a single store in 2008 at Ambernath and by May 2025 had expanded to about 43 stores, offering over 10,000 SKUs across roughly 38 product categories. Besides retail, Patel Retail has backward‑integrated into manufacturing and private‑label production: under brands such as Patel Fresh (pulses, ready mixes), Indian Chask...Read More
Patel Retail Ltd. is a value‑focused supermarket chain operating under the brand Patel’s R Mart, primarily serving tier‑III cities and suburban areas in Maharashtra (especially Thane and Raigad districts). It began with a single store in 2008 at Ambernath and by May 2025 had expanded to about 43 stores, offering over 10,000 SKUs across roughly 38 product categories. Besides retail, Patel Retail has backward‑integrated into manufacturing and private‑label production: under brands such as Patel Fresh (pulses, ready mixes), Indian Chaska (spices, staples), Blue Nation (menswear), and Patel Essentials (home‑products). This gives it control over product sourcing, packaging and margins, alongside its supermarket business. Financially, in FY 2023 the company recorded revenue above ₹1,000 crore and PAT of over ₹16 crore. More recently, it launched a public offering (IPO) to raise fresh capital to reduce debt, fund working capital, and support further expansion. The listing was well‑received, reflecting investor confidence in its growth and retail‑plus‑manufacturing model. In sum, Patel Retail Ltd. combines modern grocery retailing with backward‑integrated private‑label manufacturing, targeting value‑oriented consumers in suburban and smaller urban markets — positioning itself for growth through store expansion, product diversification and improved supply‑chain control. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹707 Cr.
Stock P/E 28
P/B 1.9
Current Price ₹211.8
Book Value ₹ 114
Face Value 10
52W High ₹305
Dividend Yield 0%
52W Low ₹ 149.3
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|
| Net Sales | 177 | 195 | 228 | 182 | 222 | 309 |
| Other Income | 2 | 1 | 1 | 1 | 3 | 2 |
| Total Income | 179 | 196 | 230 | 183 | 225 | 311 |
| Total Expenditure | 164 | 181 | 214 | 167 | 206 | 286 |
| Operating Profit | 15 | 15 | 15 | 16 | 20 | 25 |
| Interest | 4 | 4 | 4 | 4 | 3 | 3 |
| Depreciation | 3 | 3 | 3 | 3 | 3 | 6 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 8 | 8 | 8 | 9 | 14 | 16 |
| Provision for Tax | 2 | 2 | 2 | 2 | 3 | 4 |
| Profit After Tax | 6 | 6 | 6 | 7 | 10 | 12 |
| Adjustments | 0 | -0 | 0 | 0 | 0 | -0 |
| Profit After Adjustments | 6 | 6 | 6 | 7 | 10 | 12 |
| Adjusted Earnings Per Share | 2.5 | 2.4 | 2.5 | 2.8 | 3 | 3.6 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|
| Net Sales | 823 | 766 | 1019 | 814 | 821 | 941 |
| Other Income | 4 | 6 | 1 | 4 | 5 | 7 |
| Total Income | 828 | 772 | 1020 | 818 | 826 | 949 |
| Total Expenditure | 799 | 744 | 975 | 761 | 762 | 873 |
| Operating Profit | 29 | 28 | 44 | 57 | 64 | 76 |
| Interest | 9 | 8 | 12 | 16 | 18 | 14 |
| Depreciation | 5 | 5 | 10 | 10 | 12 | 15 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 16 | 15 | 22 | 31 | 34 | 47 |
| Provision for Tax | 4 | 4 | 6 | 8 | 9 | 11 |
| Profit After Tax | 11 | 11 | 16 | 23 | 25 | 35 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 11 | 11 | 16 | 23 | 25 | 35 |
| Adjusted Earnings Per Share | 4.7 | 4.7 | 6.7 | 9.2 | 10.2 | 11.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 1% | 2% | 0% | 0% |
| Operating Profit CAGR | 12% | 32% | 0% | 0% |
| PAT CAGR | 9% | 31% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | NA% | NA% | NA% | NA% |
| ROE Average | 22% | 25% | 25% | 25% |
| ROCE Average | 17% | 16% | 14% | 14% |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Shareholder's Funds | 45 | 56 | 72 | 94 | 135 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 38 | 37 | 35 | 27 | 20 |
| Other Non-Current Liabilities | -2 | -1 | -1 | -1 | -1 |
| Total Current Liabilities | 164 | 181 | 195 | 210 | 226 |
| Total Liabilities | 245 | 272 | 301 | 331 | 380 |
| Fixed Assets | 27 | 38 | 59 | 60 | 65 |
| Other Non-Current Assets | 39 | 45 | 23 | 26 | 19 |
| Total Current Assets | 179 | 190 | 220 | 245 | 296 |
| Total Assets | 245 | 272 | 301 | 331 | 380 |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 4 | 8 | 14 | 3 | 4 |
| Cash Flow from Operating Activities | -39 | 34 | -6 | 25 | 28 |
| Cash Flow from Investing Activities | -13 | -16 | -5 | -12 | -11 |
| Cash Flow from Financing Activities | 57 | -12 | -0 | -13 | -8 |
| Net Cash Inflow / Outflow | 4 | 5 | -10 | 0 | 9 |
| Closing Cash & Cash Equivalent | 8 | 14 | 3 | 4 | 12 |
| # | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.72 | 4.66 | 6.72 | 9.24 | 10.16 |
| CEPS(Rs) | 6.61 | 6.59 | 10.76 | 13.36 | 14.87 |
| DPS(Rs) | 0 | 0 | 0.16 | 0 | 0 |
| Book NAV/Share(Rs) | 18.25 | 22.9 | 29.48 | 38.72 | 54.08 |
| Core EBITDA Margin(%) | 2.99 | 2.93 | 4.22 | 6.53 | 7.08 |
| EBIT Margin(%) | 2.96 | 3.05 | 3.38 | 5.74 | 6.3 |
| Pre Tax Margin(%) | 1.89 | 2 | 2.17 | 3.74 | 4.16 |
| PAT Margin (%) | 1.4 | 1.48 | 1.6 | 2.75 | 3.07 |
| Cash Profit Margin (%) | 1.96 | 2.1 | 2.56 | 3.98 | 4.49 |
| ROA(%) | 4.7 | 4.4 | 5.71 | 7.13 | 7.11 |
| ROE(%) | 25.84 | 22.66 | 25.65 | 27.1 | 22.08 |
| ROCE(%) | 11.05 | 10.45 | 14.38 | 17.57 | 17.46 |
| Receivable days | 38.98 | 40.88 | 33.33 | 44.59 | 48.95 |
| Inventory Days | 27.1 | 27.54 | 23.34 | 45.38 | 59.91 |
| Payable days | 11.86 | 15.35 | 15.79 | 25.01 | 29.77 |
| PER(x) | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.21 | 0.21 | 0.18 | 0.25 | 0.24 |
| EV/Core EBITDA(x) | 5.92 | 5.73 | 4.12 | 3.62 | 3.03 |
| Net Sales Growth(%) | 0 | -6.95 | 32.94 | -20.06 | 0.8 |
| EBIT Growth(%) | 0 | -4.17 | 48.03 | 35.7 | 10.59 |
| PAT Growth(%) | 0 | -1.11 | 44.06 | 37.57 | 12.18 |
| EPS Growth(%) | 0 | -1.11 | 44.06 | 37.57 | 9.93 |
| Debt/Equity(x) | 3.96 | 3.06 | 2.54 | 1.97 | 1.34 |
| Current Ratio(x) | 1.09 | 1.05 | 1.13 | 1.16 | 1.31 |
| Quick Ratio(x) | 0.71 | 0.75 | 0.73 | 0.56 | 0.67 |
| Interest Cover(x) | 2.76 | 2.89 | 2.8 | 2.87 | 2.95 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 |
| # | Jun 2025 | Aug 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Promoter | 70 | 70 | 70 | 70 | 70 |
| FII | 4.26 | 4.26 | 3.84 | 2.83 | 1.59 |
| DII | 3.44 | 3.44 | 1.77 | 1.78 | 2.84 |
| Public | 22.3 | 22.3 | 24.39 | 25.4 | 25.57 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2025 | Aug 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|
| Promoter | 2.34 | 2.34 | 2.34 | 2.34 | 2.34 |
| FII | 0.14 | 0.14 | 0.13 | 0.09 | 0.05 |
| DII | 0.11 | 0.11 | 0.06 | 0.06 | 0.09 |
| Public | 0.74 | 0.74 | 0.81 | 0.85 | 0.85 |
| Others | 0 | 0 | 0 | 0 | 0 |
| Total | 3.34 | 3.34 | 3.34 | 3.34 | 3.34 |
* 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.