Valuation Shoppers Stop Limited

Equities

Delayed NSE India S.E. Other stock markets 11:49:47 11/12/2025 GMT			5-day change	1st Jan Change
432.00 ^INR	+1.28%		+6.34%	-28.33%

12-03	Kewal Kiran Clothing Limited Appoints Deepak Bhatnagar as General Manager ? Killer Retail, Effective December 3, 2025	CI
11-23	Global SS Beauty Brands Limited announced that it has received INR 500 million in funding from Shoppers Stop Limited	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	23,512	51,525	71,134	83,012	60,296	46,968	-	-
Change	-	119.14%	38.06%	16.7%	-27.36%	-22.1%	-	-
Enterprise Value (EV)	23,512	51,525	71,134	83,012	60,296	46,968	46,968	46,968
Change	-	119.14%	38.06%	16.7%	-27.36%	-22.1%	0%	0%
P/E ratio	-7.35x	-59.4x	60.1x	113x	898x	237x	78.4x	50.4x
PBR	12.9x	52.4x	30.7x	25.6x	17.8x	12.1x	11.2x	9.74x
PEG	-	0.8x	-0x	-3x	-9.9x	1x	0x	0.9x
Capitalization / Revenue	1.36x	2.07x	1.78x	1.97x	1.36x	0.97x	0.87x	0.8x
EV / Revenue	0x	0x	0x	0x	0x	0.97x	0.87x	0.8x
EV / EBITDA	0x	0x	0x	0x	0x	5.93x	5.33x	4.77x
EV / EBIT	-0x	-0x	0x	0x	0x	18.8x	16.4x	13.5x
EV / FCF	-0x	0x	0x	0x	0x	28.6x	13.2x	11.3x
FCF Yield	-3.13%	5.46%	5.86%	5.33%	6.56%	3.5%	7.59%	8.84%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-29.24	-7.92	10.8	6.69	0.61	1.8	5.44	8.467
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	17,251	24,938	39,984	42,132	44,356	48,630	53,976	58,964
EBITDA ¹	533.6	2,675	5,888	7,116	6,982	7,920	8,813	9,854
EBIT ¹	-3,313	-844.5	2,072	2,754	2,066	2,504	2,857	3,480
Net income ¹	-2,752	-866.8	1,192	738.8	67.4	197.7	521.8	933.3
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	215.00	470.55	648.75	755.00	547.85	426.55	426.55	426.55
Nbr of stocks (in thousands)	109,359	109,500	109,648	109,949	110,059	110,112	-	-
Announcement Date	21/05/21	28/04/22	26/04/23	29/04/24	29/04/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SHOPPERS STOP LIMITED	236.97x	-	-	-	523M
WESFARMERS LIMITED	32.58x	2.18x	16.51x	2.81%	61.12B
ZHEJIANG CHINA COMMODITIES CITY GROUP CO., LTD.	19.31x	4.23x	12.85x	2.7%	12.75B
RYOHIN KEIKAKU CO., LTD.	28.37x	1.71x	12.84x	0.95%	10.14B
FIVE BELOW, INC.	30.74x	2x	15.13x	-.--%	9.77B
EL PUERTO DE LIVERPOOL, S.A.B. DE C.V.	6.43x	0.76x	4.8x	2.96%	7.56B
CENTRAL RETAIL CORPORATION	8.26x	0.82x	6.14x	6.02%	3.54B
WOOLWORTHS HOLDINGS LIMITED	14.79x	0.76x	7.03x	4.78%	2.83B
BERLI JUCKER	13.6x	1.29x	9.17x	5.04%	1.9B
Average	43.45x	1.72x	10.56x	3.16%	12.24B
Weighted average by Cap.	28.10x	2.16x	14.10x	2.58%