Login
Home
Charts
Search
Watchlist
Products

Future Retail Ltd

FRETAIL·NSE
2.280.00%Thu, 1 Aug '24

Future Retail Ltd

FRETAIL
NSE
2.28
0.00%
|Thu, 1 Aug '24
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
124Cr
Close
Close Price
2.28
Industry
Industry
Trading
PE
Price To Earnings
PS
Price To Sales
0.01
Revenue
Revenue
8,615Cr
Rev Gr TTM
Revenue Growth TTM
-1.90%
PAT Gr TTM
PAT Growth TTM
-71.23%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2019Jun 2019Sep 2019Dec 2019Mar 2020Jun 2020Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021
Revenue
RevenueCr
5,4625,1975,4495,1934,4921,3581,4241,5072,0151,4162,3692,816
Growth YoY
Revenue Growth YoY%
13.39.7-3.3-17.8-73.9-73.9-71.0-55.14.266.386.9
Expenses
ExpensesCr
5,1754,5504,7534,4804,4931,5081,4431,6202,3041,8102,7233,137
Operating Profit
Operating ProfitCr
287647696713-1-150-19-113-289-394-354-321
OPM
OPM%
5.312.412.813.70.0-11.1-1.3-7.5-14.4-27.9-14.9-11.4
Other Income
Other IncomeCr
79211439111653842161511
Interest Expense
Interest ExpenseCr
62245273276231278362403428354365344
Depreciation
DepreciationCr
33251279286282245378368392414413409
PBT
PBTCr
199159165165-475-562-692-847-1,067-1,147-1,117-1,063
Tax
TaxCr
0000300021000
PAT
PATCr
199159165165-478-562-692-847-1,088-1,147-1,117-1,063
Growth YoY
PAT Growth YoY%
4.7-6.9-16.7-339.6-452.9-519.4-614.7-127.9-104.1-61.3-25.6
NPM
NPM%
3.63.13.03.2-10.6-41.4-48.6-56.2-54.0-81.0-47.1-37.8
EPS
EPS
4.03.23.33.3-9.1-11.1-12.3-15.6-20.1-21.1-20.6-19.6
QuarterMar 2019Jun 2019Sep 2019Dec 2019Mar 2020Jun 2020Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021
Revenue
RevenueCr
5,4625,1975,4495,1934,4921,3581,4241,5072,0151,4162,3692,816
Growth YoY
Revenue Growth YoY%
13.39.7-3.3-17.8-73.9-73.9-71.0-55.14.266.386.9
Expenses
ExpensesCr
5,1754,5504,7534,4804,4931,5081,4431,6202,3041,8102,7233,137
Operating Profit
Operating ProfitCr
287647696713-1-150-19-113-289-394-354-321
OPM
OPM%
5.312.412.813.70.0-11.1-1.3-7.5-14.4-27.9-14.9-11.4
Other Income
Other IncomeCr
79211439111653842161511
Interest Expense
Interest ExpenseCr
62245273276231278362403428354365344
Depreciation
DepreciationCr
33251279286282245378368392414413409
PBT
PBTCr
199159165165-475-562-692-847-1,067-1,147-1,117-1,063
Tax
TaxCr
0000300021000
PAT
PATCr
199159165165-478-562-692-847-1,088-1,147-1,117-1,063
Growth YoY
PAT Growth YoY%
4.7-6.9-16.7-339.6-452.9-519.4-614.7-127.9-104.1-61.3-25.6
NPM
NPM%
3.63.13.03.2-10.6-41.4-48.6-56.2-54.0-81.0-47.1-37.8
EPS
EPS
4.03.23.33.3-9.1-11.1-12.3-15.6-20.1-21.1-20.6-19.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021TTM
Revenue
RevenueCr
20,33320,3326,3048,615
Growth
Revenue Growth%
0.0-69.0-1.9
Expenses
ExpensesCr
19,29618,2766,8769,974
Operating Profit
Operating ProfitCr
1,0362,056-572-1,359
OPM
OPM%
5.110.1-9.1-15.8
Other Income
Other IncomeCr
238325784
Interest Expense
Interest ExpenseCr
2281,0261,4711,491
Depreciation
DepreciationCr
1041,0991,3831,629
PBT
PBTCr
72714-3,168-4,395
Tax
TaxCr
032121
PAT
PATCr
72711-3,190-4,416
Growth
PAT Growth%
-98.5-28,350.8-71.2
NPM
NPM%
3.60.1-50.6-51.3
EPS
EPS
14.50.2-59.0-81.5
Financial YearMar 2019Mar 2020Mar 2021TTM
Revenue
RevenueCr
20,33320,3326,3048,615
Growth
Revenue Growth%
0.0-69.0-1.9
Expenses
ExpensesCr
19,29618,2766,8769,974
Operating Profit
Operating ProfitCr
1,0362,056-572-1,359
OPM
OPM%
5.110.1-9.1-15.8
Other Income
Other IncomeCr
238325784
Interest Expense
Interest ExpenseCr
2281,0261,4711,491
Depreciation
DepreciationCr
1041,0991,3831,629
PBT
PBTCr
72714-3,168-4,395
Tax
TaxCr
032121
PAT
PATCr
72711-3,190-4,416
Growth
PAT Growth%
-98.5-28,350.8-71.2
NPM
NPM%
3.60.1-50.6-51.3
EPS
EPS
14.50.2-59.0-81.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Sep 2021
Equity Capital
Equity CapitalCr
101105108108
Reserves
ReservesCr
3,7463,332985-1,329
Current Liabilities
Current LiabilitiesCr
6,15910,97712,45614,143
Non Current Liabilities
Non Current LiabilitiesCr
5816,3775,4754,805
Total Liabilities
Total LiabilitiesCr
10,58721,53819,02517,727
Current Assets
Current AssetsCr
8,16811,71810,0239,776
Non Current Assets
Non Current AssetsCr
2,4199,8209,0027,951
Total Assets
Total AssetsCr
10,58721,53819,02517,727
Financial YearMar 2019Mar 2020Mar 2021Sep 2021
Equity Capital
Equity CapitalCr
101105108108
Reserves
ReservesCr
3,7463,332985-1,329
Current Liabilities
Current LiabilitiesCr
6,15910,97712,45614,143
Non Current Liabilities
Non Current LiabilitiesCr
5816,3775,4754,805
Total Liabilities
Total LiabilitiesCr
10,58721,53819,02517,727
Current Assets
Current AssetsCr
8,16811,71810,0239,776
Non Current Assets
Non Current AssetsCr
2,4199,8209,0027,951
Total Assets
Total AssetsCr
10,58721,53819,02517,727

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021
Operating Cash Flow
Operating Cash FlowCr
-340-1,755-113
Investing Cash Flow
Investing Cash FlowCr
-760-4,405-62
Financing Cash Flow
Financing Cash FlowCr
1,1656,043122
Net Cash Flow
Net Cash FlowCr
64-117-53
Free Cash Flow
Free Cash FlowCr
-1,115-6,196-187
CFO To PAT
CFO To PAT%
-46.8-15,547.73.5
CFO To EBITDA
CFO To EBITDA%
-32.8-85.419.8
Financial YearMar 2019Mar 2020Mar 2021
Operating Cash Flow
Operating Cash FlowCr
-340-1,755-113
Investing Cash Flow
Investing Cash FlowCr
-760-4,405-62
Financing Cash Flow
Financing Cash FlowCr
1,1656,043122
Net Cash Flow
Net Cash FlowCr
64-117-53
Free Cash Flow
Free Cash FlowCr
-1,115-6,196-187
CFO To PAT
CFO To PAT%
-46.8-15,547.73.5
CFO To EBITDA
CFO To EBITDA%
-32.8-85.419.8

Ratios

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
22,7984,1532,316124
Price To Earnings
Price To Earnings
31.4357.9
Price To Sales
Price To Sales
1.10.20.40.0
Price To Book
Price To Book
5.91.22.1-0.1
EV To EBITDA
EV To EBITDA
24.27.1-24.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
25.324.417.217.2
OPM
OPM%
5.110.1-9.1-15.8
NPM
NPM%
3.60.1-50.6-51.3
ROCE
ROCE%
14.97.4-13.1-23.9
ROE
ROE%
18.90.3-291.6361.8
ROA
ROA%
6.90.1-16.8-24.9
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2019Mar 2020Mar 2021Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
22,7984,1532,316124
Price To Earnings
Price To Earnings
31.4357.9
Price To Sales
Price To Sales
1.10.20.40.0
Price To Book
Price To Book
5.91.22.1-0.1
EV To EBITDA
EV To EBITDA
24.27.1-24.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
25.324.417.217.2
OPM
OPM%
5.110.1-9.1-15.8
NPM
NPM%
3.60.1-50.6-51.3
ROCE
ROCE%
14.97.4-13.1-23.9
ROE
ROE%
18.90.3-291.6361.8
ROA
ROA%
6.90.1-16.8-24.9
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Future Retail Ltd was India’s pioneer in modern organised retail - the company that put supermarkets and hypermarkets on the map for a generation of Indian shoppers - operating a pan-India network of stores under brands so familiar they became household names, including Big Bazaar, fbb, Foodhall, and easyday. It was built through a series of corporate restructurings that consolidated retail operations from across the Future Group, most notably a 2015-16 scheme that separated the retail business from the infrastructure that housed it. The recurring approach was to serve every income segment and community with a format tailored to their needs - large destination stores for the full family shop, small neighbourhood stores for daily essentials, and a growing digital layer that promised two-hour delivery long before quick commerce became a buzzword. # Business segments A single retail engine that once spanned over 1,300 stores across India, now reduced to a liquidation estate - but one whose formats, private brands, and omni-channel capabilities still define what is being sold as a going concern. ## 1. Large format stores: the flagship destination where India discovered modern retail **Big Bazaar and its sister formats turned shopping into an experience - food, fashion, homeware, and electronics under one roof - and at their peak operated 381 locations before the insolvency shrank the estate to just 30 stores.** - **Fashion as a standalone draw** - fbb (Fashion @ Big Bazaar) operated 88 dedicated apparel stores, sourcing textiles made with Eco Vero certified viscose staple fibres and denim processed with ozone bleaching to cut water, energy, and chemical use. - **Gourmet with a health edge** - Foodhall positioned itself as India’s premier gourmet brand, with roughly 5% of its assortment certified organic and a dedicated ‘Better For You’ section for products low in salt or added sugar, though by the insolvency date its stores were being operated by a step-down subsidiary under an agreement with FRL. - **Experience as a differentiator** - stores were designed with faster checkouts, sit-down lounges, digital shelf talkers, and multi-sensorial food zones, while loyalty was cultivated through the award-winning Big Bazaar Profit Club programme. - **Customer feedback built into operations** - a Net Promoter Score platform, internally called Voice of Customer, tracked satisfaction on product quality, availability, service, billing, and ambience, with an internal benchmark of 4.0 for Google Ratings monitored store by store. ## 2. Small format stores: the neighbourhood engine for daily essentials **Nearly a thousand easyday, Heritage Fresh, Nilgiris, and WHSmith stores sat in urban catchments, using membership data to customise what each store stocked for its regulars.** - **High-frequency, hyper-local** - 927 small format stores as of March 2021, averaging about 2,400 sq. ft., focused exclusively on food and grocery, with easyday serving Northern India and Heritage Fresh covering the South. - **Data-driven assortment** - each store built a membership base and used purchase data to tailor its merchandise mix to the specific community it served, so two easyday stores a few kilometres apart could carry different products. - **Broke even at scale** - the small format division reached break-even in March 2020 when it had 858 stores, proving the neighbourhood model could work economically. - **Own digital ordering** - easyday members could order online through a dedicated app, giving the small formats their own omni-channel pipeline separate from the Big Bazaar platform. ## 3. Private brands and sourcing: the margin engine inside the shelves **FRL created its own brands across food, electronics, and home care - and went directly to farms for produce - so it controlled both pricing and differentiation.** - **In-house food brands** - Desi Atta Company and Golden Harvest sold flours made with innovative, hygienic processing techniques, giving FRL higher margins than national brands while building customer trust. - **Electronics under its own name** - the Koryo brand covered air conditioners, microwaves, LED TVs, personal care, and kitchen appliances, sourced from vendors who had to comply with statutory requirements and provide safe-usage guidelines including handling, storage, and disposal instructions. - **Farm-to-shelf sourcing** - fruits and vegetables were bought directly from farms: strawberries from Mahabaleshwar, oranges from Farmer Producer Companies in Nagpur, Kinnow oranges from Abohar in Punjab, apples from Himachal Pradesh, and green peas from Solan, cutting out intermediaries. - **Local and women-led supply** - over 12% of products were sourced from nearby farms to reduce logistics emissions, and the company provided market linkages for products made by women’s small co-operatives and women entrepreneurs in Ahmedabad, Bengaluru, and Delhi. ## 4. Omni-channel and digital: the delivery layer that connected stores to homes **FRL launched its online platform during the pandemic year and immediately offered 2-hour delivery on everything it sold - not just groceries - with a pickup-at-store option that turned every location into a fulfilment point.** - **First to go fast and wide** - the Big Bazaar portal and mobile apps launched in FY21 with 2-hour home delivery across food, grocery, fashion, homeware, and electronics in over 120 cities, a proposition that was a first of its kind in the retail market in India, while some competitors offered same-day or next-day delivery restricted to food and grocery in a few select cities. - **Stores as pickup points** - the “pickup @ store” feature let customers order on the app and collect from a neighbouring store, blending online convenience with physical proximity. - **Even after lockdowns eased** - the online business was expected to contribute more than 10% of sales through the year, signalling that the shift in customer behaviour was sticky. - **Pandemic delivery partnerships** - when movement was restricted, FRL tied up with municipal corporations and state authorities, including Rajkot Municipal Corporation and the Chief Minister’s office in Rajasthan, to get essentials to customers. # Group structure and partners **FRL was the retail face of a wider Future Group ecosystem - and its fate became entangled in a contested sale to Reliance, a failed resolution plan, and eventual liquidation.** - The retail format business was supported by Group companies in branded fashion, food and FMCG, insurance, warehousing and logistics, media, and textiles, creating an integrated supply and brand network behind the stores. - A joint venture, Future Retail LLC, operated two fbb stores in Oman before entering voluntary liquidation during COVID-19. - In August 2020, the Board of Directors approved a Composite Scheme of Arrangement to amalgamate FRL with Future Enterprises Limited and then sell the retail and wholesale undertaking - covering Big Bazaar, fbb, Foodhall, easyday, Nilgiris, Central, and Brand Factory - to Reliance Retail and Fashion Lifestyle Limited, a Reliance Retail Ventures subsidiary, though the scheme was tied up in litigation with Amazon. - FRL entered the Corporate Insolvency Resolution Process on July 20, 2022; a resolution plan from Space Mantra Private Limited was rejected twice by the Committee of Creditors, and the company moved into liquidation on July 29, 2024, with the NCLT directing the Liquidator to attempt a sale as a going concern. - During the insolvency process, the Resolution Professional filed avoidance applications alleging fraudulent transactions under Section 66 involving an estimated INR 2,155.02 crores related to lease rentals and transactions with Future Group entities.

Documents — Future Retail Ltd

  • Q3 FY2022 Quarterly Result (Dec 2021, PDF): https://www.stockscans.in/document/igrdumtnp65oy1z4ff2zs4k0.pdf
  • Q2 FY2022 Quarterly Result (Sep 2021, PDF): https://www.stockscans.in/document/yv8fhv8r8nhdmtfjt3la4t74.pdf
  • Q1 FY2022 Quarterly Result (Jun 2021, PDF): https://www.stockscans.in/document/h0wckpphk6n1k6eq5qfac8fq.pdf
  • Q3 FY2021 Quarterly Result (Dec 2020, PDF): https://www.stockscans.in/document/gq5bi1jcknrdtihkqo6oxjt2.pdf
  • Q2 FY2021 Quarterly Result (Sep 2020, PDF): https://www.stockscans.in/document/ot7dja5vtkkbzznewrv4hsbj.pdf
  • Q1 FY2021 Quarterly Result (Jun 2020, PDF): https://www.stockscans.in/document/tdc749mrcnxlbr2rh3bruvpi.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/yl164faaz2au6ktugoyh5m91.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/i7ytc2m3g9z5lcjwo7mp62n7.pdf