Watchlist Manager

Watchlist

Price: 298.75 INR 1.53% Market Closed

Market Cap: ₹32.9B

	Shoppers Stop Ltd NSE:SHOPERSTOP	IN
	Zhuzhou Kibing Group Co Ltd SSE:601636	CN
	Softwareone Holding AG OTC:SWONF	CH
	Cyberoo SpA MIL:CYB	IT
M	Mr Blue Corp KOSDAQ:207760	KR
A	Arctic Minerals AB (publ) STO:ARCT	SE
	Zimplats Holdings Ltd ASX:ZIM	GG

Income Statement

Currency: INR

	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	40	36	30	28	28	0	0	0	50	99	116	130	131	0	0	0	292	0	0	0	254	0	0	0	295	0	0	0	395	0	0	0	131	0	0	0	1 971	0	0	0	2 225	0	0	0	2 058	0	0	0	2 088	0	0	0	2 250	0	0	0	2 610	0	0	0
Revenue	4 487 N/A	4 849 +8%	5 298 +9%	5 911 +12%	6 345 +7%	6 862 +8%	7 349 +7%	7 814 +6%	8 280 +6%	8 878 +7%	9 651 +9%	10 343 +7%	11 037 +7%	11 766 +7%	12 475 +6%	12 908 +3%	13 006 +1%	13 115 +1%	13 457 +3%	13 873 +3%	14 495 +4%	15 236 +5%	17 256 +13%	19 778 +15%	21 757 +10%	24 479 +13%	25 775 +5%	26 747 +4%	27 871 +4%	8 507 -69%	17 404 +105%	27 653 +59%	35 779 +29%	35 812 +0%	35 580 -1%	35 521 0%	34 639 -2%	26 655 -23%	20 960 -21%	17 930 -14%	17 490 -2%	18 987 +9%	22 438 +18%	24 859 +11%	25 188 +1%	32 619 +30%	36 325 +11%	38 115 +5%	40 221 +6%	40 673 +1%	40 937 +1%	41 942 +2%	43 166 +3%	43 923 +2%	44 680 +2%	46 100 +3%	46 276 +0%	47 194 +2%	48 612 +3%	48 975 +1%
Gross Profit
Cost of Revenue	(2 821)	(3 059)	(3 336)	(3 722)	(4 035)	(4 309)	(4 650)	(4 973)	(5 230)	(5 469)	(5 896)	(6 282)	(6 889)	(7 281)	(7 786)	(7 967)	(8 147)	(8 182)	(8 388)	(8 592)	(11 778)	(9 409)	(10 881)	(12 828)	(14 573)	(16 203)	(17 053)	(17 695)	(18 898)	(5 032)	(10 252)	(16 261)	(21 752)	(20 623)	(20 458)	(20 262)	(21 055)	(15 563)	(12 511)	(11 083)	(11 050)	(11 631)	(13 555)	(14 816)	(15 127)	(19 268)	(21 269)	(22 313)	(23 284)	(23 532)	(23 737)	(24 502)	(25 442)	(26 102)	(26 689)	(27 449)	(27 272)	(27 819)	(28 779)	(29 186)
Gross Profit	1 666 N/A	1 790 +7%	1 962 +10%	2 189 +12%	2 310 +6%	2 553 +11%	2 699 +6%	2 841 +5%	3 051 +7%	3 409 +12%	3 755 +10%	4 061 +8%	4 148 +2%	4 485 +8%	4 689 +5%	4 941 +5%	4 858 -2%	4 933 +2%	5 069 +3%	5 281 +4%	2 717 -49%	5 827 +114%	6 375 +9%	6 950 +9%	7 184 +3%	8 276 +15%	8 722 +5%	9 052 +4%	8 972 -1%	3 475 -61%	7 152 +106%	11 392 +59%	14 027 +23%	15 189 +8%	15 122 0%	15 259 +1%	13 584 -11%	11 091 -18%	8 448 -24%	6 846 -19%	6 440 -6%	7 357 +14%	8 884 +21%	10 044 +13%	10 060 +0%	13 352 +33%	15 057 +13%	15 803 +5%	16 938 +7%	17 141 +1%	17 200 +0%	17 440 +1%	17 724 +2%	17 821 +1%	17 992 +1%	18 651 +4%	19 005 +2%	19 375 +2%	19 833 +2%	19 789 0%
Operating Income
Operating Expenses	(1 434)	(1 538)	(1 675)	(1 839)	(1 989)	(2 136)	(2 225)	(2 321)	(2 654)	(2 925)	(3 348)	(3 837)	(4 028)	(4 650)	(5 043)	(5 277)	(5 435)	(5 182)	(5 042)	(4 896)	(2 030)	(4 951)	(5 391)	(6 076)	(6 349)	(7 583)	(8 067)	(8 494)	(8 540)	(3 410)	(6 854)	(10 422)	(12 978)	(13 723)	(13 417)	(13 189)	(12 569)	(12 646)	(11 814)	(11 335)	(9 567)	(10 277)	(10 659)	(10 707)	(10 248)	(11 905)	(12 691)	(13 334)	(13 799)	(14 116)	(14 373)	(14 680)	(14 924)	(15 428)	(15 845)	(16 408)	(16 857)	(17 069)	(17 446)	(17 708)
Selling, General & Administrative	(1 434)	(1 411)	(1 526)	(1 687)	(1 989)	(1 958)	(2 044)	(2 142)	(2 654)	(2 587)	(2 949)	(3 368)	(3 989)	(4 037)	(4 399)	(4 587)	(5 021)	(4 487)	(4 340)	(4 304)	(1 649)	(4 573)	(5 068)	(5 678)	(6 123)	(7 056)	(7 511)	(7 923)	(8 311)	(1 781)	(3 565)	(5 450)	(10 910)	(6 531)	(5 772)	(4 945)	(7 411)	(3 807)	(3 347)	(2 968)	(5 174)	(2 518)	(2 603)	(2 606)	(6 073)	(2 915)	(3 138)	(3 347)	(9 166)	(3 680)	(3 810)	(3 913)	(9 809)	(3 977)	(4 022)	(4 131)	(11 030)	(4 305)	(4 404)	(4 464)
Depreciation & Amortization	0	(126)	(148)	(151)	0	(167)	(175)	(180)	0	(338)	(398)	(468)	0	(495)	(545)	(604)	0	(696)	(702)	(592)	0	(379)	(324)	(398)	(226)	(525)	(554)	(570)	(228)	(313)	(630)	(915)	(1 406)	(1 997)	(2 585)	(3 262)	(4 504)	(4 628)	(4 680)	(4 736)	(3 923)	(3 787)	(3 748)	(3 542)	(3 549)	(3 503)	(3 512)	(3 699)	(3 816)	(4 021)	(4 176)	(4 290)	(4 366)	(4 487)	(4 622)	(4 809)	(4 943)	(5 066)	(5 190)	(5 218)
Other Operating Expenses	0	0	0	0	0	(11)	(6)	0	0	0	0	0	(40)	(118)	(99)	(86)	(414)	0	0	0	(381)	0	0	0	0	0	0	0	0	(1 317)	(2 660)	(4 059)	(662)	(5 195)	(5 060)	(4 981)	(655)	(4 210)	(3 786)	(3 631)	(470)	(3 973)	(4 310)	(4 560)	(625)	(5 489)	(6 042)	(6 289)	(817)	(6 415)	(6 387)	(6 477)	(749)	(6 964)	(7 201)	(7 468)	(884)	(7 698)	(7 851)	(8 026)
Operating Income	232 N/A	252 +9%	286 +13%	349 +22%	321 -8%	417 +30%	475 +14%	521 +10%	396 -24%	484 +22%	408 -16%	224 -45%	120 -46%	(167) N/A	(358) -114%	(340) +5%	(577) -70%	(251) +56%	26 N/A	385 +1 381%	686 +78%	875 +28%	983 +12%	874 -11%	835 -4%	695 -17%	658 -5%	560 -15%	433 -23%	65 -85%	298 +358%	970 +226%	1 049 +8%	1 467 +40%	1 706 +16%	2 071 +21%	1 015 -51%	(1 555) N/A	(3 366) -116%	(4 489) -33%	(3 127) +30%	(2 922) +7%	(1 778) +39%	(665) +63%	(187) +72%	1 446 N/A	2 366 +64%	2 468 +4%	3 139 +27%	3 025 -4%	2 827 -7%	2 760 -2%	2 800 +1%	2 394 -15%	2 147 -10%	2 243 +4%	2 148 -4%	2 306 +7%	2 388 +4%	2 081 -13%
Pre-Tax Income
Interest Income Expense	(40)	(35)	(29)	(27)	(28)	5	18	30	(50)	(99)	(116)	(129)	(74)	(53)	(123)	(197)	(255)	(296)	(213)	(293)	(191)	(246)	(352)	(266)	(276)	(350)	(358)	(411)	(391)	(32)	(77)	(110)	10	(598)	(1 032)	(1 485)	(1 806)	(2 041)	(2 177)	(2 233)	(2 090)	(2 183)	(2 095)	(2 050)	(1 830)	(2 063)	(2 050)	(2 068)	(1 925)	(2 122)	(2 157)	(2 228)	(2 107)	(2 321)	(2 417)	(2 485)	(2 486)	(2 735)	(2 816)	(2 878)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(97)	916	1 450	1 572	1 414	1 369	1 121	1 373	695	744	438	64	(20)	(20)	(49)	(49)	(65)	(65)	(36)	(36)	0	0	21	(156)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	(4)	0	0	0	(5)	0	0	0	(18)	0	0	0	9	0	0	0	(5)	0	0	0	(6)	0	0	0	(2)	0	0	0	(6)	0	0	0	328	0	0	0	333	0	0	0	200	0	0	0	417	0	0	0	340	0	0	0
Total Other Income	12	0	0	0	78	0	0	0	127	25	12	0	32	0	0	0	29	0	0	0	18	19	24	25	23	7	34	38	41	74	98	125	42	135	291	329	178	367	288	406	7	457	745	603	14	616	266	469	198	585	652	442	(1)	521	513	704	68	606	604	618
Pre-Tax Income	204 N/A	217 +6%	257 +18%	322 +25%	371 +15%	422 +14%	493 +17%	551 +12%	469 -15%	410 -13%	304 -26%	95 -69%	72 -24%	(220) N/A	(481) -119%	(537) -12%	(821) -53%	(547) +33%	(186) +66%	93 N/A	522 +461%	649 +24%	655 +1%	632 -4%	576 -9%	352 -39%	334 -5%	189 -43%	77 -59%	107 +39%	319 +198%	985 +209%	1 099 +12%	1 004 -9%	965 -4%	915 -5%	(716) N/A	(2 313) -223%	(3 805) -65%	(4 744) -25%	(3 469) +27%	(3 279) +5%	(2 006) +39%	(739) +63%	(975) -32%	743 N/A	1 019 +37%	933 -8%	1 592 +71%	1 468 -8%	1 273 -13%	924 -27%	1 045 +13%	528 -49%	206 -61%	425 +106%	70 -84%	177 +153%	196 +11%	(335) N/A
Net Income
Tax Provision	(17)	(31)	(53)	(100)	(133)	(157)	(180)	(214)	(226)	(205)	(178)	(109)	(79)	(48)	(15)	7	1	(22)	(68)	(178)	(164)	(209)	(275)	(312)	(389)	(390)	(387)	(345)	(322)	(54)	(151)	(400)	(449)	(409)	(567)	(999)	(614)	(219)	378	1 131	797	761	429	193	521	80	2	(64)	(432)	(391)	(330)	(241)	(272)	(128)	(39)	(104)	39	1	(13)	158
Income from Continuing Operations	187	186	204	222	238	264	312	336	243	206	127	(13)	(7)	(268)	(495)	(529)	(820)	(567)	(253)	(84)	358	440	380	320	188	(39)	(54)	(157)	(245)	53	169	586	650	597	399	(83)	(1 331)	(2 533)	(3 428)	(3 614)	(2 672)	(2 518)	(1 577)	(545)	(454)	823	1 021	867	1 160	1 077	942	683	773	400	167	321	109	179	184	(178)
Income to Minority Interest	3	6	4	4	5	0	0	0	0	2	4	11	33	61	103	133	183	155	110	73	1	2	71	161	250	363	384	414	434	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	(2)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(7)	(16)	(16)	(16)	(9)	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	189 N/A	191 +1%	207 +8%	225 +9%	242 +8%	264 +9%	312 +18%	336 +8%	241 -28%	207 -14%	129 -38%	(4) N/A	26 N/A	(208) N/A	(393) -89%	(396) -1%	(637) -61%	(413) +35%	(143) +65%	(12) +92%	359 N/A	442 +23%	451 +2%	480 +6%	432 -10%	323 -25%	329 +2%	257 -22%	190 -26%	53 -72%	169 +219%	586 +247%	650 +11%	597 -8%	399 -33%	(83) N/A	(1 420) -1 611%	(2 622) -85%	(3 517) -34%	(3 703) -5%	(2 672) +28%	(2 518) +6%	(1 577) +37%	(553) +65%	(470) +15%	806 N/A	1 004 +25%	858 -15%	1 160 +35%	1 077 -7%	942 -13%	683 -27%	773 +13%	400 -48%	167 -58%	321 +92%	109 -66%	179 +64%	184 +3%	(178) N/A
EPS (Diluted)	3.25 N/A	2.93 -10%	2.83 -3%	3.08 +9%	3.42 +11%	3.62 +6%	4.28 +18%	4.62 +8%	3.31 -28%	2.72 -18%	1.86 -32%	-0.06 N/A	0.36 N/A	-2.8 N/A	-5.31 -90%	-5.35 -1%	-8.6 -61%	-5.58 +35%	-1.6 +71%	-0.14 +91%	4.84 N/A	5.97 +23%	6.01 +1%	5.51 -8%	5.14 -7%	3.71 -28%	3.73 +1%	2.94 -21%	2.17 -26%	0.56 -74%	1.81 +223%	6.29 +248%	6.99 +11%	6.42 -8%	4.24 -34%	-0.89 N/A	-15.26 -1 615%	-28.19 -85%	-37.81 -34%	-40.69 -8%	-28.42 +30%	-23.1 +19%	-14.6 +37%	-5.02 +66%	-4.3 +14%	7.32 N/A	9.21 +26%	7.72 -16%	10.51 +36%	9.74 -7%	8.27 -15%	6.17 -25%	7 +13%	3.64 -48%	1.51 -59%	2.9 +92%	0.99 -66%	1.62 +64%	1.66 +2%	-1.62 N/A

Income Statement Balance Sheet Cash Flow Statement

Shoppers Stop Ltd
NSE:SHOPERSTOP

Income Statement

Earnings Waterfall
Shoppers Stop Ltd

Income Statement
Shoppers Stop Ltd

See Also

Company

Help

Tools

Stocks

Shoppers Stop Ltd NSE:SHOPERSTOP

Income Statement

Earnings Waterfall Shoppers Stop Ltd

Income Statement Shoppers Stop Ltd

See Also

Company

Help

Tools

Stocks

Shoppers Stop Ltd
NSE:SHOPERSTOP

Earnings Waterfall
Shoppers Stop Ltd

Income Statement
Shoppers Stop Ltd