Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:55 am
Author: Getaka|Social: XLinkedIn

Future Lifestyle Fashions Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹183.60Undervalued by 14,949.18%vs CMP ₹1.22

P/E (15.0) × ROE (15.0%) × BV (₹100.00) × DY (2.00%)

Defaults: P/E=15, ROE=15%

₹99.99Undervalued by 8,095.90%vs CMP ₹1.22
MoS: +98.8% (Strong)Confidence: 59/100 (Moderate)Models: All 2: Undervalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹70.8963%Under (+5710.7%)
Revenue MultipleRevenue₹148.4838%Under (+12070.5%)
Consensus (2 models)₹99.99100%Undervalued
Key Drivers: EPS CAGR -61.4% drags value — could be higher if earnings stabilize.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -61.4% · Defaults: P/E=15, ROE=15%

*Investments are subject to market risks

Investment Snapshot

45
Future Lifestyle Fashions Ltd scores 45/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health50/100 · Moderate
ROCE 72.6% ExcellentROE 0.0% WeakD/E 0.55 ModerateInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money40/100 · Moderate
FII holding stable No changeDII holding down 6.91% MF sellingPromoter holding at 20.3% Stable
Earnings Quality50/100 · Moderate
OPM contracting (13% → -9%) DecliningWorking capital: -176 days (improving) Efficient
Quarterly Momentum25/100 · Weak
Revenue (4Q): -21% YoY DecliningOPM: -10.3% (down 12.6% YoY) Margin pressure
Industry Rank55/100 · Moderate
ROCE 72.6% vs industry 19.4% Above peers3Y sales CAGR: -19% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:55 am

Market Cap 24.6 Cr.
Current Price 1.22
Intrinsic Value₹99.99
High / Low 2.27/1.12
Stock P/E
Book Value 100
Dividend Yield0.00 %
ROCE72.6 %
ROE%
Face Value 2.00
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Future Lifestyle Fashions Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Mish Designs Ltd 10.9 Cr. 34.3 95.4/34.213.5 56.90.00 %9.11 %6.06 % 10.0
Go Fashion (India) Ltd 1,440 Cr. 267 944/23720.2 1370.00 %15.1 %14.3 % 10.0
7NR Retail Ltd 9.47 Cr. 3.38 9.33/2.755.38 5.250.00 %2.16 %1.14 % 10.0
Vaibhav Global Ltd 3,096 Cr. 185 293/17414.8 86.63.24 %14.0 %11.7 % 2.00
V2 Retail Ltd 6,907 Cr. 189 257/15753.2 10.60.00 %16.9 %23.3 % 1.00
Industry Average24,434.50 Cr470.5329.0777.230.38%19.39%25.97%5.80

All Competitor Stocks of Future Lifestyle Fashions Ltd

Quarterly Result

MetricSep 2019Dec 2019Mar 2020Jun 2020Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022
Sales 1,571.811,742.231,442.9685.82409.19950.09831.62297.99833.141,255.38607.42272.88177.61
Expenses 1,314.381,421.141,294.86195.71461.38907.58754.67396.61814.131,138.161,255.28274.93195.92
Operating Profit 257.43321.09148.10-109.89-52.1942.5176.95-98.6219.01117.22-647.86-2.05-18.31
OPM % 16.38%18.43%10.26%-128.05%-12.75%4.47%9.25%-33.10%2.28%9.34%-106.66%-0.75%-10.31%
Other Income 11.4411.06-46.8410.5614.8013.1811.8211.182.5714.92-959.3627.87154.16
Interest 74.7766.3593.0882.0686.8288.1092.7099.1275.0782.9664.4061.4553.34
Depreciation 173.20178.70191.61171.37138.31143.67145.06167.33165.79161.31118.99100.3390.04
Profit before tax 20.9087.10-183.43-352.76-262.52-176.08-148.99-353.89-219.28-112.13-1,790.61-135.96-7.53
Tax % 43.21%32.03%-18.96%0.05%-1.80%-1.41%0.01%-1.64%-4.59%-0.41%4.99%0.00%0.00%
Net Profit 11.8759.20-148.65-352.95-257.80-173.60-149.00-348.08-209.22-111.67-1,879.91-135.96-7.53
EPS in Rs 0.592.94-7.37-17.49-12.78-8.60-7.38-17.25-10.37-5.53-93.17-6.74-0.37

Last Updated: January 4, 2025, 11:31 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: April 1, 2026, 5:00 am

MetricMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022TTM
Sales 3,8934,9125,7286,2972,2772,9942,313
Expenses 3,5554,4775,1745,2702,2563,5572,864
Operating Profit 3384365541,02721-563-551
OPM % 9%9%10%16%1%-19%-24%
Other Income 851210-559-942-762
Interest 123108117306350322262
Depreciation 89154207702598613471
Profit before tax 210186240-36-918-2,440-2,046
Tax % 49%32%19%50%-1%3%
Net Profit 76126189-53-933-2,549-2,135
EPS in Rs 4.016.629.71-2.63-46.26-126.32-105.81
Dividend Payout % 20%18%14%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212021-2022
YoY Net Profit Growth (%)65.79%50.00%-128.04%-1660.38%-173.20%
Change in YoY Net Profit Growth (%)0.00%-15.79%-178.04%-1532.34%1487.17%

Future Lifestyle Fashions Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2017-2018 to 2021-2022.

Growth

Compounded Sales Growth
10 Years:%
5 Years:-5%
3 Years:-19%
TTM:-21%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-72%
Stock Price CAGR
10 Years:-31%
5 Years:-58%
3 Years:-46%
1 Year:-30%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: September 5, 2025, 4:20 am

Balance Sheet

Last Updated: Unknown

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Sep 2022
Equity Capital 38383940404040
Reserves 1,3451,4921,7881,597661-1,922-2,067
Borrowings 6827839042,7572,9542,1691,610
Other Liabilities 1,5431,4852,3302,9042,5714,1754,186
Total Liabilities 3,6083,7985,0617,2986,2274,4633,769
Fixed Assets 7409241,2742,6752,330668422
CWIP 190290158178615959
Investments 2162173493453233232
Other Assets 2,4622,3663,2804,0993,5133,7053,256
Total Assets 3,6083,7985,0617,2986,2274,4633,769

Reserves and Borrowings Chart

Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022
Cash from Operating Activity + 676508562791303683
Cash from Investing Activity + -245-488-628-872-1326
Cash from Financing Activity + -4280146-23-258-697
Net Cash Flow 32180-1043212
Free Cash Flow 40247131308235673
CFO/OP 203%127%110%80%1,440%-122%

Free Cash Flow

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022
Free Cash Flow-344.00-347.00-350.00-1.0019.00-565.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022
Debtor Days 282325226626
Inventory Days 222190201219439224
Days Payable 181140178209464411
Cash Conversion Cycle 7072483241-160
Working Capital Days 193222-43-57-176
ROCE %14%15%11%-13%-73%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2020Jun 2020Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022
Promoters 45.78%45.78%20.39%20.39%20.39%20.39%20.39%20.39%20.39%20.39%20.40%20.31%
FIIs 22.75%22.92%21.14%20.36%19.97%19.95%20.06%20.06%19.99%19.92%19.92%19.93%
DIIs 18.79%18.55%14.03%13.99%13.98%13.97%13.93%13.94%13.93%13.93%11.83%7.02%
Public 12.51%12.58%44.26%45.08%45.48%45.50%45.44%45.43%45.51%45.57%47.68%52.54%
Others 0.18%0.18%0.18%0.18%0.18%0.18%0.18%0.18%0.18%0.18%0.18%0.18%
No. of Shareholders 35,68344,31772,82073,15770,80272,40170,47468,78969,12469,80672,25675,476

Shareholding Pattern Chart

No. of Shareholders

Future Lifestyle Fashions Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 22Mar 21Mar 20Mar 19Mar 18
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) -127.60-46.28-2.229.826.63
Diluted EPS (Rs.) -127.60-46.28-2.229.796.61
Cash EPS (Rs.) -94.17-15.5132.1320.6014.76
Book Value[Excl.RevalReserv]/Share (Rs.) -93.2434.7681.1784.9271.15
Book Value[Incl.RevalReserv]/Share (Rs.) -93.2434.7681.1784.9271.15
Revenue From Operations / Share (Rs.) 148.40112.85312.13294.43236.24
PBDIT / Share (Rs.) -41.171.4752.3129.0023.26
PBIT / Share (Rs.) -71.57-28.1917.5418.3515.18
PBT / Share (Rs.) -120.96-45.52-1.7612.359.75
Net Profit / Share (Rs.) -124.58-45.17-2.649.966.67
NP After MI And SOA / Share (Rs.) -126.34-46.26-2.639.716.62
PBDIT Margin (%) -27.731.3016.759.849.84
PBIT Margin (%) -48.22-24.975.616.236.42
PBT Margin (%) -81.51-40.33-0.564.194.12
Net Profit Margin (%) -83.94-40.02-0.843.382.82
NP After MI And SOA Margin (%) -85.13-40.99-0.843.292.80
Return on Networth / Equity (%) 0.00-133.10-3.2311.439.30
Return on Capital Employeed (%) 370.14-21.3012.5814.1913.40
Return On Assets (%) -57.10-14.98-0.723.733.31
Long Term Debt / Equity (X) -0.621.520.110.400.45
Total Debt / Equity (X) -0.912.380.550.490.55
Asset Turnover Ratio (%) 0.530.320.981.281.19
Current Ratio (X) 0.720.920.841.201.31
Quick Ratio (X) 0.410.370.280.400.41
Inventory Turnover Ratio (X) 0.000.000.000.000.01
Dividend Payout Ratio (NP) (%) 0.000.00-51.3912.3412.07
Dividend Payout Ratio (CP) (%) 0.000.004.205.895.43
Earning Retention Ratio (%) 0.000.00151.3987.6687.93
Cash Earning Retention Ratio (%) 0.000.0095.8094.1194.57
Interest Coverage Ratio (X) -2.580.083.454.834.29
Interest Coverage Ratio (Post Tax) (X) -4.72-1.611.102.662.23
Enterprise Value (Cr.) 2356.522608.073261.0810134.278473.80
EV / Net Operating Revenue (X) 0.781.150.511.771.88
EV / EBITDA (X) -2.8487.673.0917.9619.14
MarketCap / Net Operating Revenue (X) 0.230.430.371.651.72
Retention Ratios (%) 0.000.00151.3987.6587.92
Price / BV (X) -0.361.411.455.725.73
Price / Net Operating Revenue (X) 0.230.430.371.651.72
EarningsYield -3.69-0.94-0.020.010.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Future Lifestyle Fashions Ltd. is a Public Limited Listed company incorporated on 30/05/2012 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L52100MH2012PLC231654 and registration number is 231654. Currently Company is involved in the business activities of Retail sale of other goods in specialized stores. Company's Total Operating Revenue is Rs. 2838.31 Cr. and Equity Capital is Rs. 40.35 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Retail - Apparel/Accessories'Knowledge House', Shyam Nagar, Mumbai Maharashtra 400060Contact not found
Management
NamePosition Held
Mr. Rahul MehtaChairperson & Independent Director
Mr. Kishore BiyaniVice Chairperson
Mr. M VishnuprasadManaging Director
Ms. Neelam ChhiberIndependent Director
Mr. Bharat RamIndependent Director

FAQ

What is the intrinsic value of Future Lifestyle Fashions Ltd and is it undervalued?

As of 09 April 2026, Future Lifestyle Fashions Ltd's intrinsic value is ₹99.99, which is 8095.90% higher than the current market price of ₹1.22, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (%), book value (₹100), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Future Lifestyle Fashions Ltd?

Future Lifestyle Fashions Ltd is trading at ₹1.22 as of 09 April 2026, with a FY2026-2027 high of ₹2.27 and low of ₹1.12. The stock is currently near its 52-week low. Market cap stands at ₹24.6 Cr..

How does Future Lifestyle Fashions Ltd's P/E ratio compare to its industry?

Future Lifestyle Fashions Ltd has a P/E ratio of , which is below the industry average of 29.07. This is broadly in line with or below the industry average.

Is Future Lifestyle Fashions Ltd financially healthy?

Key indicators for Future Lifestyle Fashions Ltd: ROCE of 72.6 % indicates efficient capital utilization; ROE of % is below ideal levels (industry average: 25.97%). Dividend yield is 0.00 %.

Is Future Lifestyle Fashions Ltd profitable and how is the profit trend?

Future Lifestyle Fashions Ltd reported a net profit of ₹-2,549 Cr in Mar 2022 on revenue of ₹2,994 Cr. Compared to ₹189 Cr in Mar 2019, the net profit shows a declining trend.

Does Future Lifestyle Fashions Ltd pay dividends?

Future Lifestyle Fashions Ltd has a dividend yield of 0.00 % at the current price of ₹1.22. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Future Lifestyle Fashions Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports