IndiaOne Finance - Company Dashboard

Governance Classic Home

Shoppers Stop LtdDiversified RetailINE498B01024Consolidated₹399.75-13.55 (-3.28%)Jun-26

Valuation

Market Cap₹4.40K Cr

TTM PE-126.90x

Forward PE-227.13x

PEG29.79

Book Value₹26.43

P/B15.13x

TTM EPS₹-3.15

Fwd EPS₹-1.76

TTM Revenue₹5.17K Cr

TTM PAT₹-34.59 Cr

TTM EBITDA₹759.89 Cr

TTM EBIT₹210.50 Cr

Last Qtr PAT₹-14.25 Cr

Last Qtr EBITDA₹187.35 Cr

Last Qtr EBIT₹49.32 Cr

Profitability

ROE-11.89%

ROCE7.37%

TTM NPM-0.67%

TTM EBITDA %14.69%

Curr OPM-1.10%

Last OPM-1.34%

Curr NPM—

Last NPM—

Curr EPS₹-1.29

Last EPS₹-1.49

Balance sheet

Equity₹55.06 Cr

Reserve₹235.95 Cr

Total Debt₹3,316.68 Cr

D/E11.40x

Interest %-517.68%

Curr Interest₹73.77 Cr

Price / range

Close₹399.75

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D-3.28%

1W+6.47%

1M-6.94%

3M+10.43%

6M+32.81%

1Y-27.36%

2Y-53.16%

3Y-43.06%

5Y+54.17%

Diwali+4.88%

Sector peers — Diversified Retail

Company	Close	Mkt Cap	TTM P/E	ROE
DMART	3749.90	₹2.45L Cr	79.84	12.50%
VMM	102.65	₹48.00K Cr	53.74	12.03%
EMIL	196.28	₹7.55K Cr	36.62	12.68%
VMART	808.15	₹6.43K Cr	46.47	14.47%
SHOPERSTOP	399.75	₹4.40K Cr	-126.90	-11.89%
PATELRMART	205.77	₹687.28 Cr	15.80	11.44%
SPENCERS	28.38	₹255.79 Cr	-1.03	—
FLFL	1.15	₹23.20 Cr	-0.03	-49.15%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	1,185.38+8.3%	1,117.32	1,320.85	1,175.31	1,094.19	4,707.67
Other Income	5.12	8.57	23.89	9.45	10.03	51.94
Total Income	1,190.50+7.8%	1,125.89	1,344.74	1,184.76	1,104.22	4,759.61
Interest	72.01	70.46	70.21	71.02	71.84	283.53
Expenditure	-1,212.75-7.5%	-1,152.22	-1,312.33	-1,214.97	-1,128.05	-4,807.57
PBDT	0	0	0	0	0	0
EBITDA	180.36+8.5%	178.01	209.73	164	166.20	717.94
Depreciation	-135.72	-142.45	-131	-132.64	-128.22	-534.31
EBIT	44.64+17.5%	35.56	78.73	31.36	37.98	183.63
PBT	-22.25+6.6%	-27.63	14.92	-30.21	-23.83	-66.75
Tax	5.54	9.35	-2.31	7.53	5.94	20.51
Equity	55.06	55.06	0	0	55.03	55.06
OPM	-1.87	-2.45	1.13	-2.57	-2.16	-1.40
Net Profit	-16.71+6.6%	-18.28	12.61	-22.68	-17.89	-46.24
NPM	-1.40	-1.62	0.95	-1.93	-1.62	-0.97
EPS	-1.52+6.7%	-1.66	1.14	-2.06	-1.63	0

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	4,707.67+6.1%	4,435.61+5.3%	4,213.16+5.4%	3,998.36+60.3%	2,493.81+44.6%	1,725.09
Other Income	51.94	52.95	55.70	56.07	166.05	218.77
Total Income	4,759.61+6.0%	4,488.56+5.1%	4,268.86+5.3%	4,054.43+52.4%	2,659.86+36.8%	1,943.86
Expenditure	-4,807.57-7.1%	-4,486.98-7.8%	-4,161.29-7.0%	-3,890.32-39.8%	-2,783.65-22.3%	-2,276.39
Interest	-283.53	-257.92	-223.56	-209.15	-205.39	-219.97
PBDT	0	0	0	0	0	0
EBITDA	717.94+2.8%	698.19-1.9%	711.55+1.8%	698.79+161.2%	267.52+401.3%	53.36
Depreciation	-534.31	-491.64	-436.12	-381.60	-351.97	-384.69
EBIT	183.63-11.1%	206.55-25.0%	275.43-13.2%	317.19+475.6%	-84.45+74.5%	-331.33
PBT	-66.75-4324.7%	1.58-98.4%	101.08-37.6%	162.11+216.8%	-138.79+60.9%	-354.93
Tax	20.51	5.16	-27.20	-42.86	52.11	79.71
Equity	55.06	55.03	0	0	0	0
OPM (%)	-1.40	0.04	2.00	4.00	-5.00	-18.00
Net Profit	-46.24-786.1%	6.74-90.9%	73.88-38.0%	119.25+237.6%	-86.68+68.5%	-275.22
NPM (%)	-0.97	0.15	2.00	3.00	-3.00	-14.00
EPS (Rs)	0-100.0%	0.61-90.9%	6.73-38.1%	10.88+237.4%	-7.92+72.9%	-29.24
CEPS	0	0.61	6.69	10.80	-7.92	-29.24

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	1,291.41+11.2%	1,209.79	1,415.82	1,256.62	1,161.08	5,043.32
Other Income	5.42	8.63	23.95	9.50	10.07	52.14
Total Income	1,296.83+10.7%	1,218.42	1,439.77	1,266.12	1,171.15	5,095.46
Interest	73.77	72.11	71.64	72.56	73.15	289.46
Expenditure	-1,315.86-10.4%	-1,241.99	-1,402.39	-1,292.98	-1,192.06	-5,129.43
PBDT	0	0	0	0	0	0
EBITDA	187.35+9.2%	184.28	217.87	170.39	171.51	744.05
Depreciation	-138.03	-144.37	-132.80	-134.19	-129.34	-540.70
EBIT	49.32+17.0%	39.91	85.07	36.20	42.17	203.35
PBT	-19.03+9.0%	-24.87	19.69	0	-20.91	-52.96
Tax	4.78	8.52	-3.57	6.75	5.17	16.87
Equity	55.06	55.06	0	0	55.03	55.06
OPM	-1.47	-2.04	1.37	0.00	-1.79	-1.04
Net Profit	-14.25+9.5%	-16.35	16.12	-20.11	-15.74	-36.09
NPM	-1.10	-1.34	1.12	-1.59	-1.34	-0.71
EPS	-1.29+9.8%	-1.49	1.46	-1.83	-1.43	0

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	5,043.32+9.0%	4,627.64+7.2%	4,316.59+7.3%	4,022.13+59.7%	2,518.75+44.0%	1,748.96
Other Income	52.14	54.12	55.82	56.73	167.76	224.24
Total Income	5,095.46+8.8%	4,681.76+7.1%	4,372.41+7.2%	4,078.86+51.8%	2,686.51+36.1%	1,973.20
Expenditure	-5,129.43-9.7%	-4,674.75-9.7%	-4,261.47-8.8%	-3,917.68-39.4%	-2,810.97-21.2%	-2,320.07
Interest	-289.46	-261.20	-225.27	-209.16	-206.60	-222.96
PBDT	0	0	0	0	0	0
EBITDA	744.05+5.0%	708.41-1.2%	716.96+3.1%	695.25+158.2%	269.26+509.9%	44.15
Depreciation	-540.70	-494.32	-436.57	-381.64	-354.88	-392.30
EBIT	203.35-5.0%	214.09-23.6%	280.39-10.6%	313.61+466.3%	-85.62+75.4%	-348.15
PBT	-52.96-855.5%	7.01-93.3%	104.45-34.4%	159.18+263.2%	-97.53+71.9%	-346.87
Tax	16.87	3.88	-27.20	-43.17	52.11	79.71
Equity	55.06	55.03	0	0	0	0
OPM (%)	-1.04	0.15	2.39	3.90	-3.63	-17.58
Net Profit	-36.09-431.4%	10.89-85.9%	77.25-33.4%	116.01+346.8%	-47+82.4%	-267.16
NPM (%)	-0.71	0.23	1.77	2.84	-1.75	-13.54
EPS (Rs)	0-100.0%	0.99-85.9%	7.03-33.6%	10.59+346.9%	-4.29+84.9%	-28.38
CEPS	0	0.99	7	10.51	-4.29	-28.38

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2019	Final Dividend	0.75	22 Jul 2019
2018	Final Dividend	0.75	19 Jul 2018
2017	Final Dividend	0.75	20 Jul 2017
2016	Interim Dividend	0.75	17 Mar 2016
2015	Final Dividend	0.75	22 Jul 2015
2014	Final Dividend	0.75	22 Jul 2014
2013	Final Dividend	0.75	19 Jul 2013
2012	Final Dividend	0.75	20 Jul 2012
2011	Final Dividend	0.75	15 Jul 2011
2010	Final Dividend	1.5	19 Jul 2010
2008	Final Dividend	1.5	22 Jul 2008

Bonus

No bonus history.

Split

Year	Ratio	Ex-Date
2011	Rs.10/- to Rs.5/-	12 Jan 2011

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split