| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,039 | 1,238 | 1,046 | 1,069 | 1,115 | 1,379 | 1,064 | 1,161 | 1,257 | 1,416 | 1,210 | 1,291 | |
Growth YoY Revenue Growth YoY% | 2.6 | 8.8 | 13.3 | 7.6 | 7.3 | 11.5 | 1.7 | 8.6 | 12.7 | 2.6 | 13.7 | 11.2 |
| 878 | 1,020 | 880 | 926 | 965 | 1,134 | 894 | 990 | 1,086 | 1,198 | 1,026 | 1,104 | |
| 161 | 217 | 167 | 143 | 150 | 246 | 170 | 172 | 170 | 218 | 184 | 187 | |
OPM OPM% | 15.5 | 17.6 | 15.9 | 13.4 | 13.4 | 17.8 | 16.0 | 14.8 | 13.6 | 15.4 | 15.2 | 14.5 |
| 6 | 3 | 33 | 4 | 8 | 23 | 20 | 10 | 10 | 6 | 7 | 5 | |
Interest Expense Interest ExpenseCr | 55 | 59 | 58 | 61 | 65 | 65 | 70 | 73 | 73 | 72 | 72 | 74 |
Depreciation DepreciationCr | 108 | 111 | 112 | 117 | 122 | 130 | 125 | 129 | 134 | 133 | 144 | 138 |
PBT PBTCr | 3 | 51 | 30 | -32 | -29 | 73 | -5 | -21 | -27 | 20 | -25 | -19 |
| 1 | 14 | 7 | -9 | -8 | 21 | -7 | -5 | -7 | 4 | -9 | -5 | |
| 3 | 37 | 23 | -23 | -21 | 52 | 2 | -16 | -20 | 16 | -16 | -14 | |
Growth YoY PAT Growth YoY% | -83.2 | -41.3 | 62.5 | -256.8 | -854.2 | 41.7 | -91.4 | 30.7 | 2.3 | -69.1 | -921.6 | 9.5 |
NPM NPM% | 0.3 | 3.0 | 2.2 | -2.1 | -1.9 | 3.8 | 0.2 | -1.4 | -1.6 | 1.1 | -1.4 | -1.1 |
| 0.3 | 3.4 | 2.1 | -2.1 | -1.9 | 4.8 | 0.2 | -1.4 | -1.8 | 1.5 | -1.5 | -1.3 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,039 | 1,238 | 1,046 | 1,069 | 1,115 | 1,379 | 1,064 | 1,161 | 1,257 | 1,416 | 1,210 | 1,291 | |
Growth YoY Revenue Growth YoY% | 2.6 | 8.8 | 13.3 | 7.6 | 7.3 | 11.5 | 1.7 | 8.6 | 12.7 | 2.6 | 13.7 | 11.2 |
| 878 | 1,020 | 880 | 926 | 965 | 1,134 | 894 | 990 | 1,086 | 1,198 | 1,026 | 1,104 | |
| 161 | 217 | 167 | 143 | 150 | 246 | 170 | 172 | 170 | 218 | 184 | 187 | |
OPM OPM% | 15.5 | 17.6 | 15.9 | 13.4 | 13.4 | 17.8 | 16.0 | 14.8 | 13.6 | 15.4 | 15.2 | 14.5 |
| 6 | 3 | 33 | 4 | 8 | 23 | 20 | 10 | 10 | 6 | 7 | 5 | |
Interest Expense Interest ExpenseCr | 55 | 59 | 58 | 61 | 65 | 65 | 70 | 73 | 73 | 72 | 72 | 74 |
Depreciation DepreciationCr | 108 | 111 | 112 | 117 | 122 | 130 | 125 | 129 | 134 | 133 | 144 | 138 |
PBT PBTCr | 3 | 51 | 30 | -32 | -29 | 73 | -5 | -21 | -27 | 20 | -25 | -19 |
| 1 | 14 | 7 | -9 | -8 | 21 | -7 | -5 | -7 | 4 | -9 | -5 | |
| 3 | 37 | 23 | -23 | -21 | 52 | 2 | -16 | -20 | 16 | -16 | -14 | |
Growth YoY PAT Growth YoY% | -83.2 | -41.3 | 62.5 | -256.8 | -854.2 | 41.7 | -91.4 | 30.7 | 2.3 | -69.1 | -921.6 | 9.5 |
NPM NPM% | 0.3 | 3.0 | 2.2 | -2.1 | -1.9 | 3.8 | 0.2 | -1.4 | -1.6 | 1.1 | -1.4 | -1.1 |
| 0.3 | 3.4 | 2.1 | -2.1 | -1.9 | 4.8 | 0.2 | -1.4 | -1.8 | 1.5 | -1.5 | -1.3 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4,432 | 3,757 | 3,697 | 3,578 | 3,464 | 1,749 | 2,519 | 4,022 | 4,317 | 4,628 | 5,043 | 5,174 |
Growth Revenue Growth% | 3.4 | -15.2 | -1.6 | -3.2 | -3.2 | -49.5 | 44.0 | 59.7 | 7.3 | 7.2 | 9.0 | 9.6 |
| 4,253 | 3,565 | 3,485 | 3,332 | 2,912 | 1,705 | 2,249 | 3,327 | 3,600 | 3,919 | 4,299 | 4,414 | |
| 179 | 192 | 211 | 246 | 551 | 44 | 269 | 695 | 717 | 708 | 744 | 760 | |
OPM OPM% | 4.0 | 5.1 | 5.7 | 6.9 | 15.9 | 2.5 | 10.7 | 17.3 | 16.6 | 15.3 | 14.8 | 14.7 |
| 29 | 18 | 233 | 19 | 25 | 224 | 195 | 55 | 49 | 54 | 33 | 29 | |
Interest Expense Interest ExpenseCr | 85 | 60 | 38 | 14 | 197 | 223 | 207 | 209 | 225 | 261 | 289 | 290 |
Depreciation DepreciationCr | 130 | 119 | 115 | 141 | 450 | 392 | 355 | 382 | 437 | 494 | 541 | 549 |
PBT PBTCr | -7 | 32 | 291 | 110 | -72 | -347 | -98 | 159 | 104 | 7 | -53 | -51 |
| 33 | 20 | 18 | 45 | 70 | -80 | -52 | 43 | 27 | -4 | -17 | -16 | |
PAT PATCr | -40 | 12 | 274 | 65 | -142 | -267 | -45 | 116 | 77 | 11 | -36 | -35 |
Growth PAT Growth% | -182.2 | 129.5 | 2,202.7 | -76.3 | -318.6 | -88.1 | 83.0 | 355.4 | -33.4 | -85.9 | -431.4 | -293.4 |
NPM NPM% | -0.9 | 0.3 | 7.4 | 1.8 | -4.1 | -15.3 | -1.8 | 2.9 | 1.8 | 0.2 | -0.7 | -0.7 |
| 0.3 | -4.2 | 27.4 | 7.0 | -15.3 | -28.4 | -4.3 | 10.6 | 7.0 | 1.0 | -3.3 | -3.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 4,432 | 3,757 | 3,697 | 3,578 | 3,464 | 1,749 | 2,519 | 4,022 | 4,317 | 4,628 | 5,043 | 5,174 |
Growth Revenue Growth% | 3.4 | -15.2 | -1.6 | -3.2 | -3.2 | -49.5 | 44.0 | 59.7 | 7.3 | 7.2 | 9.0 | 9.6 |
| 4,253 | 3,565 | 3,485 | 3,332 | 2,912 | 1,705 | 2,249 | 3,327 | 3,600 | 3,919 | 4,299 | 4,414 | |
| 179 | 192 | 211 | 246 | 551 | 44 | 269 | 695 | 717 | 708 | 744 | 760 | |
OPM OPM% | 4.0 | 5.1 | 5.7 | 6.9 | 15.9 | 2.5 | 10.7 | 17.3 | 16.6 | 15.3 | 14.8 | 14.7 |
| 29 | 18 | 233 | 19 | 25 | 224 | 195 | 55 | 49 | 54 | 33 | 29 | |
Interest Expense Interest ExpenseCr | 85 | 60 | 38 | 14 | 197 | 223 | 207 | 209 | 225 | 261 | 289 | 290 |
Depreciation DepreciationCr | 130 | 119 | 115 | 141 | 450 | 392 | 355 | 382 | 437 | 494 | 541 | 549 |
PBT PBTCr | -7 | 32 | 291 | 110 | -72 | -347 | -98 | 159 | 104 | 7 | -53 | -51 |
| 33 | 20 | 18 | 45 | 70 | -80 | -52 | 43 | 27 | -4 | -17 | -16 | |
PAT PATCr | -40 | 12 | 274 | 65 | -142 | -267 | -45 | 116 | 77 | 11 | -36 | -35 |
Growth PAT Growth% | -182.2 | 129.5 | 2,202.7 | -76.3 | -318.6 | -88.1 | 83.0 | 355.4 | -33.4 | -85.9 | -431.4 | -293.4 |
NPM NPM% | -0.9 | 0.3 | 7.4 | 1.8 | -4.1 | -15.3 | -1.8 | 2.9 | 1.8 | 0.2 | -0.7 | -0.7 |
| 0.3 | -4.2 | 27.4 | 7.0 | -15.3 | -28.4 | -4.3 | 10.6 | 7.0 | 1.0 | -3.3 | -3.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 42 | 42 | 44 | 44 | 44 | 55 | 55 | 55 | 55 | 55 | 55 |
Reserves ReservesCr | 473 | 437 | 860 | 871 | 23 | 65 | 21 | 151 | 246 | 266 | 236 |
| 1,060 | 1,201 | 839 | 1,558 | 1,936 | 1,600 | 1,939 | 2,400 | 2,676 | 3,009 | 3,192 | |
| 458 | 371 | 45 | 3 | 2,078 | 1,796 | 1,767 | 1,998 | 2,317 | 2,764 | 2,808 | |
| 2,032 | 2,056 | 1,788 | 2,476 | 4,081 | 3,516 | 3,783 | 4,603 | 5,294 | 6,095 | 6,291 | |
| 731 | 717 | 598 | 1,409 | 1,674 | 1,284 | 1,495 | 1,921 | 2,173 | 2,560 | 2,711 | |
| 1,301 | 1,339 | 1,189 | 1,067 | 2,406 | 2,232 | 2,288 | 2,683 | 3,121 | 3,535 | 3,580 | |
| 2,032 | 2,056 | 1,788 | 2,476 | 4,081 | 3,516 | 3,783 | 4,603 | 5,294 | 6,095 | 6,291 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 42 | 42 | 44 | 44 | 44 | 55 | 55 | 55 | 55 | 55 | 55 |
Reserves ReservesCr | 473 | 437 | 860 | 871 | 23 | 65 | 21 | 151 | 246 | 266 | 236 |
| 1,060 | 1,201 | 839 | 1,558 | 1,936 | 1,600 | 1,939 | 2,400 | 2,676 | 3,009 | 3,192 | |
| 458 | 371 | 45 | 3 | 2,078 | 1,796 | 1,767 | 1,998 | 2,317 | 2,764 | 2,808 | |
| 2,032 | 2,056 | 1,788 | 2,476 | 4,081 | 3,516 | 3,783 | 4,603 | 5,294 | 6,095 | 6,291 | |
| 731 | 717 | 598 | 1,409 | 1,674 | 1,284 | 1,495 | 1,921 | 2,173 | 2,560 | 2,711 | |
| 1,301 | 1,339 | 1,189 | 1,067 | 2,406 | 2,232 | 2,288 | 2,683 | 3,121 | 3,535 | 3,580 | |
| 2,032 | 2,056 | 1,788 | 2,476 | 4,081 | 3,516 | 3,783 | 4,603 | 5,294 | 6,095 | 6,291 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 155 | 64 | 298 | 202 | 576 | -3 | 383 | 543 | 561 | 549 | 838 | |
| -172 | -111 | -35 | -125 | -284 | -24 | -102 | -29 | -111 | 0 | -129 | |
| 11 | -10 | -171 | -63 | -433 | 167 | -270 | -537 | -479 | 0 | -675 | |
Net Cash Flow Net Cash FlowCr | -6 | -57 | 92 | 13 | -141 | 140 | 11 | -23 | -29 | 0 | 34 |
Free Cash Flow Free Cash FlowCr | -17 | -47 | 184 | 89 | 395 | -85 | 276 | 399 | 388 | 369 | 703 |
CFO To PAT CFO To PAT% | -385.7 | 538.4 | 108.8 | 311.0 | -405.6 | 1.1 | -842.5 | 468.4 | 726.6 | 5,036.9 | -2,321.1 |
CFO To EBITDA CFO To EBITDA% | 86.8 | 33.3 | 140.9 | 82.3 | 104.5 | -6.7 | 142.1 | 78.2 | 78.3 | 77.4 | 112.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 155 | 64 | 298 | 202 | 576 | -3 | 383 | 543 | 561 | 549 | 838 | |
| -172 | -111 | -35 | -125 | -284 | -24 | -102 | -29 | -111 | 0 | -129 | |
| 11 | -10 | -171 | -63 | -433 | 167 | -270 | -537 | -479 | 0 | -675 | |
Net Cash Flow Net Cash FlowCr | -6 | -57 | 92 | 13 | -141 | 140 | 11 | -23 | -29 | 0 | 34 |
Free Cash Flow Free Cash FlowCr | -17 | -47 | 184 | 89 | 395 | -85 | 276 | 399 | 388 | 369 | 703 |
CFO To PAT CFO To PAT% | -385.7 | 538.4 | 108.8 | 311.0 | -405.6 | 1.1 | -842.5 | 468.4 | 726.6 | 5,036.9 | -2,321.1 |
CFO To EBITDA CFO To EBITDA% | 86.8 | 33.3 | 140.9 | 82.3 | 104.5 | -6.7 | 142.1 | 78.2 | 78.3 | 77.4 | 112.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,043 | 3,027 | 4,651 | 4,147 | 1,702 | 2,351 | 5,106 | 7,101 | 8,267 | 6,028 | 3,190 | 4,340 |
Price To Earnings Price To Earnings | 1,257.2 | 19.1 | 63.9 | 61.2 | 107.0 | 553.3 | ||||||
Price To Sales Price To Sales | 0.7 | 0.8 | 1.3 | 1.2 | 0.5 | 1.3 | 2.0 | 1.8 | 1.9 | 1.3 | 0.6 | 0.8 |
Price To Book Price To Book | 5.9 | 6.3 | 5.1 | 4.5 | 25.6 | 19.6 | 67.3 | 34.5 | 27.4 | 18.8 | 11.0 | 14.9 |
EV To EBITDA EV To EBITDA | 20.5 | 18.9 | 22.4 | 16.9 | 7.2 | 100.0 | 26.7 | 13.6 | 15.4 | 13.2 | 8.7 | 10.1 |
GPM GPM% | 30.0 | 32.0 | 33.0 | 35.8 | 35.4 | 28.2 | 32.4 | 35.7 | 34.4 | 34.3 | 33.4 | 33.4 |
OPM OPM% | 4.0 | 5.1 | 5.7 | 6.9 | 15.9 | 2.5 | 10.7 | 17.3 | 16.6 | 15.3 | 14.8 | 14.7 |
NPM NPM% | -0.9 | 0.3 | 7.4 | 1.8 | -4.1 | -15.3 | -1.8 | 2.9 | 1.8 | 0.2 | -0.7 | -0.7 |
ROCE ROCE% | 6.8 | 8.3 | 33.4 | 13.1 | 5.4 | -5.6 | 5.0 | 14.3 | 10.7 | 7.4 | 6.6 | 6.6 |
ROE ROE% | -7.8 | 2.5 | 30.3 | 7.1 | -213.1 | -223.1 | -59.8 | 56.3 | 25.6 | 3.4 | -12.4 | -12.4 |
ROA ROA% | -2.0 | 0.6 | 15.3 | 2.6 | -3.5 | -7.6 | -1.2 | 2.5 | 1.5 | 0.2 | -0.6 | -0.6 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 3,043 | 3,027 | 4,651 | 4,147 | 1,702 | 2,351 | 5,106 | 7,101 | 8,267 | 6,028 | 3,190 | 4,340 |
Price To Earnings Price To Earnings | 1,257.2 | 19.1 | 63.9 | 61.2 | 107.0 | 553.3 | ||||||
Price To Sales Price To Sales | 0.7 | 0.8 | 1.3 | 1.2 | 0.5 | 1.3 | 2.0 | 1.8 | 1.9 | 1.3 | 0.6 | 0.8 |
Price To Book Price To Book | 5.9 | 6.3 | 5.1 | 4.5 | 25.6 | 19.6 | 67.3 | 34.5 | 27.4 | 18.8 | 11.0 | 14.9 |
EV To EBITDA EV To EBITDA | 20.5 | 18.9 | 22.4 | 16.9 | 7.2 | 100.0 | 26.7 | 13.6 | 15.4 | 13.2 | 8.7 | 10.1 |
GPM GPM% | 30.0 | 32.0 | 33.0 | 35.8 | 35.4 | 28.2 | 32.4 | 35.7 | 34.4 | 34.3 | 33.4 | 33.4 |
OPM OPM% | 4.0 | 5.1 | 5.7 | 6.9 | 15.9 | 2.5 | 10.7 | 17.3 | 16.6 | 15.3 | 14.8 | 14.7 |
NPM NPM% | -0.9 | 0.3 | 7.4 | 1.8 | -4.1 | -15.3 | -1.8 | 2.9 | 1.8 | 0.2 | -0.7 | -0.7 |
ROCE ROCE% | 6.8 | 8.3 | 33.4 | 13.1 | 5.4 | -5.6 | 5.0 | 14.3 | 10.7 | 7.4 | 6.6 | 6.6 |
ROE ROE% | -7.8 | 2.5 | 30.3 | 7.1 | -213.1 | -223.1 | -59.8 | 56.3 | 25.6 | 3.4 | -12.4 | -12.4 |
ROA ROA% | -2.0 | 0.6 | 15.3 | 2.6 | -3.5 | -7.6 | -1.2 | 2.5 | 1.5 | 0.2 | -0.6 | -0.6 |
Documents — Shoppers Stop Ltd
Concall Transcript Summaries — Shoppers Stop Ltd