Retailing · Founded 1997 · www.shoppersstop.com · BSE 532638 · NSE SHOPPER STOP · ISIN INE498B01024
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 9% | 8% | 24% | 1% |
| Operating Profit CAGR | 4% | 2% | 24% | 13% |
| PAT CAGR | -427% | NAN% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -22% | -16% | 9% | 1% |
| ROE Average | -12% | 8% | 13% | -19% |
| ROCE Average | 44% | 61% | 70% | 36% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.54 | 65.58 | 65.57 | 65.55 | 65.52 | 65.52 | 65.53 | 65.7 | 66.06 | 66.06 |
| FII | 7.43 | 7.43 | 7.08 | 3.32 | 3.13 | 3.09 | 2.93 | 2.79 | 2.05 | 1.91 |
| DII | 22.17 | 22.21 | 22.67 | 25.32 | 25.52 | 25.49 | 25.57 | 25.44 | 25.44 | 25.7 |
| Public | 4.86 | 4.78 | 4.68 | 5.81 | 5.83 | 5.91 | 5.96 | 6.07 | 6.44 | 6.33 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.21 | 7.21 | 7.21 | 7.21 | 7.21 | 7.21 | 7.22 | 7.23 | 7.27 | 7.27 |
| FII | 0.82 | 0.82 | 0.78 | 0.37 | 0.34 | 0.34 | 0.32 | 0.31 | 0.23 | 0.21 |
| DII | 2.44 | 2.44 | 2.49 | 2.79 | 2.81 | 2.81 | 2.82 | 2.8 | 2.8 | 2.83 |
| Public | 0.53 | 0.53 | 0.52 | 0.64 | 0.64 | 0.65 | 0.66 | 0.67 | 0.71 | 0.7 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 10.99 | 11 | 11 | 11 | 11.01 | 11.01 | 11.01 | 11.01 | 11.01 | 11.01 |
| # | 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% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 65.54 | 65.58 | 65.57 | 65.55 | 65.52 | 65.52 | 65.53 | 65.7 | 66.06 | 66.06 |
| FII | 7.43 | 7.43 | 7.08 | 3.32 | 3.13 | 3.09 | 2.93 | 2.79 | 2.05 | 1.91 |
| DII | 22.17 | 22.21 | 22.67 | 25.32 | 25.52 | 25.49 | 25.57 | 25.44 | 25.44 | 25.7 |
| Public | 4.86 | 4.78 | 4.68 | 5.81 | 5.83 | 5.91 | 5.96 | 6.07 | 6.44 | 6.33 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 7.21 | 7.21 | 7.21 | 7.21 | 7.21 | 7.21 | 7.22 | 7.23 | 7.27 | 7.27 |
| FII | 0.82 | 0.82 | 0.78 | 0.37 | 0.34 | 0.34 | 0.32 | 0.31 | 0.23 | 0.21 |
| DII | 2.44 | 2.44 | 2.49 | 2.79 | 2.81 | 2.81 | 2.82 | 2.8 | 2.8 | 2.83 |
| Public | 0.53 | 0.53 | 0.52 | 0.64 | 0.64 | 0.65 | 0.66 | 0.67 | 0.71 | 0.7 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 10.99 | 11 | 11 | 11 | 11.01 | 11.01 | 11.01 | 11.01 | 11.01 | 11.01 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.
Your relationship manager will connect with you shortly.