| Key Financial Ratios of Shoppers Stop (in Rs. Cr.) |
Mar 25 |
Mar 24 |
Mar 23 |
Mar 22 |
Mar 21 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
0.99 |
7.03 |
10.59 |
-4.29 |
-28.38 |
|
| Diluted EPS (Rs.) |
0.99 |
7.00 |
10.51 |
-4.29 |
-28.38 |
|
| Cash EPS (Rs.) |
45.90 |
46.73 |
45.38 |
28.26 |
11.44 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
29.18 |
27.40 |
18.77 |
6.93 |
10.95 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
29.18 |
27.40 |
18.77 |
6.93 |
10.95 |
|
| Revenue from Operations/Share (Rs.) |
420.47 |
392.56 |
366.78 |
229.98 |
159.90 |
|
| PBDIT/Share (Rs.) |
69.28 |
70.28 |
68.57 |
39.90 |
24.54 |
|
| PBIT/Share (Rs.) |
24.37 |
30.58 |
33.77 |
7.50 |
-11.33 |
|
| PBT/Share (Rs.) |
0.64 |
9.50 |
14.52 |
-8.91 |
-31.71 |
|
| Net Profit/Share (Rs.) |
0.99 |
7.03 |
10.58 |
-4.15 |
-24.42 |
|
| NP After MI And SOA / Share (Rs.) |
0.99 |
7.03 |
10.58 |
-4.29 |
-24.42 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
16.47 |
17.90 |
18.69 |
17.35 |
15.34 |
|
| PBIT Margin (%) |
5.79 |
7.78 |
9.20 |
3.26 |
-7.08 |
|
| PBT Margin (%) |
0.15 |
2.41 |
3.95 |
-3.87 |
-19.83 |
|
| Net Profit Margin (%) |
0.23 |
1.78 |
2.88 |
-1.80 |
-15.27 |
|
| NP After MI And SOA Margin (%) |
0.23 |
1.78 |
2.88 |
-1.86 |
-15.27 |
|
| Return on Networth/Equity (%) |
3.39 |
25.63 |
56.36 |
-61.89 |
-223.13 |
|
| Return on Capital Employed (%) |
8.69 |
12.84 |
16.80 |
4.45 |
-6.46 |
|
| Return on Assets (%) |
0.17 |
1.45 |
2.52 |
-1.24 |
-7.59 |
|
| Total Debt/Equity (X) |
1.06 |
0.58 |
0.61 |
2.84 |
1.55 |
|
| Asset Turnover Ratio (%) |
0.81 |
0.87 |
0.95 |
0.68 |
0.45 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
0.85 |
0.81 |
0.80 |
0.77 |
0.80 |
|
| Quick Ratio (X) |
0.17 |
0.18 |
0.18 |
0.25 |
0.27 |
|
| Inventory Turnover Ratio (X) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Dividend Payout Ratio (NP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Dividend Payout Ratio (CP) (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Cash Earnings Retention Ratio (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Coverage Ratios |
|
|
|
|
|
|
| Interest Coverage Ratios (%) |
2.92 |
3.43 |
3.60 |
2.12 |
1.20 |
|
| Interest Coverage Ratios (Post Tax) (%) |
2.92 |
3.43 |
3.60 |
2.12 |
1.20 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
6,354.63 |
8,425.19 |
7,196.86 |
5,290.01 |
2,495.58 |
|
| EV/Net Operating Revenue (X) |
1.37 |
1.95 |
1.79 |
2.10 |
1.43 |
|
| EV/EBITDA (X) |
8.33 |
10.90 |
9.57 |
12.10 |
9.30 |
|
| MarketCap/Net Operating Revenue (X) |
1.30 |
1.92 |
1.77 |
2.03 |
1.34 |
|
| Retention Ratios (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Price/BV (X) |
18.77 |
27.44 |
34.51 |
67.26 |
19.64 |
|
| Price/Net Operating Revenue |
1.30 |
1.92 |
1.77 |
2.03 |
1.34 |
|
| Earnings Yield |
0.00 |
0.01 |
0.02 |
-0.01 |
-0.11 |
|
Source : Dion Global Solutions Limited
