| Quarter | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5,462 | 5,197 | 5,449 | 5,193 | 4,492 | 1,358 | 1,424 | 1,507 | 2,015 | 1,416 | 2,369 | 2,816 | |
Growth YoY Revenue Growth YoY% | 13.3 | 9.7 | -3.3 | -17.8 | -73.9 | -73.9 | -71.0 | -55.1 | 4.2 | 66.3 | 86.9 | |
| 5,175 | 4,550 | 4,753 | 4,480 | 4,493 | 1,508 | 1,443 | 1,620 | 2,304 | 1,810 | 2,723 | 3,137 | |
| 287 | 647 | 696 | 713 | -1 | -150 | -19 | -113 | -289 | -394 | -354 | -321 | |
OPM OPM% | 5.3 | 12.4 | 12.8 | 13.7 | 0.0 | -11.1 | -1.3 | -7.5 | -14.4 | -27.9 | -14.9 | -11.4 |
| 7 | 9 | 21 | 14 | 39 | 111 | 65 | 38 | 42 | 16 | 15 | 11 | |
Interest Expense Interest ExpenseCr | 62 | 245 | 273 | 276 | 231 | 278 | 362 | 403 | 428 | 354 | 365 | 344 |
Depreciation DepreciationCr | 33 | 251 | 279 | 286 | 282 | 245 | 378 | 368 | 392 | 414 | 413 | 409 |
PBT PBTCr | 199 | 159 | 165 | 165 | -475 | -562 | -692 | -847 | -1,067 | -1,147 | -1,117 | -1,063 |
| 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | |
| 199 | 159 | 165 | 165 | -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% | 3.6 | 3.1 | 3.0 | 3.2 | -10.6 | -41.4 | -48.6 | -56.2 | -54.0 | -81.0 | -47.1 | -37.8 |
| 4.0 | 3.2 | 3.3 | 3.3 | -9.1 | -11.1 | -12.3 | -15.6 | -20.1 | -21.1 | -20.6 | -19.6 |
| Quarter | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5,462 | 5,197 | 5,449 | 5,193 | 4,492 | 1,358 | 1,424 | 1,507 | 2,015 | 1,416 | 2,369 | 2,816 | |
Growth YoY Revenue Growth YoY% | 13.3 | 9.7 | -3.3 | -17.8 | -73.9 | -73.9 | -71.0 | -55.1 | 4.2 | 66.3 | 86.9 | |
| 5,175 | 4,550 | 4,753 | 4,480 | 4,493 | 1,508 | 1,443 | 1,620 | 2,304 | 1,810 | 2,723 | 3,137 | |
| 287 | 647 | 696 | 713 | -1 | -150 | -19 | -113 | -289 | -394 | -354 | -321 | |
OPM OPM% | 5.3 | 12.4 | 12.8 | 13.7 | 0.0 | -11.1 | -1.3 | -7.5 | -14.4 | -27.9 | -14.9 | -11.4 |
| 7 | 9 | 21 | 14 | 39 | 111 | 65 | 38 | 42 | 16 | 15 | 11 | |
Interest Expense Interest ExpenseCr | 62 | 245 | 273 | 276 | 231 | 278 | 362 | 403 | 428 | 354 | 365 | 344 |
Depreciation DepreciationCr | 33 | 251 | 279 | 286 | 282 | 245 | 378 | 368 | 392 | 414 | 413 | 409 |
PBT PBTCr | 199 | 159 | 165 | 165 | -475 | -562 | -692 | -847 | -1,067 | -1,147 | -1,117 | -1,063 |
| 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | |
| 199 | 159 | 165 | 165 | -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% | 3.6 | 3.1 | 3.0 | 3.2 | -10.6 | -41.4 | -48.6 | -56.2 | -54.0 | -81.0 | -47.1 | -37.8 |
| 4.0 | 3.2 | 3.3 | 3.3 | -9.1 | -11.1 | -12.3 | -15.6 | -20.1 | -21.1 | -20.6 | -19.6 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | TTM |
|---|---|---|---|---|
Revenue RevenueCr | 20,333 | 20,332 | 6,304 | 8,615 |
Growth Revenue Growth% | 0.0 | -69.0 | -1.9 | |
| 19,296 | 18,276 | 6,876 | 9,974 | |
| 1,036 | 2,056 | -572 | -1,359 | |
OPM OPM% | 5.1 | 10.1 | -9.1 | -15.8 |
| 23 | 83 | 257 | 84 | |
Interest Expense Interest ExpenseCr | 228 | 1,026 | 1,471 | 1,491 |
Depreciation DepreciationCr | 104 | 1,099 | 1,383 | 1,629 |
PBT PBTCr | 727 | 14 | -3,168 | -4,395 |
| 0 | 3 | 21 | 21 | |
PAT PATCr | 727 | 11 | -3,190 | -4,416 |
Growth PAT Growth% | -98.5 | -28,350.8 | -71.2 | |
NPM NPM% | 3.6 | 0.1 | -50.6 | -51.3 |
| 14.5 | 0.2 | -59.0 | -81.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | TTM |
|---|---|---|---|---|
Revenue RevenueCr | 20,333 | 20,332 | 6,304 | 8,615 |
Growth Revenue Growth% | 0.0 | -69.0 | -1.9 | |
| 19,296 | 18,276 | 6,876 | 9,974 | |
| 1,036 | 2,056 | -572 | -1,359 | |
OPM OPM% | 5.1 | 10.1 | -9.1 | -15.8 |
| 23 | 83 | 257 | 84 | |
Interest Expense Interest ExpenseCr | 228 | 1,026 | 1,471 | 1,491 |
Depreciation DepreciationCr | 104 | 1,099 | 1,383 | 1,629 |
PBT PBTCr | 727 | 14 | -3,168 | -4,395 |
| 0 | 3 | 21 | 21 | |
PAT PATCr | 727 | 11 | -3,190 | -4,416 |
Growth PAT Growth% | -98.5 | -28,350.8 | -71.2 | |
NPM NPM% | 3.6 | 0.1 | -50.6 | -51.3 |
| 14.5 | 0.2 | -59.0 | -81.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Sep 2021 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 101 | 105 | 108 | 108 |
Reserves ReservesCr | 3,746 | 3,332 | 985 | -1,329 |
| 6,159 | 10,977 | 12,456 | 14,143 | |
| 581 | 6,377 | 5,475 | 4,805 | |
| 10,587 | 21,538 | 19,025 | 17,727 | |
| 8,168 | 11,718 | 10,023 | 9,776 | |
| 2,419 | 9,820 | 9,002 | 7,951 | |
| 10,587 | 21,538 | 19,025 | 17,727 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Sep 2021 |
|---|---|---|---|---|
Equity Capital Equity CapitalCr | 101 | 105 | 108 | 108 |
Reserves ReservesCr | 3,746 | 3,332 | 985 | -1,329 |
| 6,159 | 10,977 | 12,456 | 14,143 | |
| 581 | 6,377 | 5,475 | 4,805 | |
| 10,587 | 21,538 | 19,025 | 17,727 | |
| 8,168 | 11,718 | 10,023 | 9,776 | |
| 2,419 | 9,820 | 9,002 | 7,951 | |
| 10,587 | 21,538 | 19,025 | 17,727 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|
| -340 | -1,755 | -113 | |
| -760 | -4,405 | -62 | |
| 1,165 | 6,043 | 122 | |
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 | -15,547.7 | 3.5 |
CFO To EBITDA CFO To EBITDA% | -32.8 | -85.4 | 19.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|
| -340 | -1,755 | -113 | |
| -760 | -4,405 | -62 | |
| 1,165 | 6,043 | 122 | |
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 | -15,547.7 | 3.5 |
CFO To EBITDA CFO To EBITDA% | -32.8 | -85.4 | 19.8 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Current |
|---|---|---|---|---|
Market Cap Market CapitalizationCr | 22,798 | 4,153 | 2,316 | 124 |
Price To Earnings Price To Earnings | 31.4 | 357.9 | ||
Price To Sales Price To Sales | 1.1 | 0.2 | 0.4 | 0.0 |
Price To Book Price To Book | 5.9 | 1.2 | 2.1 | -0.1 |
EV To EBITDA EV To EBITDA | 24.2 | 7.1 | -24.6 | |
GPM GPM% | 25.3 | 24.4 | 17.2 | 17.2 |
OPM OPM% | 5.1 | 10.1 | -9.1 | -15.8 |
NPM NPM% | 3.6 | 0.1 | -50.6 | -51.3 |
ROCE ROCE% | 14.9 | 7.4 | -13.1 | -23.9 |
ROE ROE% | 18.9 | 0.3 | -291.6 | 361.8 |
ROA ROA% | 6.9 | 0.1 | -16.8 | -24.9 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Current |
|---|---|---|---|---|
Market Cap Market CapitalizationCr | 22,798 | 4,153 | 2,316 | 124 |
Price To Earnings Price To Earnings | 31.4 | 357.9 | ||
Price To Sales Price To Sales | 1.1 | 0.2 | 0.4 | 0.0 |
Price To Book Price To Book | 5.9 | 1.2 | 2.1 | -0.1 |
EV To EBITDA EV To EBITDA | 24.2 | 7.1 | -24.6 | |
GPM GPM% | 25.3 | 24.4 | 17.2 | 17.2 |
OPM OPM% | 5.1 | 10.1 | -9.1 | -15.8 |
NPM NPM% | 3.6 | 0.1 | -50.6 | -51.3 |
ROCE ROCE% | 14.9 | 7.4 | -13.1 | -23.9 |
ROE ROE% | 18.9 | 0.3 | -291.6 | 361.8 |
ROA ROA% | 6.9 | 0.1 | -16.8 | -24.9 |
Documents — Future Retail Ltd