Nifty
Sensex
:
:
23349.90
77155.79
-168.60 (-0.72%)
-422.59 (-0.54%)

Apparel Retailing

Rating :
N/A

BSE: 535755 | NSE: ABFRL

327.65
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  333.20
  •  333.90
  •  325.50
  •  334.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2819214
  •  9298.23
  •  364.40
  •  198.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 30,487.03
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 34,758.60
  • N/A
  • 7.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.25%
  • 2.84%
  • 11.56%
  • FII
  • DII
  • Others
  • 19.12%
  • 15.15%
  • 2.08%

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
  • 9.09
  • 9.09
  • 8.21

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.81
  • 22.81
  • 19.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
3,643.86
3,226.44
12.94%
3,427.82
3,196.06
7.25%
3,406.65
2,879.73
18.30%
4,166.71
3,588.80
16.10%
Expenses
3,282.53
2,903.11
13.07%
3,069.44
2,903.73
5.71%
3,122.97
2,686.93
16.23%
3,613.44
3,153.17
14.60%
EBITDA
361.33
323.33
11.75%
358.38
292.33
22.59%
283.68
192.80
47.14%
553.27
435.63
27.00%
EBIDTM
9.92%
10.02%
10.46%
9.15%
8.33%
6.70%
13.28%
12.14%
Other Income
51.55
45.74
12.70%
47.82
60.29
-20.68%
87.49
36.40
140.36%
44.06
26.93
63.61%
Interest
250.03
208.36
20.00%
219.51
187.31
17.19%
235.51
142.23
65.58%
245.43
132.13
85.75%
Depreciation
461.00
388.80
18.57%
435.94
366.98
18.79%
455.39
348.48
30.68%
444.06
317.54
39.84%
PBT
-275.04
-228.09
-
-249.25
-201.67
-
-319.73
-261.51
-
-92.16
12.89
-
Tax
-63.57
-28.21
-
-34.64
-39.68
-
-47.79
-64.61
-
22.69
6.22
264.79%
PAT
-211.47
-199.88
-
-214.61
-161.99
-
-271.94
-196.90
-
-114.85
6.67
-
PATM
-5.80%
-6.20%
-6.26%
-5.07%
-7.98%
-6.84%
-2.76%
0.19%
EPS
-1.74
-1.89
-
-1.59
-1.49
-
-2.26
-1.97
-
-0.82
0.17
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
14,645.04
13,995.86
12,417.90
8,136.22
5,248.92
8,787.86
8,117.72
Net Sales Growth
13.61%
12.71%
52.62%
55.01%
-40.27%
8.26%
 
Cost Of Goods Sold
6,392.97
6,267.23
5,551.98
3,720.17
2,562.96
4,224.15
3,924.97
Gross Profit
8,252.07
7,728.63
6,865.92
4,416.05
2,685.96
4,563.71
4,192.75
GP Margin
56.35%
55.22%
55.29%
54.28%
51.17%
51.93%
51.65%
Total Expenditure
13,088.38
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
1,556.66
1,517.08
1,557.27
1,138.44
582.23
1,256.61
576.51
EBITDA Margin
10.63%
10.84%
12.54%
13.99%
11.09%
14.30%
7.10%
Other Income
230.92
237.58
116.46
100.55
73.40
65.30
79.59
Interest
950.48
941.08
536.05
389.23
530.08
469.49
224.67
Depreciation
1,796.39
1,655.23
1,226.96
997.03
962.75
885.31
282.33
PBT
-936.18
-841.65
-89.28
-147.27
-837.20
-32.89
149.10
Tax
-123.31
-92.99
-22.97
-26.57
-101.54
132.13
-172.12
Tax Rate
13.17%
11.05%
25.73%
18.04%
12.13%
-401.73%
-115.44%
PAT
-812.87
-628.02
-36.00
-108.72
-672.17
-163.01
321.22
PAT before Minority Interest
-664.09
-735.91
-59.47
-118.36
-735.66
-165.02
321.22
Minority Interest
148.78
107.89
23.47
9.64
63.49
2.01
0.00
PAT Margin
-5.55%
-4.49%
-0.29%
-1.34%
-12.81%
-1.85%
3.96%
PAT Growth
0.00%
-
-
-
-
-
 
EPS
-7.59
-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’s Allen Solly brand launches new store in Hyderabad
    30th Oct 2024, 12:30 PM

    The new Allen Solly store introduces a new visual identity for the brand

    Read More
  • Aditya Birla Fashion’s Peter England brand launches new store in Nepal
    30th Sep 2024, 14:58 PM

    With this new launch, the brand aims to further enhance its presence

    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.