Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Future Retail Ltd

FRETAIL
NSE
2.28
Company Overview
Alert
Watchlist
Note

Future Retail Ltd

FRETAIL
NSE
2.28
Company Overview
Add Alert
Add to Watchlist
Edit Note
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%
Peer Comparison
How does FRETAIL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
FRETAIL
VS

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

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021TTM
Revenue
RevenueCr
20,33320,3326,3048,615
Growth
Revenue Growth%
0.0-69.036.7
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%
-98.5-28,350.8-38.5
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

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

Ratios

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
22,7984,1532,316
Price To Earnings
Price To Earnings
31.4357.90.0
Price To Sales
Price To Sales
1.10.20.4
Price To Book
Price To Book
5.91.22.1
EV To EBITDA
EV To EBITDA
24.27.1-24.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
26.926.220.3
OPM
OPM%
5.110.1-9.1
NPM
NPM%
3.60.1-50.6
ROCE
ROCE%
14.97.4-13.1
ROE
ROE%
18.90.3-291.6
ROA
ROA%
6.90.1-16.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
**Future Retail Limited (FRL)** is currently navigating a terminal phase of corporate restructuring and legal dissolution. Once a dominant force in the Indian retail landscape, the company is now characterized by a transition from the **Corporate Insolvency Resolution Process (CIRP)** toward formal **liquidation**, alongside aggressive **divestment of non-core assets** to satisfy creditor obligations. --- ### **Terminal Insolvency Status and Liquidation Proceedings** The company’s attempts to secure a viable future under the **Insolvency and Bankruptcy Code, 2016 (IBC)** have effectively concluded without a successful turnaround. * **Failure of Resolution Plan:** The final resolution plan proposed by **Space Mantra Private Limited** was officially rejected by the **Committee of Creditors (CoC)** following an e-voting process that concluded on **September 30, 2023**. * **Liquidation Filing:** Following the rejection of the plan, the Resolution Professional (RP) filed an application on **November 9, 2023**, before the **NCLT, Mumbai Bench**, for the initiation of liquidation under **Section 33** of the IBC. * **CIRP Timeline Extensions:** Throughout 2023, the company received extensions totaling **77 days** to account for delays in data retrieval and asset inspection. However, the final deadline for completion expired on **September 30, 2023**, leading to the current liquidation trajectory. --- ### **Strategic Divestments and Asset Monetization** In an effort to address liquidity requirements and streamline the portfolio during the restructuring phase, FRL has executed the sale of its specialized retail interests. **The TNSI Divestment (July 2025 Finalization):** The company successfully concluded a **100% Equity Stake Sale** of **Travel News Services India Pvt. Ltd. (TNSI)**. This transaction was conducted via **E-Auction** and finalized through the following milestones: * **E-Auction Date:** April 25, 2025 * **Letter of Intent (LOI):** Issued on May 6, 2025 * **Acquirer:** **Shaurya Aeronautics Private Limited** **Impacted Subsidiaries and Transaction Summary:** The sale of TNSI resulted in the transfer of ownership of its downstream subsidiaries, effectively exiting the specialized travel retail segment. | Asset Divested | Holding Sold | Acquirer | Key Milestone | | :--- | :--- | :--- | :--- | | **Travel News Services India Pvt. Ltd.** | **100% Equity** | **Shaurya Aeronautics Pvt. Ltd.** | **Auction: April 25, 2025** | | **TNSI Retail Pvt. Ltd.** | Indirect (via TNSI) | **Shaurya Aeronautics Pvt. Ltd.** | **LOI: May 6, 2025** | | **Welcome Retail Pvt. Ltd.** | Indirect (via TNSI) | **Shaurya Aeronautics Pvt. Ltd.** | **LOI: May 6, 2025** | --- ### **Debt Obligations and Regulatory Compliance** The primary objective of the current asset monetization strategy is the settlement of outstanding liabilities and adherence to statutory frameworks. * **Prioritization of Proceeds:** Funds generated from the sale of TNSI and other assets are earmarked for the settlement of outstanding **Debt Securities** (specifically Scrip Codes: **958809, 958810, and 959518**). * **Regulatory Oversight:** All strategic actions are governed by **Regulation 30** of the **SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015**, ensuring transparency in disclosures to the **BSE Limited** and the **National Stock Exchange of India Limited**. * **Portfolio Rationalization:** The company is moving away from operational growth to focus on core stability and meeting obligations to financial creditors. --- ### **Legal Risks, Forensic Audits, and Avoidance Applications** FRL is embroiled in complex litigation involving allegations of financial mismanagement and non-cooperation by erstwhile management. * **Forensic Audit Findings:** A forensic audit conducted by **BDO India LLP** (submitted **August 9, 2023**) to the **Bank of India** has led to efforts by creditors to classify loan accounts as **fraudulent**. This audit covers the period from **April 1, 2017, to April 30, 2022**. * **Avoidance Transactions:** The RP has filed multiple applications under **Sections 43, 45, and 66** of the IBC. These target transactions classified as: * **Preferential** * **Undervalued** * **Fraudulent** * **Promoter Litigation:** Promoter **Kishore Biyani** has challenged the forensic audit process via a writ petition in the **Bombay High Court**. Additionally, an application under **Section 66(2)** has been filed against erstwhile directors for potential losses caused to creditors due to their failure to protect company data. --- ### **Operational Barriers and Governance Challenges** The transition to liquidation is hampered by significant "information asymmetry" and physical access issues. * **Asset Access and Valuation:** The RP reported "extreme difficulty" in physically inspecting stores to value **inventory and assets**. In several instances, **NCLT intervention** was required to seek assistance from **local police and administration** to gain access to stores held by landlords. * **Data Non-Cooperation:** Applications under **Section 19** of the IBC remain pending against promoters and statutory auditors for their alleged failure to provide critical financial data, including **lease rental amounts** paid prior to the insolvency date. * **Governance Hurdles:** The company faced delays in regulatory filings due to procedural difficulties in appointing **Independent Directors** (Ms. Nishi Jain and Ms. Priyanka Agarwal) during the CIRP period. | Challenge Area | Impact on Investors/Creditors | | :--- | :--- | | **Information Asymmetry** | Inability to accurately value remaining inventory and leasehold improvements. | | **Litigation Overhang** | Potential for prolonged recovery timelines due to High Court challenges. | | **Asset Recovery** | High dependency on legal and police intervention to secure physical assets. | | **Fraud Allegations** | Risk of total loss of equity value as creditors prioritize recovery via IBC Section 66. |