Future Lifestyle Fashions Ltd.

1.15-1.71%

2026-08-21

futurelifestyle.inBSE: 536507NSE: FLFL
Market Cap₹ 24 Cr.
Current Price₹ 1
High / Low₹ 2 / 1
Stock P/E
Book Value
Price to Book
Dividend Yield0.00 %
ROCE-185.8 %
ROE0.0 %
Face Value₹ 2

Add ratio to table

ABOUT

KEY POINTS

PROS

  • Company is almost debt free
  • Working capital cycle has improved - days down from -39 to -220
  • Company generates healthy free cash flow

CONS

  • Company is loss-making at the operating / net level
  • Net worth is negative - accumulated losses have eroded equity
  • Company has a low return on capital employed of -65.1%
  • Company has a low return on equity of -27.3% over last 3 years
  • Interest coverage is weak at -6.2x - earnings barely cover interest
  • Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT -0.51x)

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS
S.No.NameCMP Rs.P/EMar Cap Rs.Cr.Div Yld %NP Qtr Rs.Cr.Qtr Profit Var %Sales Qtr Rs.Cr.Qtr Sales Var %ROCE %OPM %
1.DMART3979.5584.88259564.550.00860.4411.3418794.5314.8818.037.98
2.TRENT2944.0086.78156983.370.14518.0721.985754.7117.8436.7319.45
3.VMM103.4054.3148440.920.00258.7725.573727.0118.6817.1314.61
4.METROBRAND924.0561.9725186.400.3295.26-3.58720.3614.6633.2529.85
5.ABLBL86.9260.2810608.770.5829.0220.622045.7411.1527.3415.06
6.PNGJL603.9019.948889.560.00105.3351.912412.9840.7320.407.56
7.V2RETAIL220.0044.908022.030.0041.8569.70997.2057.7338.4313.99
8.AVL605.700.007821.890.2177.2239.991192.6826.8520.8210.44
9.MEDPLUS649.8537.097807.110.0033.17-21.671879.6021.8422.227.09
10.ETHOSLTD2904.3074.817771.240.0028.6650.71461.7133.3213.7012.97
11.EMIL191.1535.677354.470.00120.64458.072418.9539.0714.499.88
12.FLFL1.200.0024.210.00-7.5396.40177.61-78.68-185.84-10.31
Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Dec 2020
9,501
11,352
Operating Profit
OPM %
Other Income
132
Interest
881
Depreciation
1,437
-1,761
Tax %
1.41%
Net Profit
-1,736
-9
Equity Capital
404
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
404
Reserves
0
Promoter Pledge %
0.00%
Mar 2021
8,316
9,840
Operating Profit
OPM %
Other Income
118
Interest
927
Depreciation
1,451
-1,490
Tax %
-0.01%
Net Profit
-1,490
-7
Equity Capital
404
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
404
Reserves
0
Promoter Pledge %
0.00%
Jun 2021
2,980
6,561
Operating Profit
OPM %
Other Income
112
Interest
991
Depreciation
1,673
-3,539
Tax %
1.64%
Net Profit
-3,481
-17
Equity Capital
404
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
404
Reserves
0
Promoter Pledge %
0.00%
Sep 2021
8,331
10,294
Operating Profit
OPM %
Other Income
97
Interest
751
Depreciation
1,658
-2,193
Tax %
4.59%
Net Profit
-2,092
-10
Equity Capital
404
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
404
Reserves
0
Promoter Pledge %
0.00%
Dec 2021
12,554
13,798
Operating Profit
OPM %
Other Income
149
Interest
830
Depreciation
1,613
-1,121
Tax %
0.41%
Net Profit
-1,117
-6
Equity Capital
404
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
404
Reserves
0
Promoter Pledge %
0.00%
Mar 2022
607
1,255
Operating Profit
OPM %
Other Income
-292
Interest
64
Depreciation
119
-1,790
Tax %
-4.99%
Net Profit
-1,880
-94
Equity Capital
40
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
40
Reserves
0
Promoter Pledge %
0.00%
Jun 2022
273
275
Operating Profit
OPM %
Other Income
28
Interest
61
Depreciation
100
-136
Tax %
-0.00%
Net Profit
-136
-7
Equity Capital
40
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
40
Reserves
0
Promoter Pledge %
0.00%
Sep 2022
178
196
Operating Profit
OPM %
Other Income
154
Interest
53
Depreciation
90
-8
Tax %
-0.00%
Net Profit
-8
-0
Equity Capital
40
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
40
Reserves
0
Promoter Pledge %
0.00%

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017
4,123
3,793
Operating Profit
354
OPM %
9
Other Income
24
Interest
123
Depreciation
89
210
Tax %
49
Net Profit
107
EPS
0
Dividend Payout %
20
Minority Interest
0
Share of Associates
-31
Adjusted EPS
4
Minority Interest
0
Share of Associates
-31
Adjusted EPS
4
Mar 2018
4,498
4,048
Operating Profit
484
OPM %
11
Other Income
34
Interest
144
Depreciation
154
186
Tax %
32
Net Profit
127
EPS
0
Dividend Payout %
18
Minority Interest
-0
Share of Associates
-1
Adjusted EPS
7
Minority Interest
-0
Share of Associates
-1
Adjusted EPS
7
Mar 2019
5,728
5,163
Operating Profit
603
OPM %
11
Other Income
38
Interest
156
Depreciation
207
240
Tax %
19
Net Profit
194
EPS
0
Dividend Payout %
14
Minority Interest
-0
Share of Associates
-5
Adjusted EPS
10
Minority Interest
-0
Share of Associates
-5
Adjusted EPS
10
Mar 2020
6,297
5,263
Operating Profit
1,098
OPM %
17
Other Income
64
Interest
349
Depreciation
702
-36
Tax %
-50
Net Profit
-53
EPS
0
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-3
Minority Interest
0
Share of Associates
0
Adjusted EPS
-3
Mar 2021
2,277
2,281
Operating Profit
46
OPM %
2
Other Income
50
Interest
366
Depreciation
598
-918
Tax %
1
Net Profit
-911
EPS
-46
Dividend Payout %
0
Minority Interest
0
Share of Associates
-22
Adjusted EPS
-46
Minority Interest
0
Share of Associates
-22
Adjusted EPS
-46
Mar 2022
2,994
4,000
Operating Profit
-812
OPM %
-27
Other Income
194
Interest
340
Depreciation
613
-2,440
Tax %
-3
Net Profit
-2,513
EPS
-128
Dividend Payout %
0
Minority Interest
0
Share of Associates
-36
Adjusted EPS
-126
Minority Interest
0
Share of Associates
-36
Adjusted EPS
-126
TTM
2,313
3,105
Operating Profit
OPM %
Other Income
-95
Interest
262
Depreciation
471
-2,046
Tax %
-4
Net Profit
-2,135
EPS
Dividend Payout %
Minority Interest
0
Share of Associates
-3
Adjusted EPS
Minority Interest
0
Share of Associates
-3
Adjusted EPS

COMPOUNDED SALES GROWTH

10 Years:
5 Years:
-6%
3 Years:
-19%

COMPOUNDED PROFIT GROWTH

10 Years:
5 Years:
3 Years:

STOCK PRICE CAGR

10 Years:
-37%
5 Years:
-53%
3 Years:
-37%
1 Year:
-25%

RETURN ON EQUITY

10 Years:
5 Years:
-12%
3 Years:
-27%
Last Year:
0%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Corporate actions

2018

Aug 20

₹ 0.60

Rs.1.2000 per share(60%)Dividend

2017

Aug 21

₹ 0.40

Rs.0.8000 per share(40%)Dividend

2016

Aug 19

₹ 0.20

Rs.0.4000 per share(20%)Dividend

2015

Aug 17

₹ 0.20

Rs.0.4000 per share(20%)Dividend

Mar 2017
Equity Capital
38
1,341
212
Trade Payables
1,226
744
Total Liabilities
3,561
740
Capital Work in Progress
190
216
1,506
0
Cash & Bank
30
879
Total Assets
3,561
Total Debt
682
Net Working Capital
269
Contingent Liabilities
97
Book Value per Share
72.57
Face Value
2.00
Total Debt
682
Net Working Capital
269
Contingent Liabilities
97
Book Value per Share
72.57
Face Value
2.00
Mar 2018
Equity Capital
38
1,480
171
Trade Payables
1,093
977
Total Liabilities
3,759
924
Capital Work in Progress
290
217
1,483
0
Cash & Bank
45
799
Total Assets
3,759
Total Debt
783
Net Working Capital
517
Contingent Liabilities
159
Book Value per Share
79.73
Face Value
2.00
Total Debt
783
Net Working Capital
517
Contingent Liabilities
159
Book Value per Share
79.73
Face Value
2.00
Mar 2019
Equity Capital
39
1,767
230
Trade Payables
1,800
1,196
Total Liabilities
5,032
1,274
Capital Work in Progress
158
349
2,031
0
Cash & Bank
126
1,095
Total Assets
5,032
Total Debt
904
Net Working Capital
508
Contingent Liabilities
216
Book Value per Share
92.85
Face Value
2.00
Total Debt
904
Net Working Capital
508
Contingent Liabilities
216
Book Value per Share
92.85
Face Value
2.00
Mar 2020
Equity Capital
40
1,582
712
Trade Payables
2,389
2,491
Total Liabilities
7,214
2,675
Capital Work in Progress
178
345
2,504
0
Cash & Bank
23
1,488
Total Assets
7,214
Total Debt
1,382
Net Working Capital
-682
Contingent Liabilities
249
Book Value per Share
80.40
Face Value
2.00
Total Debt
1,382
Net Working Capital
-682
Contingent Liabilities
249
Book Value per Share
80.40
Face Value
2.00
Mar 2021
Equity Capital
40
648
604
Trade Payables
2,053
2,788
Total Liabilities
6,133
2,330
Capital Work in Progress
61
323
1,942
0
Cash & Bank
50
1,428
Total Assets
6,133
Total Debt
1,712
Net Working Capital
-270
Contingent Liabilities
1,222
Book Value per Share
34.12
Face Value
2.00
Total Debt
1,712
Net Working Capital
-270
Contingent Liabilities
1,222
Book Value per Share
34.12
Face Value
2.00
Mar 2022
Equity Capital
40
-1,927
561
Trade Payables
2,710
3,058
Total Liabilities
4,443
668
Capital Work in Progress
59
32
1,481
0
Cash & Bank
62
2,141
Total Assets
4,443
Total Debt
1,728
Net Working Capital
-1,992
Contingent Liabilities
1,208
Book Value per Share
-93.50
Face Value
2.00
Total Debt
1,728
Net Working Capital
-1,992
Contingent Liabilities
1,208
Book Value per Share
-93.50
Face Value
2.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017
676
Cash from Investing
-245
Cash from Financing
-428
3
Free Cash Flow
676
OCF / Net Profit
6.32
Cumulative 5-Year FCF
0
OCF / Net Profit
6.32
Cumulative 5-Year FCF
0
Mar 2018
508
Cash from Investing
-488
Cash from Financing
0
21
Free Cash Flow
76
OCF / Net Profit
4.00
Cumulative 5-Year FCF
0
OCF / Net Profit
4.00
Cumulative 5-Year FCF
0
Mar 2019
562
Cash from Investing
-628
Cash from Financing
146
80
Free Cash Flow
177
OCF / Net Profit
2.90
Cumulative 5-Year FCF
0
OCF / Net Profit
2.90
Cumulative 5-Year FCF
0
Mar 2020
791
Cash from Investing
-872
Cash from Financing
-23
-104
Free Cash Flow
-895
OCF / Net Profit
-14.83
Cumulative 5-Year FCF
0
OCF / Net Profit
-14.83
Cumulative 5-Year FCF
0
Mar 2021
303
Cash from Investing
-13
Cash from Financing
-258
32
Free Cash Flow
303
OCF / Net Profit
-0.33
Cumulative 5-Year FCF
0
OCF / Net Profit
-0.33
Cumulative 5-Year FCF
0
Mar 2022
683
Cash from Investing
26
Cash from Financing
-697
12
Free Cash Flow
683
OCF / Net Profit
-0.27
Cumulative 5-Year FCF
345
OCF / Net Profit
-0.27
Cumulative 5-Year FCF
345

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2017
EPS (₹)
4.01
Book Value (₹)
72.57
Dividend per Share (₹)
0.80
Cash EPS (₹)
10.32
Operating Margin %
8.57%
Net Margin %
2.59%
ROE %
7.76%
ROCE %
16.15%
3.01%
Debtor Days
27
Inventory Days
133
Payable Days
181
-21
Debt to Equity (x)
0.49x
Interest Coverage (x)
2.71x
1.14x
Revenue Growth %
0.00%
Operating Profit Growth %
0.00%
Net Profit Growth %
0.00%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2018
EPS (₹)
6.62
Book Value (₹)
79.73
Dividend per Share (₹)
1.20
Cash EPS (₹)
14.76
Operating Margin %
9.85%
Net Margin %
2.59%
ROE %
8.77%
ROCE %
15.08%
3.47%
Debtor Days
23
Inventory Days
111
Payable Days
149
-15
Debt to Equity (x)
0.52x
Interest Coverage (x)
2.28x
1.31x
Revenue Growth %
9.10%
Operating Profit Growth %
36.89%
Net Profit Growth %
18.74%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2019
EPS (₹)
9.71
Book Value (₹)
92.85
Dividend per Share (₹)
1.40
Cash EPS (₹)
20.60
Operating Margin %
9.57%
Net Margin %
3.07%
ROE %
11.66%
ROCE %
15.71%
4.41%
Debtor Days
20
Inventory Days
102
Payable Days
143
-21
Debt to Equity (x)
0.50x
Interest Coverage (x)
2.54x
1.20x
Revenue Growth %
27.35%
Operating Profit Growth %
24.65%
Net Profit Growth %
52.50%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2020
EPS (₹)
-2.63
Book Value (₹)
80.40
Dividend per Share (₹)
0.00
Cash EPS (₹)
32.13
Operating Margin %
15.87%
Net Margin %
-0.77%
ROE %
-3.11%
ROCE %
10.89%
-0.87%
Debtor Days
20
Inventory Days
120
Payable Days
183
-43
Debt to Equity (x)
0.85x
Interest Coverage (x)
0.90x
0.85x
Revenue Growth %
9.94%
Operating Profit Growth %
82.04%
Net Profit Growth %
-127.53%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2021
EPS (₹)
-46.26
Book Value (₹)
34.12
Dividend per Share (₹)
0.00
Cash EPS (₹)
-15.51
Operating Margin %
1.84%
Net Margin %
-36.34%
ROE %
-78.89%
ROCE %
-20.32%
-13.66%
Debtor Days
58
Inventory Days
324
Payable Days
502
-121
Debt to Equity (x)
2.49x
Interest Coverage (x)
-1.51x
0.92x
Revenue Growth %
-63.85%
Operating Profit Growth %
-95.79%
Net Profit Growth %
-1608.85%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2022
EPS (₹)
-126.34
Book Value (₹)
-93.50
Dividend per Share (₹)
0.00
Cash EPS (₹)
-94.17
Operating Margin %
-24.59%
Net Margin %
-76.08%
ROE %
0.00%
ROCE %
-185.84%
-47.53%
Debtor Days
34
Inventory Days
189
Payable Days
361
-137
Debt to Equity (x)
-0.92x
Interest Coverage (x)
-6.18x
0.59x
Revenue Growth %
31.50%
Operating Profit Growth %
-1855.77%
Net Profit Growth %
-175.79%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x

Shareholding Pattern

Numbers in percentages

TRADES
Mar 2021
20.39
19.97
13.97
Government
0.00
45.66
Jun 2021
20.39
19.95
13.97
Government
0.00
45.68
Sep 2021
20.39
20.06
13.92
Government
0.00
45.62
Dec 2021
20.39
20.06
13.92
Government
0.00
45.61
Mar 2022
20.39
19.99
13.92
Government
0.00
45.69
Jun 2022
20.39
19.92
13.92
Government
0.00
45.75
Sep 2022
20.39
19.92
11.83
Government
0.00
47.85
Dec 2022
20.30
19.93
7.02
Government
0.00
52.74

Documents

Announcements

  • Corporate Insolvency Resolution Process

    2026-07-07 - Future Lifestyle Fashions Limited has informed the Exchange about Corporate Insolvency Resolution Process Notice of Thirty Eighth meeting of Committee of Creditors (CoC) held on Monday, 6th July, 2026

  • Corporate Insolvency Resolution Process

    2026-06-08 - Future Lifestyle Fashions Limited has informed the Exchange about Corporate Insolvency Resolution Process

Credit Ratings

Nothing filed yet.

Concalls

  • Aug 2022

    TranscriptPPTREC
  • Feb 2022

    TranscriptPPTREC
  • Nov 2021

    TranscriptPPTREC