Shoppers Stop Ltd
NSE:SHOPERSTOP

Watchlist Manager
Shoppers Stop Ltd Logo
Shoppers Stop Ltd
NSE:SHOPERSTOP
Watchlist
Price: 653.6 INR -0.55% Market Closed
Market Cap: 71.9B INR
Have any thoughts about
Shoppers Stop Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

44.7B
+2%
Revenue
Growth Rates:
1 Year
+9%
3 Years
+99%
5 Years
+26%
7 Years
-
10 Years
-
2.1B
-10%
Operating Income
Growth Rates:
1 Year
-24%
3 Years
-
5 Years
+26%
7 Years
-
10 Years
-
167.2m
-58%
Net Income
Growth Rates:
1 Year
-82%
3 Years
-
5 Years
-58%
7 Years
-
10 Years
-

Earnings Waterfall
Shoppers Stop Ltd

Revenue
44.7B INR
Cost of Revenue
-26.7B INR
Gross Profit
18B INR
Operating Expenses
-15.8B INR
Operating Income
2.1B INR
Other Expenses
-2B INR
Net Income
167.2m INR

Income Statement
Shoppers Stop Ltd

Rotate your device to view
Income Statement
Currency: INR
Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
12 475
N/A
12 908
+3%
13 073
+1%
13 115
+0%
13 457
+3%
13 873
+3%
14 583
+5%
15 236
+4%
17 256
+13%
19 778
+15%
22 102
+12%
24 479
+11%
25 775
+5%
26 747
+4%
27 876
+4%
8 507
-69%
17 404
+105%
27 653
+59%
35 779
+29%
35 812
+0%
35 580
-1%
35 521
0%
34 639
-2%
26 655
-23%
20 960
-21%
17 930
-14%
17 490
-2%
18 987
+9%
22 438
+18%
24 859
+11%
25 188
+1%
32 619
+30%
36 325
+11%
38 115
+5%
40 221
+6%
40 673
+1%
40 937
+1%
41 942
+2%
43 166
+3%
43 923
+2%
44 680
+2%
Gross Profit
Cost of Revenue
(7 786)
(7 967)
(8 148)
(8 182)
(8 388)
(8 592)
(9 021)
(9 409)
(10 881)
(12 828)
(14 497)
(16 203)
(17 053)
(17 695)
(18 460)
(5 032)
(10 252)
(16 261)
(21 752)
(20 623)
(20 458)
(20 262)
(21 055)
(15 563)
(12 511)
(11 083)
(11 050)
(11 631)
(13 555)
(14 816)
(15 127)
(19 268)
(21 269)
(22 313)
(23 284)
(23 532)
(23 737)
(24 502)
(25 442)
(26 102)
(26 689)
Gross Profit
4 689
N/A
4 941
+5%
4 925
0%
4 933
+0%
5 069
+3%
5 281
+4%
5 562
+5%
5 827
+5%
6 375
+9%
6 950
+9%
7 605
+9%
8 276
+9%
8 722
+5%
9 052
+4%
9 416
+4%
3 475
-63%
7 152
+106%
11 392
+59%
14 027
+23%
15 189
+8%
15 122
0%
15 259
+1%
13 584
-11%
11 091
-18%
8 448
-24%
6 846
-19%
6 440
-6%
7 357
+14%
8 884
+21%
10 044
+13%
10 060
+0%
13 352
+33%
15 057
+13%
15 803
+5%
16 938
+7%
17 141
+1%
17 200
+0%
17 440
+1%
17 724
+2%
17 821
+1%
17 992
+1%
Operating Income
Operating Expenses
(5 043)
(5 277)
(5 452)
(5 182)
(5 042)
(4 896)
(4 787)
(4 951)
(5 391)
(6 076)
(6 740)
(7 583)
(8 067)
(8 494)
(8 990)
(3 410)
(6 854)
(10 422)
(12 978)
(13 723)
(13 417)
(13 189)
(12 569)
(12 646)
(11 814)
(11 335)
(9 567)
(10 277)
(10 659)
(10 707)
(10 248)
(11 905)
(12 691)
(13 334)
(13 799)
(14 116)
(14 373)
(14 680)
(14 924)
(15 428)
(15 845)
Selling, General & Administrative
(4 399)
(4 587)
(4 686)
(4 487)
(4 340)
(4 304)
(4 407)
(4 573)
(5 068)
(5 678)
(6 271)
(7 056)
(7 511)
(7 923)
(8 379)
(1 781)
(3 565)
(5 450)
(10 910)
(6 531)
(5 772)
(4 945)
(7 411)
(3 807)
(3 347)
(2 968)
(5 174)
(2 518)
(2 603)
(2 606)
(6 073)
(2 915)
(3 138)
(3 347)
(9 166)
(3 680)
(3 810)
(3 913)
(9 809)
(3 977)
(4 022)
Depreciation & Amortization
(545)
(604)
(768)
(696)
(702)
(592)
(381)
(379)
(324)
(398)
(468)
(525)
(554)
(570)
(610)
(313)
(630)
(915)
(1 406)
(1 997)
(2 585)
(3 262)
(4 504)
(4 628)
(4 680)
(4 736)
(3 923)
(3 787)
(3 748)
(3 542)
(3 549)
(3 503)
(3 512)
(3 699)
(3 816)
(4 021)
(4 176)
(4 290)
(4 366)
(4 487)
(4 622)
Other Operating Expenses
(99)
(86)
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 317)
(2 660)
(4 059)
(662)
(5 195)
(5 060)
(4 981)
(655)
(4 210)
(3 786)
(3 631)
(470)
(3 973)
(4 310)
(4 560)
(625)
(5 489)
(6 042)
(6 289)
(817)
(6 415)
(6 387)
(6 477)
(749)
(6 964)
(7 201)
Operating Income
(358)
N/A
(340)
+5%
(530)
-56%
(251)
+53%
26
N/A
385
+1 381%
775
+101%
875
+13%
983
+12%
874
-11%
865
-1%
695
-20%
658
-5%
560
-15%
428
-24%
65
-85%
298
+358%
970
+226%
1 049
+8%
1 467
+40%
1 706
+16%
2 071
+21%
1 015
-51%
(1 555)
N/A
(3 366)
-116%
(4 489)
-33%
(3 127)
+30%
(2 922)
+7%
(1 778)
+39%
(665)
+63%
(187)
+72%
1 446
N/A
2 366
+64%
2 468
+4%
3 139
+27%
3 025
-4%
2 827
-7%
2 760
-2%
2 800
+1%
2 394
-15%
2 147
-10%
Pre-Tax Income
Interest Income Expense
(123)
(197)
(292)
(296)
(213)
(293)
(254)
(246)
(352)
(266)
(319)
(350)
(358)
(411)
(423)
(32)
(77)
(110)
10
(598)
(1 032)
(1 485)
(1 806)
(2 041)
(2 177)
(2 233)
(2 090)
(2 183)
(2 095)
(2 050)
(1 830)
(2 063)
(2 050)
(2 068)
(1 925)
(2 122)
(2 157)
(2 228)
(2 107)
(2 321)
(2 417)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(97)
916
1 450
1 572
1 414
1 369
1 121
1 373
695
744
438
64
(20)
(20)
(49)
(49)
(65)
(65)
(36)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
(6)
0
0
0
328
0
0
0
333
0
0
0
200
0
0
0
417
0
0
Total Other Income
0
0
0
0
0
0
0
19
24
25
25
7
34
38
71
74
98
125
42
135
291
329
178
367
288
406
7
457
745
603
14
616
266
469
198
585
652
442
(1)
521
513
Pre-Tax Income
(481)
N/A
(537)
-12%
(822)
-53%
(547)
+33%
(186)
+66%
93
N/A
522
+461%
649
+24%
655
+1%
632
-4%
571
-10%
352
-38%
334
-5%
189
-43%
78
-59%
107
+37%
319
+198%
985
+209%
1 099
+12%
1 004
-9%
965
-4%
915
-5%
(716)
N/A
(2 313)
-223%
(3 805)
-65%
(4 744)
-25%
(3 469)
+27%
(3 279)
+5%
(2 006)
+39%
(739)
+63%
(975)
-32%
743
N/A
1 019
+37%
933
-8%
1 592
+71%
1 468
-8%
1 273
-13%
924
-27%
1 045
+13%
528
-49%
206
-61%
Net Income
Tax Provision
(15)
7
0
(22)
(68)
(178)
(163)
(209)
(275)
(312)
(388)
(390)
(387)
(345)
(322)
(54)
(151)
(400)
(449)
(409)
(567)
(999)
(614)
(219)
378
1 131
797
761
429
193
521
80
2
(64)
(432)
(391)
(330)
(241)
(272)
(128)
(39)
Income from Continuing Operations
(495)
(529)
(820)
(567)
(253)
(84)
359
440
380
320
182
(39)
(54)
(157)
(245)
53
169
586
650
597
399
(83)
(1 331)
(2 533)
(3 428)
(3 614)
(2 672)
(2 518)
(1 577)
(545)
(454)
823
1 021
867
1 160
1 077
942
683
773
400
167
Income to Minority Interest
103
133
183
155
110
73
1
2
71
161
250
363
384
414
434
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
(16)
(16)
(16)
(9)
0
0
0
0
0
0
0
Net Income (Common)
(393)
N/A
(396)
-1%
(637)
-61%
(413)
+35%
(143)
+65%
(12)
+92%
359
N/A
442
+23%
451
+2%
480
+6%
431
-10%
323
-25%
329
+2%
257
-22%
190
-26%
53
-72%
169
+219%
586
+247%
650
+11%
597
-8%
399
-33%
(83)
N/A
(1 420)
-1 611%
(2 622)
-85%
(3 517)
-34%
(3 703)
-5%
(2 672)
+28%
(2 518)
+6%
(1 577)
+37%
(553)
+65%
(470)
+15%
806
N/A
1 004
+25%
858
-15%
1 160
+35%
1 077
-7%
942
-13%
683
-27%
773
+13%
400
-48%
167
-58%
EPS (Diluted)
-5.31
N/A
-5.35
-1%
-8.72
-63%
-5.58
+36%
-1.6
+71%
-0.14
+91%
4.78
N/A
5.97
+25%
6.01
+1%
5.51
-8%
4.95
-10%
3.71
-25%
3.73
+1%
2.94
-21%
2.11
-28%
0.56
-73%
1.81
+223%
6.29
+248%
6.99
+11%
6.42
-8%
4.24
-34%
-0.89
N/A
-15.26
-1 615%
-28.19
-85%
-37.81
-34%
-40.69
-8%
-28.42
+30%
-23.1
+19%
-14.6
+37%
-5.02
+66%
-4.3
+14%
7.32
N/A
9.21
+26%
7.72
-16%
10.51
+36%
9.74
-7%
8.27
-15%
6.17
-25%
7
+13%
3.64
-48%
1.51
-59%

See Also

Summary
SHOPERSTOP intrinsic value, competitors valuation, and company profile.
DCF Valuation
SHOPERSTOP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SHOPERSTOP stock valuation using valuation multiples.
Wall Street Estimates
SHOPERSTOP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SHOPERSTOP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 195,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.