Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹4460 Cr.
Stock P/E
-123.6
P/B
16.9
Current Price
₹404.7
Book Value
₹ 24
Face Value
5
52W High
₹558.6
52W Low
₹ 267
Dividend Yield
0%

Shoppers Stop Overview

Business

Shoppers Stop Ltd. is one of India's leading retailers, primarily operating department stores. Its core business model involves retailing a wide range of products including apparel, accessories, cosmetics, fragrances, footwear, and home furnishings from various national and international brands, alongside its own private labels. The company also operates standalone beauty stores under the "SS Beauty" format and has an online presence through its website and app. Shoppers Stop makes money through the direct sale of merchandise, with private labels typically offering better margins. It also generates revenue from its customer loyalty program ("First Citizen") and services related to its retail ecosystem.

Revenue Mix

The company's primary revenue driver is its large format department stores, which house a diverse product portfolio. Within this, the largest contributors are typically apparel, beauty products (cosmetics and fragrances), and accessories. The "SS Beauty" standalone stores represent a growing segment focused exclusively on beauty. While specific percentage breakdowns are not always disclosed publicly, apparel and beauty are the dominant categories, with private labels playing an increasing role due to their higher profitability. Online sales contribute to overall revenue as part of its omni-channel strategy.

Industry

The Indian retail industry is vast and highly competitive, characterized by a mix of organized and unorganized players, and is rapidly evolving with the rise of e-commerce. Shoppers Stop operates in the mid-to-premium segment of organized retail, primarily targeting urban and semi-urban consumers. It is one of the oldest and most recognized department store chains in India. The company competes with other established department store chains (e.g., Lifestyle, Pantaloons), specialty fashion and beauty retailers, and increasingly, with large e-commerce platforms (e.g., Myntra, Ajio, Amazon, Flipkart) that offer a similar range of brands and products.

MOAT

Shoppers Stop possesses a few durable advantages, though the department store model generally faces structural challenges globally. Its primary moats include:

Brand Recognition & Trust: An established brand name built over decades, fostering customer trust and familiarity.

Scale & Store Network: A wide physical footprint across major Indian cities provides extensive reach and visibility.

Customer Loyalty Program: The "First Citizen" program helps retain customers through exclusive benefits and personalized offers, creating switching costs.

Curated Merchandise Mix: Ability to offer a broad selection of well-known national and international brands under one roof, providing convenience to shoppers.

Omni-channel Presence: Developing an integrated online and offline shopping experience to cater to evolving consumer preferences.

Growth Drivers

Key factors that can drive Shoppers Stop's growth over the next 3-5 years include:

Growing Disposable Incomes & Urbanization: Increased consumer spending on discretionary items as India's economy grows and more people move to cities.

Organized Retail Penetration: Shift from unorganized to organized retail formats, benefiting established players like Shoppers Stop.

Expansion of Beauty Segment: Continued rollout of "SS Beauty" standalone stores, capitalizing on the high-growth Indian beauty market.

Omni-channel Integration: Strengthening its online platform and seamless integration with physical stores to enhance customer experience and reach.

Focus on Private Labels: Increasing the share of higher-margin private label brands in its product mix.

Store Network Expansion: Strategic expansion of department stores and smaller format stores in underpenetrated or high-potential areas.

Risks

Intense Competition: Significant competition from other organized retailers (both brick-and-mortar and specialty stores) and particularly from rapidly growing e-commerce platforms which offer convenience and competitive pricing.

Economic Slowdown: Discretionary spending is highly sensitive to economic cycles; a downturn could reduce sales and profitability.

High Operating Costs: Large format stores entail substantial rental, staffing, and inventory management costs, impacting margins.

Inventory Management: Risk of unsold inventory, obsolescence, and markdown pressures due to fast-changing fashion trends and aggressive competition.

Shifting Consumer Preferences: Rapid changes in fashion trends and a growing preference for online shopping require continuous adaptation and investment.

Digital Transformation Challenges: Successfully executing a comprehensive omni-channel strategy requires significant investment in technology and logistics.

Management & Ownership

Shoppers Stop Ltd. is promoted by the K Raheja Corp Group, a prominent Indian conglomerate with diverse business interests. The promoter group holds a significant stake in the company. The management team is generally perceived to be professional, with substantial experience in the Indian retail sector, having navigated various market cycles. The company has a board that includes independent directors, contributing to its governance structure.

Outlook

Shoppers Stop stands at a pivotal point within the dynamic Indian retail landscape. The bull case hinges on its strong brand equity, expanding footprint in the high-growth beauty segment, and successful execution of an integrated omni-channel strategy. Leveraging India's rising discretionary income and the formalization of retail could provide tailwinds, while a renewed focus on private labels could boost margins. However, the bear case highlights significant structural challenges, including intense competition from agile online players and specialized retailers. High operating costs associated with large format stores, the need for continuous investment in technology, and the potential for market share erosion if unable to adapt quickly to evolving consumer preferences and digital trends, pose ongoing risks. Its future success will largely depend on its ability to innovate and remain relevant in a rapidly changing retail environment.

Shoppers Stop Share Price

Live · BSE / NSE · Inception: 1997
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Shoppers Stop Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 1046 1069 1115 1379 1064 1161 1257 1416 1210 1291
Other Income 35 4 10 23 18 10 10 24 9 5
Total Income 1081 1073 1125 1402 1082 1171 1266 1440 1218 1297
Total Expenditure 880 926 965 1134 894 990 1086 1198 1026 1104
Operating Profit 201 146 160 268 188 182 180 242 193 193
Interest 58 61 65 65 70 73 73 72 72 74
Depreciation 112 117 122 130 125 129 134 133 144 138
Exceptional Income / Expenses -2 0 -2 0 2 0 0 -18 -1 0
Profit Before Tax 30 -32 -29 73 -5 -21 -27 20 -25 -19
Provision for Tax 7 -9 -8 21 -7 -5 -7 4 -9 -5
Profit After Tax 23 -23 -21 52 2 -16 -20 16 -16 -14
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 23 -23 -21 52 2 -16 -20 16 -16 -14
Adjusted Earnings Per Share 2.1 -2.1 -1.9 4.7 0.2 -1.4 -1.8 1.5 -1.5 -1.3

Shoppers Stop Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 4432 3757 3697 3578 3464 1749 2519 4022 4317 4628 5043 5174
Other Income 26 31 17 19 34 224 168 64 61 54 52 48
Total Income 4458 3788 3713 3597 3498 1973 2687 4086 4378 4682 5095 5221
Total Expenditure 4222 3538 3458 3308 2888 1694 2234 3311 3581 3895 4276 4414
Operating Profit 236 250 255 289 610 280 452 776 797 787 820 808
Interest 116 86 65 39 222 234 222 233 249 285 313 291
Depreciation 130 119 115 141 450 392 355 382 437 494 541 549
Exceptional Income / Expenses 0 -13 216 0 -10 0 27 -2 -6 0 -19 -19
Profit Before Tax -7 32 291 110 -72 -347 -98 159 104 7 -53 -51
Provision for Tax 33 20 18 45 70 -80 -52 43 27 -4 -17 -17
Profit After Tax -40 12 274 65 -142 -267 -45 116 77 11 -36 -34
Adjustments 43 -49 -30 -0 0 0 -2 0 0 0 0 0
Profit After Adjustments 2 -37 244 65 -142 -267 -47 116 77 11 -36 -34
Adjusted Earnings Per Share 0.3 -4.2 26.4 7 -15.3 -24.4 -4.3 10.6 7 1 -3.3 -3.1

Shoppers Stop Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 515 479 904 915 67 120 76 206 301 321 291
Minority's Interest -1 5 0 0 0 0 0 0 0 0 0
Borrowings 458 371 44 2 0 96 90 21 0 96 48
Other Non-Current Liabilities -4 -4 -19 -31 1814 1358 1304 1646 2012 2357 2430
Total Current Liabilities 1060 1201 839 1558 1936 1600 1939 2400 2676 3009 3192
Total Liabilities 2028 2052 1768 2444 3817 3173 3409 4272 4990 5783 5961
Fixed Assets 907 922 673 615 1901 1721 1723 2097 2582 2971 3030
Other Non-Current Assets 390 413 497 420 242 169 191 254 235 252 220
Total Current Assets 731 717 598 1409 1674 1284 1495 1921 2173 2560 2711
Total Assets 2028 2052 1768 2444 3817 3173 3409 4272 4990 5783 5961

Shoppers Stop Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 13 -68 -125 -33 -20 -161 2 12 -11 -40 -69
Cash Flow from Operating Activities 155 64 298 202 576 -3 383 543 561 549 838
Cash Flow from Investing Activities -172 -111 -35 -125 -284 -24 -102 -29 -111 -169 -129
Cash Flow from Financing Activities 11 -10 -171 -63 -433 167 -270 -537 -479 -409 -675
Net Cash Inflow / Outflow -6 -57 92 13 -141 140 11 -23 -29 -29 34
Closing Cash & Cash Equivalent 7 -125 -33 -20 -161 -20 12 -11 -40 -69 -35

Shoppers Stop Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 0.27 -4.24 26.37 7.01 -15.33 -24.42 -4.29 10.58 7.03 0.99 -3.28
CEPS(Rs) 10.17 14.85 41.98 22.19 33.28 11.44 28.26 45.38 46.73 45.9 45.82
DPS(Rs) 0.75 0.71 0.71 0.71 0 0 0 0 0 0 0
Book NAV/Share(Rs) 58.3 54.25 97.6 98.71 7.11 10.84 6.74 17.6 26.38 27.95 25.29
Core EBITDA Margin(%) 4.49 5.53 4.78 5.21 12.09 2.26 10.32 16.12 16.16 14.21 13.79
EBIT Margin(%) 2.33 2.99 7.14 2.86 3.15 -4.61 4.5 8.88 7.77 5.67 4.67
Pre Tax Margin(%) -0.15 0.81 5.84 2.12 -1.5 -14.19 -3.54 3.61 2.29 0.14 -0.95
PAT Margin (%) -0.86 0.3 5.49 1.25 -2.98 -10.93 -1.65 2.63 1.7 0.21 -0.65
Cash Profit Margin (%) 1.91 3.31 7.79 3.96 6.47 5.12 11.23 11.28 11.28 9.8 9.06
ROA(%) -2.01 0.58 14.34 3.09 -4.54 -7.64 -1.38 3.02 1.67 0.2 -0.61
ROE(%) -7.74 2.4 39.67 7.15 -28.97 -289.62 -47.2 86.95 31.99 3.64 -12.32
ROCE(%) 8.32 8.74 29.76 14.71 24.76 -42.55 41.56 125.62 87.64 51.41 43.81
Receivable days 5.98 5.02 3.82 3.34 3.12 4.84 4.12 2.52 4.48 5.22 4.96
Inventory Days 42.31 53.43 34.15 50.24 88.56 156.42 123.38 103.69 127.68 132 135.69
Payable days 61.39 76.68 81.26 157.73 254.57 453.5 314.38 256.33 272.49 283.55 284.03
PER(x) 1261.15 0 19.04 63.84 0 0 0 61.22 107.03 553.56 0
Price/Book(x) 5.94 6.35 5.15 4.54 25.84 19.83 69.17 36.8 28.51 19.6 11.45
Dividend Yield(%) 0.21 0.21 0.14 0.16 0 0 0 0 0 0 0
EV/Net Sales(x) 0.87 1.04 1.29 1.18 0.54 1.43 2.1 1.79 1.95 1.37 0.68
EV/Core EBITDA(x) 16.34 15.63 18.69 14.54 3.04 8.93 11.7 9.28 10.57 8.08 4.16
Net Sales Growth(%) 3.38 -15.23 -1.6 -3.21 -3.19 -49.51 44.01 59.69 7.32 7.21 8.98
EBIT Growth(%) -41.86 8.37 201.03 -58.33 1.15 -175.05 210.18 215.6 -9.69 -17.44 -10.93
PAT Growth(%) -182.18 129.52 2202.67 -76.27 -318.61 -88.11 83 355.42 -33.41 -85.9 -431.41
EPS Growth(%) -94.32 -1644.25 721.9 -73.41 -318.59 -59.34 82.43 346.51 -33.59 -85.92 -431.21
Debt/Equity(x) 1.62 1.86 0.14 0.08 2.39 1.57 2.92 0.65 0.6 1.11 0.85
Current Ratio(x) 0.69 0.6 0.71 0.9 0.86 0.8 0.77 0.8 0.81 0.85 0.85
Quick Ratio(x) 0.14 0.12 0.29 0.22 0.23 0.27 0.25 0.18 0.18 0.17 0.19
Interest Cover(x) 0.94 1.37 5.49 3.85 0.68 -0.48 0.56 1.68 1.42 1.02 0.83
Total Debt/Mcap(x) 0.27 0.29 0.03 0.02 0.09 0.08 0.04 0.02 0.02 0.06 0.07

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +9% +8% +24% +1%
Operating Profit CAGR +4% +2% +24% +13%
PAT CAGR -427% 0% — —
Share Price CAGR -22% -16% +9% +1%
ROE Average -12% +8% +13% -19%
ROCE Average +44% +61% +70% +36%

Shoppers Stop Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 66.06 %
FII 1.91 %
DII (MF + Insurance) 25.7 %
Public (retail) 6.33 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 65.5465.5865.5765.5565.5265.5265.5365.766.0666.06
FII 7.437.437.083.323.133.092.932.792.051.91
DII 22.1722.2122.6725.3225.5225.4925.5725.4425.4425.7
Public 4.864.784.685.815.835.915.966.076.446.33
Others 0000000000
Total 100100100100100100100100100100

Shoppers Stop Peer Comparison

Retailing Edit Columns

Shoppers Stop Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Shoppers Stop Pros & Cons

Pros

  • Company has reduced debt.

Cons

  • Company has a low return on equity of 8% over the last 3 years.
  • Debtor days have increased from 283.55 to 284.03days.
  • Stock is trading at 16.9 times its book value.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp