Stock SHOPERSTOP SHOPPERS STOP LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Shoppers Stop Limited

Equities

SHOPERSTOP

INE498B01024

Department Stores

Market Closed - NSE India S.E.
Other stock markets
 07:43:49 2024-05-03 am EDT 		5-day change 1st Jan Change
731.8 INR -1.36% Intraday chart for Shoppers Stop Limited +2.95% +5.90%
Apr. 30 Transcript : Shoppers Stop Limited, Q4 2024 Earnings Call, Apr 30, 2024
Apr. 30 Shoppers Stop Posts Gains in Fiscal Q4 Consolidated Net Profit MT

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 41,500 16,859 23,512 51,525 71,134 80,464 - -
Enterprise Value (EV) 1 41,500 16,859 23,512 51,525 71,134 83,012 80,464 80,464
P/E ratio 52.7 x -12 x -7.35 x -59.4 x 60.1 x 113 x 62.8 x 38.3 x
Yield 0.16% - - - - 0.14% 0.27% 0.41%
Capitalization / Revenue 1.19 x 0.5 x 1.36 x 2.07 x 1.78 x 1.97 x 1.64 x 1.42 x
EV / Revenue 1.19 x 0.5 x 1.36 x 2.07 x 1.78 x 1.97 x 1.64 x 1.42 x
EV / EBITDA 16.4 x 3.07 x 44.1 x 19.3 x 12.1 x 11.7 x 9.35 x 8.78 x
EV / FCF 46.9 x 4.38 x -32 x 18.3 x 17.1 x 18.8 x 18 x 7.99 x
FCF Yield 2.13% 22.8% -3.13% 5.46% 5.86% 5.33% 5.56% 12.5%
Price to Book 4.24 x 12.3 x 12.9 x 52.4 x 30.7 x 25.6 x 16 x 11.5 x
Nbr of stocks (in thousands) 87,990 87,990 109,359 109,500 109,648 109,961 - -
Reference price 2 471.6 191.6 215.0 470.6 648.8 731.8 731.8 731.8
Announcement Date 4/30/19 6/15/20 5/21/21 4/28/22 4/26/23 4/29/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 34,813 33,810 17,251 24,938 39,984 42,132 48,948 56,656
EBITDA 1 2,533 5,494 533.6 2,675 5,888 7,116 8,602 9,162
EBIT 1 1,182 1,102 -3,313 -844.5 2,072 2,754 3,589 4,803
Operating Margin 3.4% 3.26% -19.21% -3.39% 5.18% 6.54% 7.33% 8.48%
Earnings before Tax (EBT) 1 1,237 -706.6 -3,549 -1,388 1,621 1,011 1,592 2,722
Net income 1 787.5 -1,409 -2,752 -866.8 1,192 738.8 1,191 1,956
Net margin 2.26% -4.17% -15.95% -3.48% 2.98% 1.75% 2.43% 3.45%
EPS 2 8.950 -16.02 -29.24 -7.920 10.80 6.690 11.64 19.08
Free Cash Flow 1 884.3 3,849 -735.6 2,815 4,166 4,426 4,471 10,074
FCF margin 2.54% 11.38% -4.26% 11.29% 10.42% 10.5% 9.13% 17.78%
FCF Conversion (EBITDA) 34.91% 70.05% - 105.21% 70.75% 62.2% 51.97% 109.96%
FCF Conversion (Net income) 112.29% - - - 349.32% 599.01% 375.5% 515.16%
Dividend per Share 2 0.7500 - - - - 1.000 2.000 3.000
Announcement Date 4/30/19 6/15/20 5/21/21 4/28/22 4/26/23 4/29/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 7,076 6,712 2,010 6,316 9,532 7,099 9,419 10,082 11,317 9,165 9,816 10,490 11,924 9,702
EBITDA 1 949.2 955.6 -627.6 706.3 1,829 767.2 1,624 1,672 2,121 1,571 1,723 1,730 2,178 1,569
EBIT - - - - - - - - - - - - - -
Operating Margin - - - - - - - - - - - - - -
Earnings before Tax (EBT) 1 -279.3 -372.3 -1,523 -40.7 665.7 -490 323.3 249.5 851 197.1 204.3 239.5 682 74
Net income 1 -207.1 -370.9 -1,177 -30.3 501.8 -161 227.9 181.4 620.6 162.5 149.4 124.2 512 60
Net margin -2.93% -5.53% -58.58% -0.48% 5.26% -2.27% 2.42% 1.8% 5.48% 1.77% 1.52% 1.18% 4.29% 0.62%
EPS - - - - - - - 1.660 - 1.470 - - - -
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 1/15/21 5/21/21 7/29/21 10/20/21 1/20/22 4/28/22 7/26/22 10/19/22 1/23/23 4/26/23 7/24/23 - - -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt - - - - - - - -
Net Cash position - - - - - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 884 3,849 -736 2,815 4,166 4,426 4,471 10,075
ROE (net income / shareholders' equity) 8.16% -21.7% -173% -51.2% 73.1% 26.6% 31.3% 34.8%
ROA (Net income/ Total Assets) - - - - 2.88% 5.2% - -
Assets 1 - - - - 41,396 13,506 - -
Book Value Per Share 2 111.0 15.50 16.60 8.980 21.20 29.50 45.70 63.90
Cash Flow per Share 2 - - - - 50.90 38.90 - -
Capex 1 1,137 1,795 834 1,077 1,456 1,738 3,335 3,130
Capex / Sales 3.27% 5.31% 4.84% 4.32% 3.64% 4.13% 6.81% 5.52%
Announcement Date 4/30/19 6/15/20 5/21/21 4/28/22 4/26/23 4/29/24 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Shoppers Stop Limited

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

EPS Revisions

Estimates Revisions

Quarterly revenue - Rate of surprise

Company calendar

Sector Other Department Stores

1st Jan change Capi.
SHOPPERS STOP LIMITED Stock Shoppers Stop Limited
+5.90% 965M
WESFARMERS LIMITED Stock Wesfarmers Limited
+19.76% 51.26B
EL PUERTO DE LIVERPOOL, S.A.B. DE C.V. Stock El Puerto de Liverpool, S.A.B. de C.V.
+22.73% 11.74B
FIVE BELOW, INC. Stock Five Below, Inc.
-32.07% 7.99B
ZHEJIANG CHINA COMMODITIES CITY GROUP CO., LTD. Stock Zhejiang China Commodities City Group Co., Ltd.
+19.54% 6.63B
CENTRAL RETAIL CORPORATION Stock Central Retail Corporation
-21.34% 5.28B
RYOHIN KEIKAKU CO., LTD. Stock Ryohin Keikaku Co., Ltd.
+5.95% 4.32B
WOOLWORTHS HOLDINGS LIMITED Stock Woolworths Holdings Limited
-16.47% 2.95B
MAGAZINE LUIZA S.A. Stock Magazine Luiza S.A.
-27.31% 2.27B
IZUMI CO., LTD. Stock Izumi Co., Ltd.
-1.66% 1.66B
Other Department Stores
  1. Stock Market
  2. Equities
  3. SHOPERSTOP Stock
  4. Financials Shoppers Stop Limited