Shoppers Stop

₹728 10.5 | 1.5%

WEBSITE BSE:532638 NSE : SHOPPER STOP 10 May, 16:01

Market Cap ₹8005 Cr.

Stock P/E 103.6

P/B 26.6

Current Price ₹728

Book Value ₹ 27.4

Face Value 5

52W High ₹889.8

Dividend Yield 0%

52W Low ₹ 623

Edit Ratio

Shoppers Stop Research see more...

Overview Inc. Year: 1997Industry: Retailing

Shoppers Stop Ltd is engaged inside the commercial enterprise of retailing various household and consumer merchandise via departmental shops. It operates thru approximately 84 such departmental shops in 44 cities, it additionally operates 11 HomeStop shops, 127 speciality beauty stores and 26 Airport doorways. Its products include apparels and non-apparels. Its non-clothing category consists of cosmetics, personal add-ons and leather items, domestic wares, electronics, books and music. The Company, via its Website, Shoppersstop.Com, gives global and countrywide manufacturers in men's,women's and children clothing; gifts and fashion add-ons, inclusive of women watches, men's watches, artificial jewellery, fine jewellery, purses, fragrances, men's and women's footwear, home furnishing and decor products. It has over six private brands specifically STOP, Kashish, Life, Haute Curry, Velorio Fratini and Elliza Donatein. It gives First Citizen Loyalty Program for customers.

Shoppers Stop Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Shoppers Stop Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	958	713	948	1013	1137	924	994	1039	1238	1046
Other Income	15	21	6	4	24	23	7	11	3	35
Total Income	973	735	954	1017	1161	947	1001	1050	1241	1081
Total Expenditure	774	637	786	848	924	769	822	878	1020	880
Operating Profit	198	98	168	169	237	178	179	172	221	201
Interest	50	53	51	51	52	55	54	55	59	58
Depreciation	81	93	85	93	100	104	105	108	111	112
Exceptional Income / Expenses	27	0	0	-2	0	0	0	-5	0	-2
Profit Before Tax	94	-48	32	23	86	18	20	3	51	30
Provision for Tax	16	-33	10	7	23	4	5	1	14	7
Profit After Tax	78	-15	23	16	63	14	14	3	37	23
Adjustments	-1	-1	0	0	0	0	0	0	0	0
Profit After Adjustments	77	-16	23	16	63	14	14	3	37	23
Adjusted Earnings Per Share	7.1	-1.4	2.1	1.5	5.7	1.3	1.3	0.2	3.4	2.1

Shoppers Stop Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Net Sales	3176	3778	4287	4432	3757	3697	3578	3464	1749	2519	4022	4317
Other Income	7	6	13	26	31	17	19	34	224	168	64	56
Total Income	3182	3784	4300	4458	3788	3713	3597	3498	1973	2687	4086	4373
Total Expenditure	3057	3619	3987	4222	3538	3458	3308	2888	1694	2234	3311	3600
Operating Profit	126	166	313	236	250	255	289	610	280	452	776	773
Interest	78	92	110	116	86	65	39	222	234	222	233	226
Depreciation	79	98	125	130	119	115	141	450	392	355	382	436
Exceptional Income / Expenses	-1	-1	0	0	-13	216	0	-10	0	27	-2	-7
Profit Before Tax	-31	-25	78	-7	32	291	110	-72	-347	-98	159	104
Provision for Tax	23	26	29	33	20	18	45	70	-80	-52	43	27
Profit After Tax	-54	-50	49	-40	12	274	65	-142	-267	-45	116	77
Adjustments	43	42	-7	43	-49	-30	-0	0	0	-2	0	0
Profit After Adjustments	-11	-8	42	2	-37	244	65	-142	-267	-47	116	77
Adjusted Earnings Per Share	-1.3	-0.9	4.8	0.3	-4.2	26.4	7	-15.3	-24.4	-4.3	10.6	7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	60%	5%	2%	2%
Operating Profit CAGR	72%	8%	25%	20%
PAT CAGR	0%	0%	-16%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	7%	55%	11%	8%
ROE Average	87%	-83%	-54%	-23%
ROCE Average	126%	42%	33%	22%

Shoppers Stop Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	501	490	528	515	479	904	915	67	120	76	206
Minority's Interest	5	1	26	-1	5	0	0	0	0	0	0
Borrowings	177	322	362	458	371	44	2	0	96	90	21
Other Non-Current Liabilities	7	11	10	-4	-4	-19	-31	1814	1358	1304	1646
Total Current Liabilities	845	953	1055	1060	1201	839	1558	1936	1600	1939	2400
Total Liabilities	1534	1777	1981	2028	2052	1768	2444	3817	3173	3409	4272
Fixed Assets	741	860	903	907	922	673	615	1901	1721	1723	2097
Other Non-Current Assets	281	309	350	390	413	497	420	242	169	191	254
Total Current Assets	513	609	729	731	717	598	1409	1674	1284	1495	1921
Total Assets	1534	1777	1981	2028	2052	1768	2444	3817	3173	3409	4272

Shoppers Stop Cash Flow

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	10	23	21	13	-68	-125	-33	-20	-161	2	12
Cash Flow from Operating Activities	87	88	111	155	64	298	202	576	-3	383	543
Cash Flow from Investing Activities	-122	-208	-162	-172	-111	-35	-125	-284	-24	-102	-29
Cash Flow from Financing Activities	47	118	45	11	-10	-171	-63	-433	167	-270	-537
Net Cash Inflow / Outflow	12	-2	-6	-6	-57	92	13	-141	140	11	-23
Closing Cash & Cash Equivalent	23	21	15	7	-125	-33	-20	-161	-20	12	-11

Shoppers Stop Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	-1.29	-0.94	4.83	0.27	-4.24	26.37	7.01	-15.33	-24.42	-4.29	10.58
CEPS(Rs)	2.85	5.46	19.86	10.17	14.85	41.98	22.19	33.28	11.44	28.26	45.38
DPS(Rs)	0.75	0.75	0.75	0.75	0.71	0.71	0.71	0	0	0	0
Book NAV/Share(Rs)	57.34	55.98	60.2	58.3	54.25	97.6	98.71	7.11	10.84	6.74	17.6
Core EBITDA Margin(%)	3.54	4	6.64	4.49	5.53	4.78	5.21	12.09	2.26	10.32	16.12
EBIT Margin(%)	1.37	1.68	4.16	2.33	2.99	7.14	2.86	3.15	-4.61	4.5	8.88
Pre Tax Margin(%)	-0.94	-0.61	1.73	-0.15	0.81	5.84	2.12	-1.5	-14.19	-3.54	3.61
PAT Margin (%)	-1.61	-1.26	1.09	-0.86	0.3	5.49	1.25	-2.98	-10.93	-1.65	2.63
Cash Profit Margin (%)	0.74	1.2	3.86	1.91	3.31	7.79	3.96	6.47	5.12	11.23	11.28
ROA(%)	-3.69	-3.03	2.61	-2.01	0.58	14.34	3.09	-4.54	-7.64	-1.38	3.02
ROE(%)	-10.66	-10.13	9.62	-7.74	2.4	39.67	7.15	-28.97	-289.62	-47.2	86.95
ROCE(%)	4.72	6.3	15.55	8.32	8.74	29.76	14.71	24.76	-42.55	41.56	125.62
Receivable days	3.18	3.67	6.04	5.98	5.02	3.82	3.34	3.12	4.84	4.12	2.52
Inventory Days	38.07	37.44	38.64	42.31	53.43	34.15	50.24	88.56	156.42	123.38	103.69
Payable days	61.33	60.95	61.51	61.39	76.68	81.26	157.73	254.57	453.5	314.38	256.33
PER(x)	0	0	80.52	1261.15	0	19.04	63.84	0	0	0	61.22
Price/Book(x)	6.69	6.53	6.46	5.94	6.35	5.15	4.54	25.84	19.83	69.17	36.8
Dividend Yield(%)	0.19	0.2	0.18	0.21	0.21	0.14	0.16	0	0	0	0
EV/Net Sales(x)	1.2	1.01	0.97	0.87	1.04	1.29	1.18	0.54	1.43	2.1	1.79
EV/Core EBITDA(x)	30.34	23.01	13.24	16.34	15.63	18.69	14.54	3.04	8.93	11.7	9.28
Net Sales Growth(%)	13.94	18.98	13.46	3.38	-15.23	-1.6	-3.21	-3.19	-49.51	44.01	59.69
EBIT Growth(%)	-34.73	45.8	179.47	-41.86	8.37	201.03	-58.33	1.15	-175.05	210.18	215.6
PAT Growth(%)	-121.66	7.33	197.58	-182.18	129.52	2202.67	-76.27	-318.61	-88.11	83	355.42
EPS Growth(%)	-159.09	26.89	611.3	-94.32	-1644.25	721.9	-73.41	-318.59	-59.34	82.43	346.51
Debt/Equity(x)	0.99	1.31	1.42	1.62	1.86	0.14	0.08	2.39	1.57	2.92	0.65
Current Ratio(x)	0.61	0.64	0.69	0.69	0.6	0.71	0.9	0.86	0.8	0.77	0.8
Quick Ratio(x)	0.17	0.17	0.21	0.14	0.12	0.29	0.22	0.23	0.27	0.25	0.18
Interest Cover(x)	0.59	0.73	1.71	0.94	1.37	5.49	3.85	0.68	-0.48	0.56	1.68
Total Debt/Mcap(x)	0.15	0.2	0.22	0.27	0.29	0.03	0.02	0.09	0.08	0.04	0.02

Shoppers Stop Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	65.51	65.55	65.55	65.51	65.46	65.46	65.46	65.55	65.55	65.54
FII	5.94	6.1	6.38	6.71	7.04	6.82	6.83	6.78	6.85	7.43
DII	20.14	19.82	20.45	20.03	20.36	20.81	21.37	21.56	21.97	22.17
Public	8.4	8.53	7.62	7.75	7.14	6.91	6.34	6.11	5.63	4.86
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	7.17	7.18	7.18	7.18	7.18	7.18	7.18	7.21	7.21	7.21
FII	0.65	0.67	0.7	0.74	0.77	0.75	0.75	0.75	0.75	0.82
DII	2.2	2.17	2.24	2.19	2.23	2.28	2.34	2.37	2.42	2.44
Public	0.92	0.93	0.83	0.85	0.78	0.76	0.7	0.67	0.62	0.53
Others	0	0	0	0	0	0	0	0	0	0
Total	10.95	10.95	10.95	10.96	10.96	10.96	10.97	10.99	10.99	10.99

Pros

Debtor days have improved from 314.38 to 256.33days.
Company has reduced debt.

Cons

Company has a low return on equity of -83% over the last 3 years.
Stock is trading at 26.6 times its book value.
The company has delivered a poor profit growth of -15% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Shoppers Stop News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 28/-

Bazar India

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Shoppers Stop

Add Watchlist

Shoppers Stop Research see more...

Overview Inc. Year: 1997Industry: Retailing

Shoppers Stop Share Price

Alert Data

Quarterly Price

Peer Comparison

Shoppers Stop Quarterly Results

Shoppers Stop Profit & Loss

Growth Rates

Shoppers Stop Balance Sheet

Shoppers Stop Cash Flow

Shoppers Stop Ratios

Shoppers Stop Shareholding Pattern

Shoppers Stop News

Top Unlisted Companies & InstaBuy Companies

Bazar India

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!