| 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.) |
0.61 |
6.73 |
10.88 |
-7.92 |
-29.24 |
|
| Diluted EPS (Rs.) |
0.61 |
6.69 |
10.80 |
-7.92 |
-29.24 |
|
| Cash EPS (Rs.) |
45.28 |
46.38 |
45.67 |
24.22 |
10.01 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
30.85 |
29.45 |
21.13 |
8.97 |
16.61 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
30.85 |
29.45 |
21.13 |
8.97 |
16.61 |
|
| Dividend / Share(Rs.) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Revenue from Operations/Share (Rs.) |
403.02 |
383.15 |
364.61 |
227.70 |
157.72 |
|
| PBDIT/Share (Rs.) |
68.25 |
69.78 |
68.84 |
39.59 |
24.88 |
|
| PBIT/Share (Rs.) |
23.58 |
30.11 |
34.04 |
7.45 |
-10.29 |
|
| PBT/Share (Rs.) |
0.14 |
9.19 |
14.78 |
-12.67 |
-32.45 |
|
| Net Profit/Share (Rs.) |
0.61 |
6.72 |
10.87 |
-7.91 |
-25.16 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
16.93 |
18.21 |
18.87 |
17.38 |
15.77 |
|
| PBIT Margin (%) |
5.85 |
7.85 |
9.33 |
3.27 |
-6.52 |
|
| PBT Margin (%) |
0.03 |
2.39 |
4.05 |
-5.56 |
-20.57 |
|
| Net Profit Margin (%) |
0.15 |
1.75 |
2.98 |
-3.47 |
-15.95 |
|
| Return on Networth / Equity (%) |
1.98 |
22.81 |
51.46 |
-88.19 |
-151.49 |
|
| Return on Capital Employed (%) |
8.38 |
12.55 |
16.74 |
4.37 |
-5.71 |
|
| Return on Assets (%) |
0.11 |
1.41 |
2.59 |
-2.29 |
-7.82 |
|
| Total Debt/Equity (X) |
0.77 |
0.39 |
0.45 |
1.97 |
0.83 |
|
| Asset Turnover Ratio (%) |
0.79 |
0.86 |
0.95 |
0.68 |
0.46 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
0.84 |
0.80 |
0.80 |
0.78 |
0.82 |
|
| Quick Ratio (X) |
0.17 |
0.18 |
0.17 |
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 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
6,277.45 |
8,376.48 |
7,180.81 |
5,268.71 |
2,460.14 |
|
| EV/Net Operating Revenue (X) |
1.42 |
1.99 |
1.80 |
2.11 |
1.43 |
|
| EV/EBITDA (X) |
8.36 |
10.92 |
9.51 |
12.15 |
9.04 |
|
| MarketCap/Net Operating Revenue (X) |
1.36 |
1.96 |
1.78 |
2.05 |
1.36 |
|
| Retention Ratios (%) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
| Price/BV (X) |
17.75 |
25.53 |
30.65 |
51.96 |
12.94 |
|
| Price/Net Operating Revenue |
1.36 |
1.96 |
1.78 |
2.05 |
1.36 |
|
| Earnings Yield |
0.00 |
0.01 |
0.02 |
-0.02 |
-0.12 |
|
Source : Dion Global Solutions Limited
