Search
The transition of Value Research Online has been postponed to take care of some user concerns.
You are welcome to try out the new site at https://beta.valueresearchonline.com

Shopper's Stop

Sector: Services | Industry: Retailing
R 356.95 7.90  | 2.26% -27.92% 58.49 3,091.09
NSE Price: Dec 06, 15:49 Change R    |  % 1-Year Change P/E Market Cap (R Cr)
NSE Dec 06, 15:49 356.95 7.90 2.26% 349.00 349.05 24,448 345.50 - 360.95
BSE Dec 06, 2019 351.30 1.75 0.50% 348.00 349.55 5,385 344.40 - 360.75
Exchange & Time Last Price      Day Change Open Prev Close Volume    1-Day Range
SUBSCRIBE TO THE VALUE RESEARCH STOCK INSIGHT NEWSLETTER
TTM Mar-19 Mar-18 Mar-17 Mar-16 Mar-15 Mar-14
Income StatementR Cr
Operating Revenue-3,984.554,122.093,951.424,682.88 4,512.573,991.60
Other Income-18.6516.5331.2725.97 13.276.18
Total Income-4,003.214,138.623,982.694,708.85 4,525.843,997.78
Total Expenditure-3,714.163,883.453,732.824,472.55 4,212.723,831.94
Operating Profit-289.05255.17249.87236.31 313.12165.85
Interest-38.5564.8486.20116.12 109.9891.74
PBDT-250.51190.34163.68120.19 203.1474.10
Depreciation-140.60114.90118.70129.66 125.3198.07
PBT & Exceptional Items-109.9075.4344.97-9.47 77.84-23.96
Exceptional Items--215.99-12.83- --0.67
Profit before Tax-109.90291.4232.15-9.47 77.84-24.64
Provision for Tax-44.9317.5620.2533.36 28.8325.69
Profit after Tax-64.97273.8611.89-42.83 49.01-50.33
Minority Interest---29.75-41.0942.70 -6.6042.05
Share of Associate--1.43-6.272.54 --
Consolidated Profit-64.97245.54-35.462.41 42.40-8.28
 
LiabilitiesR Cr
Share Capital44.0044.0043.9841.7541.73 41.6841.61
Total Reserves297.97870.50859.84435.21470.53 486.73448.87
Shareholder's Funds341.96914.70904.44479.23515.10 528.41490.48
Minority Interest---5.21-1.22 26.121.48
Long Term Borrowings1.122.0244.00370.96458.07 361.88322.01
Other Non Current Liabilities1,678.020.710.61-0.000.00 10.3210.57
Current Liabilities1,917.331,558.16838.561,201.061,059.81 1,054.73952.53
Total Debt*-74.46125.35885.11829.03 751.23644.91
Total Liabilities3,938.432,475.591,787.622,056.452,031.77 1,981.471,777.07
 
AssetsR Cr
Net Block611.17614.70672.64922.48906.94 903.01859.54
Non Current Investments181.58215.90262.4319.8638.96 0.020.02
Other Non-Current Assets1,661.46236.30254.28397.00354.65 349.57308.59
Current Investments45.5042.4520.04-- --
Cash and Bank12.7417.446.047.6110.36 19.9327.86
Other Current Assets1,425.981,348.79572.20709.50720.86 708.93581.06
Net Current Assets-433.11-149.48-240.29-483.94-328.59 -325.87-343.61
Miscellaneous Exp. Not Written Off----- --
Total Assets3,938.432,475.591,787.622,056.452,031.77 1,981.471,777.07
 
Cash FlowR Cr
From Operations-208.84298.0764.03155.36 110.7088.43
From Investing Activities--132.04-35.07-110.74-171.81 -161.72-208.27
From Finance Activities--63.42-171.01-9.8510.50 45.46118.19
Net Inflow/Outflow-13.3791.99-56.55-5.95 -5.56-1.65
 
Key Ratios
Adjusted EPS (Rs)7.387.3827.92-4.250.29 5.09-0.99
Adjusted Book Value (Rs)38.86103.93102.7557.1261.38 63.3858.94
Dividend per Share (Rs)-0.750.750.750.75 0.750.75
Cash Flow per Share (Rs)-23.7333.897.6718.61 13.2810.63
Debt to Equity0.000.080.141.861.62 1.421.31
Current Ratio0.770.900.710.600.69 0.690.64
ROCE (%)-14.7129.768.748.13 15.556.29
RONW (%)-7.1539.672.40-8.23 9.62-10.15
Operating Margin (%)-7.256.196.325.05 6.944.15
Net Margin (%)-1.626.620.30-0.91 1.08-1.26
Revenue Growth (%)--3.344.32-15.623.77 13.0518.77
Net Profit Growth (%)--76.282,202.67127.77-187.39 197.387.15
EPS Growth (%)--73.55757.29-1,569.04-94.32 611.3026.37
Book Value Growth (%)-1.1889.50-6.89-3.06 7.73-2.08
 
Market Cues
Close Price (Rs)356.95471.65526.60365.15363.25 411.00384.25
High Price (Rs)560.35689.25603.00406.40478.00 624.40446.90
Low Price (Rs)338.00452.30286.00268.00333.00 335.00316.60
Market Cap (Rs Cr)3,091.094,146.974,650.923,027.053,043.02 3,414.333,200.48
Price / Earnings47.5863.8318.940.001,261.16 80.520.00
Price / Book Value9.044.535.156.355.94 6.466.53
Dividend Yield (%)0.210.160.140.210.21 0.180.20
TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.
*Total Debt is long term borrowings plus short term borrowings plus current maturities of long term borrowings.
Essential checks
Altman Z-Score
3.40
Piotroski F-Score
6
Modified C-Score
3
5-Years Price to Earnings
58.49
5-Years Price to Book
7.43
Earnings Yield
EBIT / Enterprise value
6.79%
PEG
Price / Earnings to growth ratio
12.57
Related Stocks
  Current Price   Chng %
Aditya Vision R21.00 -9.68%
Archies R22.60 -4.84%
Future Enterprises R23.20 +0.87%
Indiamart Intermesh R2,130.95 -1.69%
Praxis Home Retail Ltd. R61.20 -2.86%
SORIL Infra Resources R106.35 -6.79%
Spencer's Retail R63.45 -2.83%
V2 Retail R104.45 -4.35%
V-Mart Retail R1,700.70 -0.17%
White Organic Retail R61.00 +10.41%
As on Dec 06, 15:58