SHOPPERS STOP
|
SHOPPERS STOP Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹4,555 Cr | ₹4,413 Cr | ₹2,757 Cr | ₹2,445 Cr | ₹4,762 Cr |
| Sales | ₹4,487 Cr | ₹4,351 Cr | ₹2,729 Cr | ₹2,426 Cr | ₹4,710 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹58 Cr | ₹54 Cr | ₹22 Cr | ₹9.18 Cr | ₹50 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹10.00 Cr | ₹8.58 Cr | ₹5.69 Cr | ₹9.01 Cr | ₹3.12 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹4,317 Cr | ₹4,022 Cr | ₹2,519 Cr | ₹1,749 Cr | ₹3,464 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-187 Cr | ₹-496 Cr | ₹-158 Cr | ₹383 Cr | ₹-167 Cr |
| Raw Material Consumed | ₹2,731 Cr | ₹2,824 Cr | ₹1,664 Cr | ₹693 Cr | ₹2,174 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹2,731 Cr | ₹2,824 Cr | ₹1,664 Cr | ₹693 Cr | ₹2,174 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹121 Cr | ₹111 Cr | ₹73 Cr | ₹64 Cr | ₹99 Cr |
| Electricity & Power | ₹121 Cr | ₹111 Cr | ₹73 Cr | ₹64 Cr | ₹99 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹393 Cr | ₹352 Cr | ₹273 Cr | ₹265 Cr | ₹335 Cr |
| Salaries, Wages & Bonus | ₹352 Cr | ₹311 Cr | ₹248 Cr | ₹243 Cr | ₹304 Cr |
| Contributions to EPF & Pension Funds | ₹23 Cr | ₹21 Cr | ₹17 Cr | ₹18 Cr | ₹22 Cr |
| Workmen and Staff Welfare Expenses | ₹9.11 Cr | ₹8.78 Cr | ₹5.49 Cr | ₹2.68 Cr | ₹8.60 Cr |
| Other Employees Cost | ₹9.36 Cr | ₹12 Cr | ₹1.66 Cr | ₹1.44 Cr | ₹0.55 Cr |
| Operating Expenses | ₹207 Cr | ₹228 Cr | ₹171 Cr | ₹126 Cr | ₹115 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹143 Cr | ₹127 Cr | ₹113 Cr | ₹104 Cr | ₹115 Cr |
| Packing Material Consumed | - | ₹0.04 Cr | - | - | - |
| Other Mfg Exp | ₹64 Cr | ₹100 Cr | ₹58 Cr | ₹22 Cr | - |
| General and Administration Expenses | ₹147 Cr | ₹126 Cr | ₹99 Cr | ₹92 Cr | ₹204 Cr |
| Rent , Rates & Taxes | ₹5.59 Cr | ₹4.27 Cr | ₹2.81 Cr | ₹7.12 Cr | ₹5.92 Cr |
| Insurance | - | - | - | - | - |
| Printing and stationery | ₹66 Cr | ₹57 Cr | ₹59 Cr | ₹44 Cr | ₹42 Cr |
| Professional and legal fees | ₹7.72 Cr | ₹8.16 Cr | ₹6.06 Cr | ₹12 Cr | ₹27 Cr |
| Traveling and conveyance | ₹17 Cr | ₹13 Cr | ₹4.18 Cr | ₹1.89 Cr | ₹15 Cr |
| Other Administration | ₹50 Cr | ₹44 Cr | ₹27 Cr | ₹27 Cr | ₹114 Cr |
| Selling and Distribution Expenses | ₹87 Cr | ₹68 Cr | ₹42 Cr | ₹22 Cr | ₹60 Cr |
| Advertisement & Sales Promotion | ₹75 Cr | ₹68 Cr | ₹42 Cr | ₹22 Cr | ₹60 Cr |
| Sales Commissions & Incentives | ₹12 Cr | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹82 Cr | ₹96 Cr | ₹71 Cr | ₹48 Cr | ₹69 Cr |
| Bad debts /advances written off | ₹4.83 Cr | ₹7.33 Cr | - | - | - |
| Provision for doubtful debts | ₹2.14 Cr | ₹7.09 Cr | ₹7.15 Cr | ₹0.45 Cr | ₹1.66 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹0.76 Cr | - | ₹0.55 Cr |
| Losson foreign exchange fluctuations | - | ₹0.24 Cr | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹75 Cr | ₹82 Cr | ₹63 Cr | ₹47 Cr | ₹67 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹3,581 Cr | ₹3,311 Cr | ₹2,234 Cr | ₹1,694 Cr | ₹2,888 Cr |
| Operating Profit (Excl OI) | ₹736 Cr | ₹711 Cr | ₹284 Cr | ₹55 Cr | ₹576 Cr |
| Other Income | ₹61 Cr | ₹64 Cr | ₹168 Cr | ₹224 Cr | ₹34 Cr |
| Interest Received | ₹14 Cr | ₹12 Cr | ₹18 Cr | ₹14 Cr | ₹12 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.47 Cr | ₹0.35 Cr | ₹0.01 Cr | ₹0.42 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹4.83 Cr | ₹7.33 Cr | - | - | ₹0.03 Cr |
| Foreign Exchange Gains | ₹0.38 Cr | - | - | - | ₹0.25 Cr |
| Others | ₹42 Cr | ₹44 Cr | ₹149 Cr | ₹210 Cr | ₹22 Cr |
| Operating Profit | ₹797 Cr | ₹776 Cr | ₹452 Cr | ₹280 Cr | ₹610 Cr |
| Interest | ₹249 Cr | ₹233 Cr | ₹222 Cr | ₹234 Cr | ₹222 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹12 Cr | ₹13 Cr | ₹27 Cr | ₹34 Cr | ₹7.41 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.23 Cr | ₹0.40 Cr | ₹0.77 Cr | ₹0.45 Cr | ₹25 Cr |
| Other Interest | ₹238 Cr | ₹219 Cr | ₹194 Cr | ₹200 Cr | ₹190 Cr |
| PBDT | ₹548 Cr | ₹543 Cr | ₹230 Cr | ₹45 Cr | ₹388 Cr |
| Depreciation | ₹437 Cr | ₹382 Cr | ₹355 Cr | ₹392 Cr | ₹450 Cr |
| Profit Before Taxation & Exceptional Items | ₹111 Cr | ₹161 Cr | ₹-124 Cr | ₹-347 Cr | ₹-62 Cr |
| Exceptional Income / Expenses | ₹-6.49 Cr | ₹-2.00 Cr | ₹27 Cr | - | ₹-9.65 Cr |
| Profit Before Tax | ₹104 Cr | ₹159 Cr | ₹-98 Cr | ₹-347 Cr | ₹-72 Cr |
| Provision for Tax | ₹27 Cr | ₹43 Cr | ₹-52 Cr | ₹-80 Cr | ₹70 Cr |
| Current Income Tax | ₹0.21 Cr | - | - | - | ₹25 Cr |
| Deferred Tax | ₹27 Cr | ₹43 Cr | ₹-32 Cr | ₹-78 Cr | ₹45 Cr |
| Other taxes | - | ₹0.31 Cr | ₹-21 Cr | ₹-1.48 Cr | - |
| Profit After Tax | ₹77 Cr | ₹116 Cr | ₹-45 Cr | ₹-267 Cr | ₹-142 Cr |
| Extra items | - | - | - | - | ₹0.01 Cr |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | ₹-1.58 Cr | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹77 Cr | ₹116 Cr | ₹-47 Cr | ₹-267 Cr | ₹-142 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-831 Cr | ₹-947 Cr | ₹-900 Cr | ₹-657 Cr | ₹192 Cr |
| Appropriations | ₹-754 Cr | ₹-831 Cr | ₹-947 Cr | ₹-924 Cr | ₹50 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-9.82 Cr | ₹-0.50 Cr | ₹0.22 Cr | ₹-24 Cr | ₹707 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹7.03 | ₹10.58 | ₹-4.29 | ₹-24.42 | ₹-16.14 |
| Adjusted EPS | ₹7.03 | ₹10.58 | ₹-4.29 | ₹-24.42 | ₹-15.33 |
Compare Income Statement of peers of SHOPPERS STOP
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHOPPERS STOP | ₹5,520.4 Cr | -4.5% | -3.8% | -23.6% | Stock Analytics | |
| AVENUE SUPERMARTS | ₹270,464.0 Cr | -1.5% | -6.6% | 4.8% | Stock Analytics | |
| TRENT | ₹167,534.0 Cr | -0.3% | -2.5% | -36.7% | Stock Analytics | |
| METRO BRANDS | ₹31,416.4 Cr | 0.6% | -7.5% | -3.8% | Stock Analytics | |
| ADITYA BIRLA FASHION AND RETAIL | ₹10,411.0 Cr | 1.4% | -1.3% | -73.3% | Stock Analytics | |
| REDTAPE | ₹7,800.1 Cr | 7.1% | -3.4% | -36.7% | Stock Analytics | |
SHOPPERS STOP Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHOPPERS STOP | -4.5% |
-3.8% |
-23.6% |
| SENSEX | -0.9% |
4.6% |
5% |
You may also like the below Video Courses