Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Apparel Retailing

Rating :
N/A

BSE: 535755 | NSE: ABFRL

278.65
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  284.35
  •  284.75
  •  277.70
  •  283.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1050234
  •  2941.79
  •  364.40
  •  198.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 28,540.76
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 32,812.33
  • N/A
  • 4.81

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.24%
  • 2.87%
  • 12.35%
  • FII
  • DII
  • Others
  • 18.05%
  • 14.75%
  • 2.74%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.90
  • 9.75
  • 19.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 36.75
  • 3.84
  • 5.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.47
  • 30.96
  • 79.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.95
  • 8.95
  • 7.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.62
  • 22.62
  • 18.15

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
-6.52
-4.89
-2.44
-0.46
P/E Ratio
760.84
Revenue
13930
15770
17983
20122
EBITDA
1461
1867
2334
2766
Net Income
-628
-509
-265
-65
ROA
-3.2
-2.3
-0.6
1.1
P/Bk Ratio
7.77
7.96
8.32
8.39
ROE
-17.03
-12.75
-4.85
-0.51
FCFF
-195.51
955.05
1428.15
1715.12
FCFF Yield
-0.47
2.29
3.42
4.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
4,304.69
4,166.71
3.31%
3,643.86
3,226.44
12.94%
3,427.82
3,196.06
7.25%
3,406.65
2,879.73
18.30%
Expenses
3,669.79
3,613.44
1.56%
3,282.53
2,903.11
13.07%
3,069.44
2,903.73
5.71%
3,122.97
2,686.93
16.23%
EBITDA
634.90
553.27
14.75%
361.33
323.33
11.75%
358.38
292.33
22.59%
283.68
192.80
47.14%
EBIDTM
14.75%
13.28%
9.92%
10.02%
10.46%
9.15%
8.33%
6.70%
Other Income
57.06
44.06
29.51%
51.55
45.74
12.70%
47.82
60.29
-20.68%
87.49
36.40
140.36%
Interest
247.04
245.43
0.66%
250.03
208.36
20.00%
219.51
187.31
17.19%
235.51
142.23
65.58%
Depreciation
472.26
444.06
6.35%
461.00
388.80
18.57%
435.94
366.98
18.79%
455.39
348.48
30.68%
PBT
-27.34
-92.16
-
-275.04
-228.09
-
-249.25
-201.67
-
-319.73
-261.51
-
Tax
6.08
22.69
-73.20%
-63.57
-28.21
-
-34.64
-39.68
-
-47.79
-64.61
-
PAT
-33.42
-114.85
-
-211.47
-199.88
-
-214.61
-161.99
-
-271.94
-196.90
-
PATM
-0.78%
-2.76%
-5.80%
-6.20%
-6.26%
-5.07%
-7.98%
-6.84%
EPS
-0.48
-0.82
-
-1.74
-1.89
-
-1.59
-1.49
-
-2.26
-1.97
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
14,783.02
13,995.86
12,417.90
8,136.22
5,248.92
8,787.86
8,117.72
Net Sales Growth
9.76%
12.71%
52.62%
55.01%
-40.27%
8.26%
 
Cost Of Goods Sold
6,379.34
6,267.23
5,551.98
3,720.17
2,562.96
4,224.15
3,924.97
Gross Profit
8,403.68
7,728.63
6,865.92
4,416.05
2,685.96
4,563.71
4,192.75
GP Margin
56.85%
55.22%
55.29%
54.28%
51.17%
51.93%
51.65%
Total Expenditure
13,144.73
12,478.78
10,860.63
6,997.78
4,666.69
7,531.25
7,541.21
Power & Fuel Cost
-
244.79
183.16
111.04
84.57
144.05
129.47
% Of Sales
-
1.75%
1.47%
1.36%
1.61%
1.64%
1.59%
Employee Cost
-
1,826.25
1,563.36
1,158.53
865.39
1,068.08
913.02
% Of Sales
-
13.05%
12.59%
14.24%
16.49%
12.15%
11.25%
Manufacturing Exp.
-
903.87
712.61
460.97
316.69
743.76
627.65
% Of Sales
-
6.46%
5.74%
5.67%
6.03%
8.46%
7.73%
General & Admin Exp.
-
2,127.55
1,880.57
1,053.33
552.63
837.59
1,394.59
% Of Sales
-
15.20%
15.14%
12.95%
10.53%
9.53%
17.18%
Selling & Distn. Exp.
-
973.24
860.64
434.60
229.12
451.70
488.84
% Of Sales
-
6.95%
6.93%
5.34%
4.37%
5.14%
6.02%
Miscellaneous Exp.
-
135.85
108.31
59.14
55.33
61.92
62.67
% Of Sales
-
0.97%
0.87%
0.73%
1.05%
0.70%
0.77%
EBITDA
1,638.29
1,517.08
1,557.27
1,138.44
582.23
1,256.61
576.51
EBITDA Margin
11.08%
10.84%
12.54%
13.99%
11.09%
14.30%
7.10%
Other Income
243.92
237.58
116.46
100.55
73.40
65.30
79.59
Interest
952.09
941.08
536.05
389.23
530.08
469.49
224.67
Depreciation
1,824.59
1,655.23
1,226.96
997.03
962.75
885.31
282.33
PBT
-871.36
-841.65
-89.28
-147.27
-837.20
-32.89
149.10
Tax
-139.92
-92.99
-22.97
-26.57
-101.54
132.13
-172.12
Tax Rate
16.06%
11.05%
25.73%
18.04%
12.13%
-401.73%
-115.44%
PAT
-731.44
-628.02
-36.00
-108.72
-672.17
-163.01
321.22
PAT before Minority Interest
-621.34
-735.91
-59.47
-118.36
-735.66
-165.02
321.22
Minority Interest
110.10
107.89
23.47
9.64
63.49
2.01
0.00
PAT Margin
-4.95%
-4.49%
-0.29%
-1.34%
-12.81%
-1.85%
3.96%
PAT Growth
0.00%
-
-
-
-
-
 
EPS
-6.83
-5.86
-0.34
-1.01
-6.27
-1.52
3.00

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
4,033.78
3,343.29
2,773.32
2,643.79
1,067.89
1,428.88
Share Capital
1,015.01
948.79
938.29
915.05
773.95
773.48
Total Reserves
2,939.44
1,852.11
1,774.95
1,681.09
249.77
627.68
Non-Current Liabilities
8,431.39
6,133.67
3,449.60
3,148.50
2,772.35
850.95
Secured Loans
1,266.63
594.52
27.24
22.28
15.24
16.67
Unsecured Loans
1,244.93
913.10
750.73
792.09
841.69
707.11
Long Term Provisions
73.95
46.13
101.68
95.84
100.10
115.21
Current Liabilities
8,601.46
7,153.11
5,787.98
4,102.23
5,710.46
4,077.86
Trade Payables
4,135.66
3,846.12
3,410.56
2,152.42
2,289.92
2,397.42
Other Current Liabilities
3,054.89
2,667.39
2,271.93
1,853.83
1,819.93
1,118.95
Short Term Borrowings
1,208.44
440.29
1.88
4.00
1,511.88
474.45
Short Term Provisions
202.47
199.31
103.61
91.98
88.73
87.04
Total Liabilities
21,753.86
16,632.78
12,026.10
9,927.00
9,570.60
6,357.69
Net Block
11,862.93
8,355.73
6,057.32
5,626.90
4,940.00
2,555.48
Gross Block
16,621.40
12,132.88
9,036.33
7,812.00
6,342.19
3,241.00
Accumulated Depreciation
4,758.47
3,777.15
2,979.01
2,185.10
1,402.19
685.52
Non Current Assets
13,061.65
9,462.73
6,691.58
6,146.91
5,399.72
2,988.53
Capital Work in Progress
171.07
203.70
103.21
37.60
47.62
22.39
Non Current Investment
104.12
84.15
75.89
73.59
7.16
4.21
Long Term Loans & Adv.
575.88
518.63
405.79
387.72
388.32
355.64
Other Non Current Assets
344.03
296.86
47.45
21.10
16.62
50.81
Current Assets
8,692.21
7,170.05
5,334.52
3,780.09
4,170.88
3,369.16
Current Investments
880.71
182.43
608.14
344.31
7.04
0.00
Inventories
4,505.34
4,214.38
2,929.59
1,846.96
2,366.78
1,921.28
Sundry Debtors
1,278.81
886.44
756.43
607.97
840.46
780.81
Cash & Bank
462.39
701.06
120.53
261.75
266.94
57.41
Other Current Assets
1,564.96
409.24
318.58
253.95
689.66
609.66
Short Term Loans & Adv.
1,074.30
776.50
601.25
465.15
482.56
404.63
Net Current Assets
90.75
16.94
-453.46
-322.14
-1,539.58
-708.70
Total Assets
21,753.86
16,632.78
12,026.10
9,927.00
9,570.60
6,357.69

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
1,341.40
636.20
950.51
1,103.80
644.04
527.61
PBT
-828.90
-82.44
-144.93
-837.54
-32.89
149.10
Adjustment
2,380.63
1,627.93
1,088.83
1,091.38
1,296.07
491.81
Changes in Working Capital
-167.25
-911.83
23.05
852.78
-612.64
-93.71
Cash after chg. in Working capital
1,384.48
633.66
966.95
1,106.62
650.54
547.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-43.08
2.54
-16.44
-2.82
-6.50
-19.59
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-2,991.63
-387.23
-552.82
-855.22
-550.89
-276.55
Net Fixed Assets
-1,140.31
-2,264.32
-1,015.26
-536.11
-2,902.26
Net Investments
-2,709.72
-178.55
-383.48
-819.05
-165.80
Others
858.40
2,055.64
845.92
499.94
2,517.17
Cash from Financing Activity
1,411.57
325.50
-525.60
-269.25
116.46
-266.43
Net Cash Inflow / Outflow
-238.66
574.47
-127.91
-20.67
209.61
-15.37
Opening Cash & Equivalents
692.69
118.22
246.13
266.80
57.19
72.56
Closing Cash & Equivalent
454.03
692.69
118.22
246.13
266.80
57.19

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
38.96
29.52
28.92
28.37
13.23
18.12
ROA
-3.83%
-0.42%
-1.08%
-7.55%
-2.07%
5.05%
ROE
-21.79%
-2.16%
-4.46%
-40.65%
-13.61%
22.93%
ROCE
1.62%
9.40%
6.28%
-8.05%
12.51%
11.93%
Fixed Asset Turnover
1.15
1.35
1.12
0.86
2.05
2.84
Receivable days
24.00
21.05
26.48
43.24
30.08
30.95
Inventory Days
96.67
91.54
92.69
125.80
79.55
76.15
Payable days
232.43
238.54
272.90
316.32
108.46
132.58
Cash Conversion Cycle
-111.75
-125.94
-153.73
-147.28
1.17
-25.49
Total Debt/Equity
1.06
0.82
0.45
0.44
2.72
1.22
Interest Cover
0.12
0.85
0.63
-0.58
0.93
1.66

News Update:


  • Aditya Birla Fashion and Retail reports consolidated net loss of Rs 42.36 crore in Q3
    17th Feb 2025, 17:00 PM

    Total consolidated income of the company increased by 3.59% at Rs 4361.75 crore for Q3FY25

    Read More
  • Aditya Birla Fashion gets nod to raise $500 million via preferential issue, QIP
    15th Jan 2025, 15:10 PM

    The board of Directors of the company in its meeting held on January 15, 2025 has approved the same

    Read More

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