Nifty
Sensex
:
:
12125.90
41323.00
133.40 (1.11%)
428.62 (1.05%)

Retailing

Rating :
46/99  (View)

BSE: 523574 | NSE: FEL

22.00
-0.10 (-0.45%)
19-Feb-2020 | 3:51PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  22.00
  •  22.45
  •  21.80
  •  22.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  94477
  •  20.78
  •  43.00
  •  18.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,005.40
  • 12.31
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,555.36
  • N/A
  • 0.24

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 50.12%
  • 28.14%
  • 15.21%
  • FII
  • DII
  • Others
  • 1.49%
  • 1.63%
  • 3.41%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -15.43
  • 7.91

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.53
  • 6.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -20.16
  • -18.00

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.66
  • 23.99
  • 5.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.26
  • 0.26
  • 0.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.62
  • 6.26
  • 5.97

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1,467.81
0.00
0.00
1,699.84
0.00
0.00
1,414.73
0.00
0.00
1,566.96
0.00
0.00
Expenses
1,047.39
0.00
0.00
1,255.05
0.00
0.00
1,030.17
0.00
0.00
1,157.48
0.00
0.00
EBITDA
420.42
0.00
0.00
444.79
0.00
0.00
384.56
0.00
0.00
409.48
0.00
0.00
EBIDTM
28.64%
0.00%
26.17%
0.00%
27.18%
0.00%
26.13%
0.00%
Other Income
16.05
0.00
0.00
11.53
0.00
0.00
9.27
0.00
0.00
8.20
0.00
0.00
Interest
173.41
0.00
0.00
171.84
0.00
0.00
167.69
0.00
0.00
155.15
0.00
0.00
Depreciation
255.87
0.00
0.00
262.49
0.00
0.00
243.07
0.00
0.00
212.05
0.00
0.00
PBT
10.72
0.00
0.00
21.99
0.00
0.00
-16.93
0.00
-
50.48
0.00
0.00
Tax
1.25
0.00
0.00
7.67
0.00
0.00
-6.88
0.00
-
-11.09
0.00
-
PAT
9.47
0.00
0.00
14.32
0.00
0.00
-10.05
0.00
-
61.57
0.00
0.00
PATM
0.65%
0.00%
0.84%
0.00%
-0.71%
0.00%
3.93%
0.00%
EPS
0.32
0.00
0.00
0.34
0.00
0.00
-0.21
0.00
-
1.21
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Dec 12
Jun 11
Jun 10
Jun 09
Net Sales
6,149.34
6,172.93
5,255.96
4,487.50
9,348.38
11,709.62
14,612.79
21,301.97
12,887.69
9,786.94
7,669.04
Net Sales Growth
0.00%
17.45%
17.12%
-52.00%
-20.16%
-19.87%
-31.40%
65.29%
31.68%
27.62%
 
Cost Of Goods Sold
4,069.22
4,091.75
3,568.17
3,163.79
6,356.61
7,656.43
9,901.62
13,007.03
8,198.97
6,682.84
5,127.25
Gross Profit
2,080.12
2,081.18
1,687.79
1,323.71
2,991.77
4,053.19
4,711.17
8,294.94
4,688.72
3,104.10
2,541.79
GP Margin
33.83%
33.71%
32.11%
29.50%
32.00%
34.61%
32.24%
38.94%
36.38%
31.72%
33.14%
Total Expenditure
4,490.09
4,708.52
4,082.82
3,494.00
8,265.49
10,584.98
13,669.15
19,059.28
11,855.10
8,960.77
7,155.80
Power & Fuel Cost
-
24.23
13.59
11.54
122.20
182.64
188.10
321.83
189.07
140.45
119.42
% Of Sales
-
0.39%
0.26%
0.26%
1.31%
1.56%
1.29%
1.51%
1.47%
1.44%
1.56%
Employee Cost
-
234.13
179.58
138.28
349.87
469.34
620.83
1,131.43
684.80
615.40
572.90
% Of Sales
-
3.79%
3.42%
3.08%
3.74%
4.01%
4.25%
5.31%
5.31%
6.29%
7.47%
Manufacturing Exp.
-
14.88
12.29
12.47
29.75
41.89
50.11
96.68
74.59
224.02
191.29
% Of Sales
-
0.24%
0.23%
0.28%
0.32%
0.36%
0.34%
0.45%
0.58%
2.29%
2.49%
General & Admin Exp.
-
38.22
32.06
36.69
383.28
607.60
684.30
1,963.33
1,181.63
1,040.00
933.18
% Of Sales
-
0.62%
0.61%
0.82%
4.10%
5.19%
4.68%
9.22%
9.17%
10.63%
12.17%
Selling & Distn. Exp.
-
190.39
154.31
9.57
601.96
844.70
874.69
1,471.11
939.62
241.27
180.30
% Of Sales
-
3.08%
2.94%
0.21%
6.44%
7.21%
5.99%
6.91%
7.29%
2.47%
2.35%
Miscellaneous Exp.
-
114.92
122.82
121.66
421.82
782.38
1,349.50
1,067.87
586.42
16.79
180.30
% Of Sales
-
1.86%
2.34%
2.71%
4.51%
6.68%
9.24%
5.01%
4.55%
0.17%
0.41%
EBITDA
1,659.25
1,464.41
1,173.14
993.50
1,082.89
1,124.64
943.64
2,242.69
1,032.59
826.17
513.24
EBITDA Margin
26.98%
23.72%
22.32%
22.14%
11.58%
9.60%
6.46%
10.53%
8.01%
8.44%
6.69%
Other Income
45.05
81.82
185.13
237.14
59.27
94.60
307.76
130.01
64.09
142.91
103.90
Interest
668.09
597.62
577.79
521.80
506.97
679.18
725.95
1,647.12
614.89
510.23
426.68
Depreciation
973.48
815.58
725.21
654.31
573.35
541.69
451.88
632.26
307.70
278.32
206.57
PBT
66.26
133.03
55.27
54.53
61.84
-1.63
73.57
93.32
174.09
180.53
-16.11
Tax
-9.05
-21.78
24.89
11.43
20.75
2.11
4.41
130.90
139.16
104.13
-9.95
Tax Rate
-13.66%
-16.37%
45.03%
20.96%
33.55%
1.30%
4.44%
27.70%
49.50%
57.68%
61.76%
PAT
75.31
124.33
-2.46
23.27
32.20
152.88
80.30
279.29
143.91
73.85
18.29
PAT before Minority Interest
65.14
154.81
30.38
43.10
41.09
160.26
94.99
341.74
141.97
76.40
-6.16
Minority Interest
-10.17
-30.48
-32.84
-19.83
-8.89
-7.38
-14.69
-62.45
1.94
-2.55
24.45
PAT Margin
1.22%
2.01%
-0.05%
0.52%
0.34%
1.31%
0.55%
1.31%
1.12%
0.75%
0.24%
PAT Growth
0.00%
5154.07%
-110.57%
-27.73%
-78.94%
90.39%
-71.25%
94.07%
94.87%
303.77%
 
Unadjusted EPS
1.66
2.93
0.13
0.74
0.80
5.69
3.47
12.19
6.54
3.18
0.56

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Dec 12
Jun 11
Jun 10
Jun 09
Shareholder's Funds
4,008.92
3,848.11
3,696.65
3,403.30
5,391.01
3,337.07
3,363.11
3,142.10
2,876.37
2,502.26
Share Capital
114.11
114.07
118.10
157.66
131.64
120.97
121.16
181.75
110.75
107.59
Total Reserves
3,884.78
3,730.24
3,575.76
3,232.56
5,235.18
3,211.47
3,206.40
2,799.30
2,561.66
2,326.83
Non-Current Liabilities
6,826.70
5,987.54
5,554.48
5,045.82
3,776.42
4,691.74
5,758.28
5,300.16
4,462.21
3,862.28
Secured Loans
6,149.61
5,340.87
4,907.18
4,461.51
2,932.34
3,796.22
3,558.76
3,618.53
3,257.13
3,285.99
Unsecured Loans
3.03
0.00
0.00
0.00
150.00
413.90
1,553.85
1,261.74
1,094.91
572.27
Long Term Provisions
12.94
12.56
8.25
4.52
21.03
17.74
17.53
75.34
0.00
0.00
Current Liabilities
1,968.50
1,418.42
1,173.78
1,424.02
4,216.45
4,029.59
5,856.91
5,550.50
2,050.80
1,404.93
Trade Payables
985.73
755.64
641.77
802.75
2,029.56
1,254.92
2,383.07
2,111.98
1,388.92
988.05
Other Current Liabilities
582.62
303.89
404.13
560.98
985.65
1,194.23
1,443.24
1,062.14
581.71
363.89
Short Term Borrowings
392.10
354.56
125.43
53.89
1,158.61
1,419.85
1,871.90
2,266.97
0.00
0.00
Short Term Provisions
8.05
4.33
2.45
6.40
42.63
160.59
158.70
109.41
80.17
52.99
Total Liabilities
13,082.64
11,456.60
10,549.27
9,938.10
13,449.72
12,148.78
15,037.02
14,324.01
9,707.68
8,154.06
Net Block
7,423.13
6,758.87
5,981.68
5,421.69
4,997.72
4,520.14
4,632.09
3,277.52
2,646.81
2,200.93
Gross Block
10,183.90
8,706.42
7,078.68
6,031.56
6,027.90
5,365.78
5,773.37
3,950.62
3,086.79
2,594.51
Accumulated Depreciation
2,760.77
1,947.55
1,097.00
609.87
1,030.18
845.64
1,141.28
673.10
439.98
393.58
Non Current Assets
9,740.29
8,637.65
7,920.62
7,460.01
7,442.86
6,798.03
8,267.56
7,585.85
3,002.90
2,716.07
Capital Work in Progress
597.48
585.20
456.17
421.94
276.94
393.62
552.65
344.55
304.38
429.72
Non Current Investment
956.69
855.90
1,125.06
1,128.21
1,621.93
1,431.50
1,331.23
951.63
51.71
85.42
Long Term Loans & Adv.
706.91
437.29
357.37
175.48
511.22
451.91
1,751.46
2,975.47
0.00
0.00
Other Non Current Assets
56.08
0.39
0.34
312.69
35.05
0.86
0.13
36.68
0.00
0.00
Current Assets
3,342.35
2,818.95
2,628.65
2,478.09
6,006.86
5,350.75
6,769.46
6,738.16
6,704.78
5,435.50
Current Investments
0.01
9.55
10.01
0.00
0.00
20.92
59.98
418.02
858.06
812.39
Inventories
1,261.77
1,097.30
882.86
869.22
3,533.65
3,130.85
4,469.21
3,678.96
2,491.18
2,191.25
Sundry Debtors
896.15
777.21
603.37
504.76
549.77
441.97
547.16
550.81
391.43
306.61
Cash & Bank
167.46
132.45
110.85
127.04
130.86
168.23
200.56
521.28
286.45
202.54
Other Current Assets
1,016.96
14.02
2.97
91.82
1,792.58
1,588.78
1,492.55
1,569.09
2,677.66
1,922.71
Short Term Loans & Adv.
1,012.55
788.42
1,018.59
885.25
1,761.85
1,479.52
1,475.31
1,503.56
2,661.95
1,910.55
Net Current Assets
1,373.85
1,400.53
1,454.87
1,054.07
1,790.41
1,321.16
912.55
1,187.66
4,653.98
4,030.57
Total Assets
13,082.64
11,456.60
10,549.27
9,938.10
13,449.72
12,148.78
15,037.02
14,324.01
9,707.68
8,154.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Dec 12
Jun 11
Jun 10
Jun 09
Cash From Operating Activity
1,124.85
1,113.58
975.41
980.75
1,272.09
2,234.04
3,418.59
-1,453.47
251.24
-172.58
PBT
133.03
55.27
66.26
61.84
162.37
99.40
472.64
281.63
180.53
-16.11
Adjustment
1,354.58
1,164.30
985.90
1,061.28
1,083.97
1,184.06
1,952.58
825.87
715.99
602.64
Changes in Working Capital
-275.86
-181.29
-170.32
-89.73
-5.00
901.60
1,405.61
-2,467.13
-601.55
-691.95
Cash after chg. in Working capital
1,211.75
1,038.28
881.84
1,033.39
1,241.34
2,185.06
3,830.83
-1,359.63
294.97
-105.42
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-72.71
-10.17
56.05
-47.98
-32.30
-16.01
-73.64
-85.87
-38.82
-59.54
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
-14.19
85.47
37.52
-4.66
63.05
64.99
-338.60
-7.97
-4.91
-7.62
Cash From Investing Activity
-1,430.92
-1,188.68
-761.71
-1,177.14
-1,039.46
-243.91
-2,079.66
-1,333.05
-447.92
-953.24
Net Fixed Assets
-1,269.42
-1,481.71
-1,156.38
-244.83
-598.39
-2,262.09
-1,146.16
-501.08
744.96
-522.28
Net Investments
-31.80
283.89
12.89
-122.18
54.36
930.71
-29.71
-247.61
-1,048.88
-367.51
Others
-129.70
9.14
381.78
-810.13
-495.43
1,087.47
-903.79
-584.36
-144.00
-63.45
Cash from Financing Activity
345.19
93.75
-197.48
347.15
-270.00
-1,902.06
-1,659.65
3,021.35
280.59
962.99
Net Cash Inflow / Outflow
39.12
18.65
16.22
150.76
-37.37
88.07
-320.72
234.83
83.91
-162.83
Opening Cash & Equivalents
102.29
83.64
67.42
47.38
168.23
200.56
521.28
286.45
202.54
365.37
Closing Cash & Equivalent
141.41
102.29
83.64
67.42
130.86
168.23
200.56
521.28
286.45
202.54

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Dec 12
Jun 11
Jun 10
Jun 09
Book Value (Rs.)
80.71
77.61
77.63
77.55
128.39
139.61
139.39
129.96
125.31
123.18
ROA
1.26%
0.28%
0.42%
0.35%
1.25%
0.70%
2.33%
1.18%
0.86%
-0.08%
ROE
3.96%
0.81%
1.23%
0.95%
3.74%
2.92%
11.21%
5.21%
3.08%
-0.28%
ROCE
7.18%
6.81%
6.67%
6.12%
8.41%
8.00%
19.51%
9.92%
10.17%
7.23%
Fixed Asset Turnover
0.65
0.67
0.68
1.55
2.06
2.62
4.38
3.66
3.45
3.43
Receivable days
49.47
47.94
45.07
20.59
15.46
12.35
9.41
13.34
13.02
14.15
Inventory Days
69.74
68.76
71.25
85.95
103.87
94.92
69.81
87.37
87.31
94.29
Payable days
57.42
52.35
65.87
62.49
59.05
54.96
46.92
43.88
26.89
30.73
Cash Conversion Cycle
61.80
64.35
50.45
44.05
60.28
52.31
32.29
56.83
73.44
77.72
Total Debt/Equity
1.68
1.50
1.43
1.45
0.91
1.92
2.26
2.58
1.63
1.59
Interest Cover
1.22
1.10
1.10
1.12
1.24
1.14
1.29
1.46
1.35
0.96

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.