Aditya Birla Fashion

₹281.3 -1.6 | 0.6%

WEBSITE BSE:535755 NSE : ABFRL 26 Dec, 16:01

Market Cap ₹30128 Cr.

Stock P/E -40.9

P/B 5.6

Current Price ₹281.3

Book Value ₹ 50.3

Face Value 10

52W High ₹364.5

Dividend Yield 0%

52W Low ₹ 198.5

Edit Ratio

Aditya Birla Fashion Research see more...

Overview Inc. Year: 2007Industry: Retailing

Aditya Birla Fashion and Retail Ltd, previously Pantaloons Fashion & Retail Ltd, is a lifestyle and fashion company. The Company is engaged in imparting branded style apparels and accessories, and the retail sale of clothing, footwear and leather-based articles in stores. It operates through two segments:Pantaloons and Madura Fashion & Lifestyle. Its Madura Fashion & Lifestyle section is engaged in production and distribution of branded style apparel and accessories, and comprises over 1,800 distinctive brand outlets (EBOs) and about 150 value shops. Its Pantaloons phase is engaged in retailing of apparel and accessories, and accommodates over 160 stores, consisting of one Pantaloons Kids shop and approximately 30 Factory Outlets. The Pantaloons section has a diverse client base with men, women, youngsters and non-apparels. The Company's manufacturers include Louis Philippe, Van Heusen, Allen Solly and Peter England.

Aditya Birla Fashion Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Aditya Birla Fashion Quarterly Results

#(Fig in Cr.)	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018	Jun 2018
Net Sales	1625	1769	1804	1855	1754	1914
Other Income	17	8	7	7	11	8
Total Income	1642	1777	1811	1862	1764	1922
Total Expenditure	1511	1695	1711	1716	1590	1800
Operating Profit	131	82	100	145	174	122
Interest	44	43	43	43	43	44
Depreciation	66	59	67	67	87	72
Exceptional Income / Expenses	0	0	0	0	0	0
Profit Before Tax	22	-20	-10	35	44	6
Provision for Tax	0	0	0	0	-69	0
Profit After Tax	22	-20	-10	35	113	6
Adjustments	-22	20	10	-35	-113	-6
Profit After Adjustments	0	0	0	0	0	0
Adjusted Earnings Per Share	0.3	-0.3	-0.1	0.5	1.5	0.1

Aditya Birla Fashion Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	1661	1851	6034	6603	7172	8118	8743	5181	7824	11737	12351	7327
Other Income	5	3	26	38	33	80	65	73	94	110	214	33
Total Income	1666	1854	6060	6641	7205	8197	8808	5254	7918	11847	12565	7359
Total Expenditure	1616	1776	5621	6125	6664	7541	7473	4560	6709	10087	10640	6817
Operating Profit	51	78	440	516	541	656	1335	693	1210	1760	1925	541
Interest	129	122	211	221	212	225	467	525	376	480	796	173
Depreciation	109	183	338	242	281	282	877	945	947	1114	1364	293
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-188	-228	-110	54	49	149	-9	-776	-113	166	-235	75
Provision for Tax	0	0	0	0	-69	-172	136	-127	-33	34	-57	-69
Profit After Tax	-188	-228	-110	54	118	321	-145	-650	-81	133	-178	144
Adjustments	0	0	0	0	0	0	0	0	0	0	0	-144
Profit After Adjustments	-188	-228	-110	54	118	321	-145	-650	-81	133	-178	0
Adjusted Earnings Per Share	-20.2	-24.6	-1.4	0.7	1.5	4.2	-1.9	-7.1	-0.9	1.4	-1.8	2

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	5%	34%	9%	22%
Operating Profit CAGR	9%	41%	24%	44%
PAT CAGR	-234%	0%	NAN%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	27%	1%	4%	9%
ROE Average	-4%	-1%	-10%	-14%
ROCE Average	8%	9%	7%	5%

Aditya Birla Fashion Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	579	346	905	958	1093	1429	1086	2685	2882	3787	5049
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	1015	938	677	1271	1188	724	855	802	757	1415	2342
Other Non-Current Liabilities	48	61	121	249	213	127	1876	1841	2010	3345	3783
Total Current Liabilities	510	799	2878	2558	3171	4078	5677	3991	5599	6609	7304
Total Liabilities	2153	2142	4582	5036	5665	6358	9494	9319	11248	15157	18478
Fixed Assets	1633	1579	2323	2487	2582	2555	4728	4506	4751	6245	6673
Other Non-Current Assets	102	85	304	413	432	433	615	1263	1480	2474	4663
Total Current Assets	418	478	1955	2136	2650	3369	4151	3550	5017	6438	7142
Total Assets	2153	2142	4582	5036	5665	6358	9494	9319	11248	15157	18478

Aditya Birla Fashion Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	25	11	27	19	50	73	57	265	164	108	642
Cash Flow from Operating Activities	70	-36	311	425	595	528	662	1150	1003	921	1633
Cash Flow from Investing Activities	681	-109	-186	-446	-325	-277	-574	-985	-560	-643	-3521
Cash Flow from Financing Activities	-766	141	-133	51	-247	-266	120	-266	-500	256	1549
Net Cash Inflow / Outflow	-14	-4	-8	30	23	-15	208	-101	-56	535	-339
Closing Cash & Cash Equivalent	11	7	19	50	73	57	265	164	108	642	304

Aditya Birla Fashion Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	-20.23	-24.59	-1.43	0.69	1.53	4.15	-1.88	-7.1	-0.86	1.4	-1.75
CEPS(Rs)	-8.48	-4.82	2.97	3.84	5.16	7.8	9.45	3.23	9.23	13.14	11.68
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	62.36	37.08	11.73	12.36	13.96	18.12	13.46	28.82	30.08	34.21	49.08
Core EBITDA Margin(%)	2.74	4.04	6.85	7.21	7.08	6.26	12.98	10.28	12.3	12.27	12.05
EBIT Margin(%)	-3.51	-5.72	1.68	4.13	3.63	4.06	4.68	-4.17	2.9	4.8	3.96
Pre Tax Margin(%)	-11.3	-12.33	-1.82	0.81	0.68	1.62	-0.09	-12.86	-1.25	1.24	-1.65
PAT Margin (%)	-11.3	-12.33	-1.82	0.81	1.64	3.49	-1.48	-10.76	-0.89	0.99	-1.25
Cash Profit Margin (%)	-4.74	-2.41	3.78	4.46	5.55	6.55	7.48	4.89	9.55	9.27	8.35
ROA(%)	-7.46	-10.62	-3.26	1.11	2.2	5.34	-1.83	-6.91	-0.78	1	-1.06
ROE(%)	-74.89	-49.45	-17.62	5.77	11.6	25.92	-11.89	-35.32	-2.96	4.37	-4.32
ROCE(%)	-2.83	-6.44	4.6	9.52	8.76	12.28	13.1	-6.57	6.66	13.04	7.71
Receivable days	1.97	2.37	9.66	21.04	25.51	26.41	30.23	43.54	27.25	21.57	22.05
Inventory Days	75.06	77.48	55.58	78.19	79.35	71.59	79.65	123.72	89.99	88.13	94.99
Payable days	132.6	125.3	115.48	175.16	186.65	204.9	202.68	315.55	272.06	236.11	229.41
PER(x)	0	0	0	221.52	98.63	53.2	0	0	0	153.43	0
Price/Book(x)	1.31	3.06	12.25	12.44	10.78	12.2	11.38	6.98	10.04	6.26	4.19
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	1.08	1.27	2.13	2.1	1.87	2.31	1.64	3.74	3.76	1.85	1.96
EV/Core EBITDA(x)	35.48	30.38	29.29	26.81	24.77	28.56	10.76	27.94	24.33	12.34	12.6
Net Sales Growth(%)	29.26	11.41	226.03	9.43	8.62	13.19	7.7	-40.74	51.01	50.01	5.23
EBIT Growth(%)	-169.53	-81.3	195.94	169.79	-4.81	43.31	22.59	-154.93	204.4	145.82	-13.04
PAT Growth(%)	-172.51	-21.53	51.89	148.75	120.17	172.71	-145.2	-347.44	87.58	264.21	-234.12
EPS Growth(%)	98.53	-21.53	94.19	148.64	119.85	172.07	-145.17	-278.44	87.89	262.39	-225.37
Debt/Equity(x)	1.81	3.8	2.05	2.15	1.73	1.22	2.67	0.42	0.43	0.63	0.74
Current Ratio(x)	0.82	0.6	0.68	0.84	0.84	0.83	0.73	0.89	0.9	0.97	0.98
Quick Ratio(x)	0.12	0.06	0.19	0.28	0.3	0.36	0.32	0.45	0.41	0.4	0.48
Interest Cover(x)	-0.45	-0.87	0.48	1.24	1.23	1.66	0.98	-0.48	0.7	1.35	0.71
Total Debt/Mcap(x)	1.39	1.24	0.17	0.17	0.16	0.1	0.23	0.06	0.04	0.1	0.18

Aditya Birla Fashion Shareholding Pattern

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	56.09	56.08	55.47	55.47	55.47	55.45	55.45	51.85	51.97	49.25
FII	13.23	14.14	14.59	14.39	13.93	13.75	13.88	19.25	19.64	19.12
DII	19.98	19.39	19.07	18.85	17.14	17.28	17.26	15.08	14.8	15.32
Public	10.7	10.39	10.87	11.29	13.46	13.51	13.41	13.82	13.59	16.31
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	52.63	52.63	52.63	52.63	52.63	52.63	52.63	52.63	52.75	52.75
FII	12.42	13.27	13.84	13.66	13.22	13.06	13.18	19.54	19.93	20.48
DII	18.75	18.2	18.09	17.88	16.26	16.4	16.38	15.31	15.02	16.41
Public	10.04	9.75	10.32	10.71	12.78	12.83	12.73	14.03	13.8	17.47
Others	0	0	0	0	0	0	0	0	0	0
Total	93.84	93.85	94.87	94.88	94.88	94.92	94.92	101.5	101.5	107.12

Pros

Debtor days have improved from 236.11 to 229.41days.

Cons

Promoter holding is low: 49.25%.
Company has a low return on equity of -1% over the last 3 years.
Stock is trading at 5.6 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Aditya Birla Fashion News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

Current Price: 28/-

Bazar India

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Aditya Birla Fashion

Add Watchlist

Aditya Birla Fashion Research see more...

Overview Inc. Year: 2007Industry: Retailing

Aditya Birla Fashion Share Price

Alert Data

Quarterly Price

Peer Comparison

Aditya Birla Fashion Quarterly Results

Aditya Birla Fashion Profit & Loss

Growth Rates

Aditya Birla Fashion Balance Sheet

Aditya Birla Fashion Cash Flow

Aditya Birla Fashion Ratios

Aditya Birla Fashion Shareholding Pattern

Aditya Birla Fashion News

Top Unlisted Companies & InstaBuy Companies

Bazar India

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!