Aditya Birla Fashion Retail Ltd

ABFRL
Retail
โ‚น 88.38
Price
โ‚น 10,780
Market Cap
Mid Cap
-
P/E Ratio

๐Ÿ“Š Score Snapshot

3.84 / 25
Performance
25 / 25
Valuation
0.0 / 20
Growth
7.0 / 30
Profitability
35.84 / 100
Avoid

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Adj Cash EBITDA 577.00 1,518 726.00 1,229 1,506 707.00 562.00
Adj Cash EBITDA Margin 8.31 10.98 5.90 15.40 27.51 8.10 6.92
Adj Cash EBITDA To EBITDA 0.67 0.90 0.44 1.02 2.31 0.54 0.86
Adj Cash EPS -3.12 -7.12 -9.68 -0.61 2.15 -8.88 2.66
Adj Cash PAT -460.40 -830.20 -940.06 -66.52 119.63 -768.00 229.15
Adj Cash PAT To PAT 2.52 1.25 33.50 0.74 -0.16 4.95 0.71
Adj Cash PE - - - - 33.12 - 28.94
Adj EPS -0.84 -5.47 -0.05 -0.86 -7.90 -1.77 3.74
Adj EV To Cash EBITDA 23.68 10.44 17.62 10.79 5.89 13.27 14.67
Adj EV To EBITDA 15.98 9.41 7.81 11.00 13.59 7.11 12.57
Adj Number Of Shares 122.08 101.45 94.74 93.97 84.87 86.24 86.29
Adj PE - - - - - - 20.49
Bvps 55.81 46.55 35.32 29.68 31.54 12.63 16.56
Cash Conversion Cycle 43.00 55.00 50.00 -13.00 -1.00 42.00 -9.00
Cash ROCE -1.83 -6.93 -2.80 13.23 20.85 42.07 -
Cash Roic -3.55 -8.39 -3.60 12.82 19.55 32.44 -
Cash Revenue 6,940 13,822 12,310 7,982 5,474 8,725 8,123
Cash Revenue To Revenue 0.94 0.99 0.99 0.98 1.04 0.99 1.00
Dio 282.00 262.00 277.00 287.00 263.00 205.00 179.00
Dpo 258.00 241.00 253.00 335.00 307.00 198.00 223.00
Dso 19.00 33.00 26.00 34.00 42.00 35.00 35.00
EV 13,661 15,848 12,795 13,262 8,871 9,381 8,244
EV To EBITDA 26.02 9.89 8.02 11.33 13.65 7.12 12.59
EV To Fcff - - - 16.26 7.06 5.52 14.24
Fcfe 360.60 262.80 429.94 707.48 -797.37 743.00 74.15
Fcfe Margin 5.20 1.90 3.49 8.86 -14.57 8.52 0.91
Fcfe To Adj PAT -1.98 -0.40 -15.32 -7.90 1.09 -4.79 0.23
Fcff -400.35 -980.08 -292.85 815.75 1,257 1,699 579.02
Fcff Margin -5.77 -7.09 -2.38 10.22 22.97 19.47 7.13
Fcff To NOPAT 0.95 8.30 -1.23 7.11 -3.77 0.91 0.86
Market Cap 11,167 8,531 7,193 9,982 5,983 4,397 6,602
PB 1.64 1.81 2.15 3.58 2.24 4.04 4.62
PE - - - - - - 20.57
PS 1.52 0.61 0.58 1.23 1.14 0.50 0.81
ROCE -1.98 0.22 3.52 2.58 -4.30 45.77 -
ROE -3.16 -16.44 -0.91 -3.28 -38.95 -12.31 -
Roic -3.72 -1.01 2.93 1.80 -5.19 35.80 -
Share Price 91.47 84.09 75.92 106.23 70.50 50.99 76.51

๐Ÿ“Š Quarterly Results

Metric Sep 2025 Jun 2025 Mar 2025 Dec 2024 Sep 2024 Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022
Sales 1,982 1,831 1,719 2,201 3,644 3,428 1,575 4,167 3,226 3,196 2,880 3,589 3,075 2,875
Interest 124.00 113.00 143.00 151.00 250.00 220.00 152.00 245.00 208.00 187.00 142.00 132.00 104.00 94.00
Expenses - 1,920 1,726 1,520 1,908 3,286 3,070 1,540 3,613 2,904 2,904 2,687 3,153 2,679 2,406
Other Income - 55.00 64.00 96.00 35.00 52.00 48.00 63.00 51.00 46.00 61.00 39.00 31.00 22.00 32.00
Exceptional Items - - 137.00 64.00 23.00 - 21.00 - - - - - - -
Depreciation 325.00 316.00 302.00 301.00 461.00 436.00 287.00 444.00 389.00 367.00 348.00 318.00 291.00 270.00
Profit Before Tax -333.00 -260.00 -12.00 -60.00 -278.00 -250.00 -321.00 -85.00 -229.00 -201.00 -259.00 17.00 24.00 135.00
Tax % 11.41 10.00 -100.00 30.00 22.66 14.00 17.13 -27.06 12.66 19.40 24.71 35.29 -20.83 30.37
Net Profit - -295.00 -234.00 -24.00 -42.00 -215.00 -215.00 -266.00 -108.00 -200.00 -162.00 -195.00 11.00 29.00 94.00
Minority Share 32.00 22.00 7.00 -9.00 29.00 53.00 37.00 30.00 21.00 20.00 8.00 5.00 8.00 3.00
Exceptional Items At - - 137.00 64.00 23.00 - 21.00 - - - - - - -
Profit Excl Exceptional -295.00 -234.00 -161.00 -106.00 -238.00 -215.00 -287.00 -108.00 -200.00 -162.00 -195.00 11.00 29.00 94.00
Profit For PE -263.00 -212.00 -115.00 -106.00 -206.00 -161.00 -248.00 -78.00 -179.00 -141.00 -187.00 11.00 29.00 94.00
Profit For EPS -263.00 -212.00 -17.00 -51.00 -186.00 -161.00 -230.00 -78.00 -179.00 -141.00 -187.00 16.00 38.00 97.00
EPS In Rs -2.16 -1.74 -0.14 -0.48 -1.74 -1.59 -2.26 -0.82 -1.89 -1.49 -1.97 0.17 0.40 1.04
PAT Margin % -14.88 -12.78 -1.40 -1.91 -5.90 -6.27 -16.89 -2.59 -6.20 -5.07 -6.77 0.31 0.94 3.27
PBT Margin -16.80 -14.20 -0.70 -2.73 -7.63 -7.29 -20.38 -2.04 -7.10 -6.29 -8.99 0.47 0.78 4.70
Tax -38.00 -26.00 12.00 -18.00 -63.00 -35.00 -55.00 23.00 -29.00 -39.00 -64.00 6.00 -5.00 41.00
Yoy Profit Growth % -28.00 -31.00 53.00 -36.00 -15.00 -14.00 -32.00 -795.00 -709.00 -250.00 -686.00 -94.00 478.00 127.00
Adj Ebit -208.00 -147.00 -7.00 27.00 -51.00 -30.00 -189.00 161.00 -21.00 -14.00 -116.00 149.00 127.00 231.00
Adj EBITDA 117.00 169.00 295.00 328.00 410.00 406.00 98.00 605.00 368.00 353.00 232.00 467.00 418.00 501.00
Adj EBITDA Margin 5.90 9.23 17.16 14.90 11.25 11.84 6.22 14.52 11.41 11.05 8.06 13.01 13.59 17.43
Adj Ebit Margin -10.49 -8.03 -0.41 1.23 -1.40 -0.88 -12.00 3.86 -0.65 -0.44 -4.03 4.15 4.13 8.03
Adj PAT -295.00 -234.00 250.00 2.80 -197.21 -215.00 -248.60 -108.00 -200.00 -162.00 -195.00 11.00 29.00 94.00
Adj PAT Margin -14.88 -12.78 14.54 0.13 -5.41 -6.27 -15.78 -2.59 -6.20 -5.07 -6.77 0.31 0.94 3.27
Ebit -208.00 -147.00 -144.00 -37.00 -74.00 -30.00 -210.00 161.00 -21.00 -14.00 -116.00 149.00 127.00 231.00
EBITDA 117.00 169.00 158.00 264.00 387.00 406.00 77.00 605.00 368.00 353.00 232.00 467.00 418.00 501.00
EBITDA Margin 5.90 9.23 9.19 11.99 10.62 11.84 4.89 14.52 11.41 11.05 8.06 13.01 13.59 17.43
Ebit Margin -10.49 -8.03 -8.38 -1.68 -2.03 -0.88 -13.33 3.86 -0.65 -0.44 -4.03 4.15 4.13 8.03
NOPAT -232.99 -189.90 -206.00 -5.60 -79.66 -67.08 -208.83 139.77 -58.52 -60.45 -116.70 76.36 126.87 138.56
NOPAT Margin -11.76 -10.37 -11.98 -0.25 -2.19 -1.96 -13.26 3.35 -1.81 -1.89 -4.05 2.13 4.13 4.82
Operating Profit -263.00 -211.00 -103.00 -8.00 -103.00 -78.00 -252.00 110.00 -67.00 -75.00 -155.00 118.00 105.00 199.00
Operating Profit Margin -13.27 -11.52 -5.99 -0.36 -2.83 -2.28 -16.00 2.64 -2.08 -2.35 -5.38 3.29 3.41 6.92

๐Ÿ’ฐ Profit & Loss

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Sales 7,355 13,996 12,418 8,136 5,249 8,788 8,118
Interest 567.00 941.00 536.00 389.00 530.00 469.00 225.00
Expenses - 6,696 12,474 10,860 6,998 4,666 7,528 7,525
Other Income - 196.00 163.00 80.00 68.00 70.00 60.00 63.00
Exceptional Items 330.00 82.00 43.00 35.00 3.00 2.00 1.00
Depreciation 1,166 1,655 1,227 997.00 963.00 885.00 282.00
Profit Before Tax -550.00 -829.00 -82.00 -145.00 -838.00 -33.00 149.00
Tax % 17.09 11.22 28.05 18.62 12.17 -400.00 -115.44
Net Profit - -456.00 -736.00 -59.00 -118.00 -736.00 -165.00 321.00
Minority Share 80.00 108.00 23.00 10.00 63.00 2.00 -
Exceptional Items At 322.00 82.00 43.00 35.00 3.00 -6.00 1.00
Profit Excl Exceptional -778.00 -818.00 -102.00 -153.00 -739.00 -159.00 320.00
Profit For PE -641.00 -698.00 -62.00 -141.00 -675.00 -157.00 320.00
Profit For EPS -376.00 -628.00 -36.00 -109.00 -673.00 -163.00 321.00
EPS In Rs -3.08 -6.19 -0.38 -1.16 -7.93 -1.89 3.72
PAT Margin % -6.20 -5.26 -0.48 -1.45 -14.02 -1.88 3.95
PBT Margin -7.48 -5.92 -0.66 -1.78 -15.96 -0.38 1.84
Tax -94.00 -93.00 -23.00 -27.00 -102.00 132.00 -172.00
Adj Ebit -311.00 30.00 411.00 209.00 -310.00 435.00 374.00
Adj EBITDA 855.00 1,685 1,638 1,206 653.00 1,320 656.00
Adj EBITDA Margin 11.62 12.04 13.19 14.82 12.44 15.02 8.08
Adj Ebit Margin -4.23 0.21 3.31 2.57 -5.91 4.95 4.61
Adj PAT -182.40 -663.20 -28.06 -89.52 -733.37 -155.00 323.15
Adj PAT Margin -2.48 -4.74 -0.23 -1.10 -13.97 -1.76 3.98
Ebit -641.00 -52.00 368.00 174.00 -313.00 433.00 373.00
EBITDA 525.00 1,603 1,595 1,171 650.00 1,318 655.00
EBITDA Margin 7.14 11.45 12.84 14.39 12.38 15.00 8.07
Ebit Margin -8.72 -0.37 2.96 2.14 -5.96 4.93 4.59
NOPAT -420.35 -118.08 238.15 114.75 -333.75 1,875 670.02
NOPAT Margin -5.72 -0.84 1.92 1.41 -6.36 21.34 8.25
Operating Profit -507.00 -133.00 331.00 141.00 -380.00 375.00 311.00
Operating Profit Margin -6.89 -0.95 2.67 1.73 -7.24 4.27 3.83

๐Ÿฆ Balance Sheet

Metric Sep 2025 Mar 2025 Sep 2024 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Accumulated Depreciation - - - 4,758 - 3,777 2,979 2,185 1,402 686.00
Advance From Customers - - - 96.00 - 67.00 86.00 66.00 43.00 15.00
Average Capital Employed 13,228 13,002 13,878 12,046 - 8,404 6,583 6,324 4,752 -
Average Invested Capital 10,985 11,292 12,755 11,683 - 8,136 6,366 6,430 5,238 -
Average Total Assets 20,159 19,197 22,319 19,272 - 14,492 11,122 9,904 8,190 -
Average Total Equity 5,396 5,768 3,790 4,034 - 3,068 2,733 1,883 1,259 -
Cwip 271.00 181.00 202.00 171.00 137.00 204.00 103.00 38.00 48.00 22.00
Capital Employed 12,355 11,831 14,101 14,173 13,655 9,920 6,889 6,277 6,372 3,132
Cash Equivalents 671.00 773.00 257.00 462.00 236.00 701.00 121.00 262.00 267.00 57.00
Fixed Assets 9,649 9,418 12,401 11,867 11,486 8,359 6,059 5,627 4,940 2,555
Gross Block - - - 16,625 - 12,137 9,038 7,812 6,342 3,241
Inventory 2,759 2,454 4,490 4,505 4,953 4,214 2,930 1,847 2,367 1,921
Invested Capital 9,562 8,840 12,408 13,743 13,102 9,623 6,648 6,083 6,777 3,699
Investments 1,625 1,749 607.00 985.00 318.00 267.00 684.00 418.00 14.00 4.00
Lease Liabilities 3,949 3,578 5,471 5,246 5,354 4,267 2,868 2,463 2,502 -
Loans N Advances 499.00 468.00 828.00 273.00 - 224.00 198.00 130.00 161.00 156.00
Long Term Borrowings 1,292 1,149 3,226 2,512 2,388 1,508 778.00 814.00 857.00 724.00
Net Debt 3,369 2,495 9,135 8,004 9,621 5,605 3,295 2,920 5,004 1,642
Net Working Capital -358.00 -759.00 -195.00 1,705 1,479 1,060 486.00 418.00 1,789 1,122
Non Controlling Interest 437.00 1.00 - 687.00 540.00 3.00 15.00 32.00 20.00 -
Other Asset Items 1,698 1,223 2,185 2,212 3,116 1,934 1,343 1,120 1,121 1,123
Other Borrowings - - - - - - - - 414.00 505.00
Other Liability Items 2,636 2,567 4,224 3,349 3,774 2,957 1,809 1,554 1,053 1,077
Reserves 5,032 5,592 3,031 3,020 1,990 2,394 1,836 1,730 295.00 656.00
Share Capital 1,220 1,220 1,071 1,015 949.00 949.00 938.00 915.00 774.00 773.00
Short Term Borrowings 424.00 290.00 1,302 1,694 2,433 798.00 454.00 322.00 1,512 474.00
Short Term Loans And Advances - - - 11.00 12.00 10.00 7.00 7.00 7.00 5.00
Total Assets 17,641 16,640 22,677 21,754 21,961 16,790 12,195 10,049 9,758 6,621
Total Borrowings 5,665 5,017 9,999 9,451 10,175 6,573 4,100 3,600 5,285 1,703
Total Equity 6,689 6,813 4,102 4,722 3,479 3,346 2,789 2,677 1,089 1,429
Total Equity And Liabilities 17,641 16,640 22,677 21,754 21,961 16,790 12,195 10,049 9,758 6,621
Total Liabilities 10,952 9,827 18,575 17,032 18,482 13,444 9,406 7,372 8,669 5,192
Trade Payables 2,650 2,242 4,352 4,136 4,532 3,846 3,411 2,152 2,290 2,397
Trade Receivables 471.00 373.00 1,706 2,558 1,704 1,772 1,512 1,216 1,680 1,562

๐Ÿ’ต Cash Flows

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Cash From Financing Activity 334.00 1,412 326.00 -526.00 -269.00 116.00 -266.00
Cash From Investing Activity -1,612 -2,992 -387.00 -553.00 -855.00 -551.00 -277.00
Cash From Operating Activity 1,644 1,341 636.00 951.00 1,104 644.00 528.00
Cash Paid For Acquisition Of Companies -127.00 -1,609 -176.00 - - - -
Cash Paid For Investment In Subsidaries And Associates -148.00 - - - -67.00 -136.00 -
Cash Paid For Purchase Of Fixed Assets -635.00 -747.00 -681.00 -348.00 -161.00 -318.00 -287.00
Cash Paid For Purchase Of Investments -759.00 -19,010 -12,792 -10,008 -12,415 -6,960 -961.00
Cash Paid For Redemption And Cancellation Of Shares - - - - 16.00 - -
Cash Paid For Repayment Of Borrowings -2,699 -353.00 -462.00 -751.00 -2,347 -1,007 -458.00
Cash Received From Borrowings 3,222 2,141 1,451 847.00 692.00 2,081 300.00
Cash Received From Issue Of Shares 1,843 11.00 4.00 2.00 - 7.00 1.00
Cash Received From Sale Of Fixed Assets 42.00 6.00 11.00 29.00 3.00 6.00 8.00
Cash Received From Sale Of Investments - 18,341 13,241 9,765 12,083 6,857 963.00
Change In Inventory -39.00 231.00 -1,224 -1,083 611.00 -432.00 -353.00
Change In Other Working Capital Items -56.00 -161.00 58.00 - 70.00 21.00 -138.00
Change In Payables 231.00 -62.00 362.00 1,260 -53.00 -139.00 392.00
Change In Receivables -415.00 -174.00 -108.00 -154.00 225.00 -63.00 5.00
Change In Working Capital -278.00 -167.00 -912.00 23.00 853.00 -613.00 -94.00
Direct Taxes Paid -36.00 -43.00 3.00 -16.00 -3.00 -6.00 -20.00
Interest Paid -910.00 -816.00 -533.00 -310.00 -476.00 -424.00 -110.00
Interest Received 15.00 26.00 10.00 9.00 2.00 - -
Net Cash Flow 366.00 -239.00 574.00 -128.00 -21.00 210.00 -15.00
Other Cash Financing Items Paid -1,123 429.00 -134.00 -314.00 1,861 -541.00 -
Other Cash Investing Items Paid - - - - -316.00 - -
Profit From Operations 1,958 1,552 1,545 944.00 254.00 1,263 641.00

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Abfrl 2025-09-30 - 18.62 8.07 26.33 0.35
Abfrl 2025-06-30 - 17.63 12.14 23.29 0.35
Abfrl 2025-03-31 - 22.20 14.65 16.23 0.36
Abfrl 2025-01-31 - 20.55 15.94 16.85 0.39
๐Ÿ’ฌ
Stock Chat