Nifty
Sensex
:
:
9807.15
33158.24
226.85 (2.37%)
734.14 (2.26%)

Apparel Retailing

Rating :
49/99  (View)

BSE: 536507 | NSE: FLFL

160.00
7.35 (4.81%)
01-Jun-2020 | 9:24AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  160.25
  •  160.25
  •  155.00
  •  152.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  24181
  •  38.69
  •  500.70
  •  91.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,084.13
  • 18.11
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,862.08
  • 0.92%
  • 1.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 45.78%
  • 6.16%
  • 6.17%
  • FII
  • DII
  • Others
  • 22.75%
  • 14.89%
  • 4.25%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 10.19
  • 11.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.68
  • 11.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 50.95
  • 21.88

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 45.04
  • 61.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 2.87
  • 4.29

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 11.68
  • 17.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1,742
1,692
3%
1,572
1,336
18%
1,540
1,319
17%
1,381
0
0
Expenses
1,419
1,525
-7%
1,314
1,211
9%
1,278
1,206
6%
1,257
0
0
EBITDA
323
167
93%
257
125
106%
263
113
133%
124
0
0
EBIDTM
19%
10%
16%
9%
17%
9%
9%
0%
Other Income
11
12
-11%
11
7
52%
11
9
16%
9
0
0
Interest
66
28
138%
75
26
191%
71
29
148%
32
0
0
Depreciation
179
54
230%
173
45
281%
158
47
237%
59
0
0
PBT
89
98
-9%
21
61
-66%
44
46
-5%
42
0
0
Tax
28
32
-13%
9
19
-53%
16
18
-13%
-22
0
-
PAT
61
66
-7%
12
42
-72%
28
28
0%
63
0
0
PATM
4%
4%
1%
3%
2%
2%
5%
0%
EPS
3.02
3.26
-7%
0.58
2.08
-72%
1.41
1.40
1%
3.14
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Net Sales
-
5,728
4,498
4,123
Net Sales Growth
-
27%
9%
 
Cost Of Goods Sold
-
3,689
2,847
2,470
Gross Profit
-
2,039
1,651
1,653
GP Margin
-
36%
37%
40%
Total Expenditure
-
5,163
4,048
3,793
Power & Fuel Cost
-
137
115
95
% Of Sales
-
2%
3%
2%
Employee Cost
-
331
265
214
% Of Sales
-
6%
6%
5%
Manufacturing Exp.
-
88
76
24
% Of Sales
-
2%
2%
1%
General & Admin Exp.
-
737
611
454
% Of Sales
-
13%
14%
11%
Selling & Distn. Exp.
-
150
111
313
% Of Sales
-
3%
2%
8%
Miscellaneous Exp.
-
31
23
224
% Of Sales
-
1%
1%
5%
EBITDA
-
565
450
329
EBITDA Margin
-
10%
10%
8%
Other Income
-
38
34
24
Interest
-
156
144
123
Depreciation
-
207
154
89
PBT
-
240
186
141
Tax
-
47
59
103
Tax Rate
-
19%
32%
49%
PAT
-
194
127
107
PAT before Minority Interest
-
194
127
107
Minority Interest
-
0
0
0
PAT Margin
-
3%
3%
3%
PAT Growth
-
52%
19%
 
EPS
-
9.60
6.30
5.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Shareholder's Funds
1,827
1,530
1,383
Share Capital
39
38
38
Total Reserves
1,767
1,480
1,341
Non-Current Liabilities
660
587
312
Secured Loans
673
612
270
Unsecured Loans
0
0
0
Long Term Provisions
9
9
8
Current Liabilities
2,545
1,643
1,865
Trade Payables
1,800
1,093
1,226
Other Current Liabilities
501
317
389
Short Term Borrowings
136
136
212
Short Term Provisions
108
97
39
Total Liabilities
5,032
3,759
3,561
Net Block
1,274
924
740
Gross Block
1,667
1,150
818
Accumulated Depreciation
393
225
78
Non Current Assets
1,979
1,600
1,426
Capital Work in Progress
158
290
190
Non Current Investment
305
175
176
Long Term Loans & Adv.
168
141
208
Other Non Current Assets
75
69
113
Current Assets
3,053
2,160
2,135
Current Investments
44
42
41
Inventories
2,031
1,483
1,506
Sundry Debtors
390
303
303
Cash & Bank
126
45
30
Other Current Assets
462
52
215
Short Term Loans & Adv.
416
234
41
Net Current Assets
508
517
269
Total Assets
5,032
3,759
3,561

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
562
508
676
PBT
236
185
210
Adjustment
338
272
206
Changes in Working Capital
35
97
271
Cash after chg. in Working capital
608
554
688
Interest Paid
0
0
0
Tax Paid
-46
-46
-12
Other Direct Exp. Paid
0
0
0
Extra & Other Items
0
0
0
Cash From Investing Activity
-628
-488
-245
Net Fixed Assets
-354
-431
Net Investments
-133
-2
Others
-141
-55
Cash from Financing Activity
146
0
-428
Net Cash Inflow / Outflow
80
21
3
Opening Cash & Equivalents
36
15
13
Closing Cash & Equivalent
117
36
15

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
93
80
73
ROA
4%
3%
3%
ROE
12%
9%
8%
ROCE
16%
15%
16%
Fixed Asset Turnover
4.48
4.99
5.04
Receivable days
20
23
27
Inventory Days
102
111
133
Payable days
102
119
134
Cash Conversion Cycle
19
14
26
Total Debt/Equity
0.50
0.52
0.49
Interest Cover
3
2
3

News Update


  • CRISIL revises credit ratings of Future Lifestyle Fashions
    27th Apr 2020, 15:10 PM

    The Long Term Bank Facilities rating has been revised to A+ / Stable from AA- / Negative

    Read More
  • Future Lifestyle Fashions among most consistent performers in fashion industry in India
    20th Mar 2020, 16:49 PM

    The core businesses of FLF are all cash flow positive

    Read More

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.