Analysis summary
Data coverage: Price-data record updated 1 August 2025, 12:05 pm +05:30. Annual results through Mar 2021; quarterly results through Dec 2021; cash flow through Mar 2021. Each section can have a different reporting period. The share price is not live.
Valuation in context
Future Market Networks Ltd: the stored intrinsic value estimate is ₹119.04, compared with a stored share price of ₹2.28. The model value is 5,121.1% above that quote. The model classifies this as undervalued; it is an estimate dependent on the inputs and assumptions, not a price target or a buy/sell recommendation.
Operating performance
Revenue for Mar 2021 was ₹6,261.00 Cr, versus ₹20,118.00 Cr in Mar 2020 (-68.9% year on year). Net profit for Mar 2021 was ₹-3,180.00 Cr, versus ₹34.00 Cr in Mar 2020. These are the latest annual periods stored on this page; check the quarterly table separately for more recent developments.
Cash generation
For the same Mar 2021 period, operating cash flow was ₹-155.00 Cr against net profit of ₹-3,180.00 Cr.A cash-to-profit ratio is not meaningful with zero or negative profit.
Balance-sheet check
Reported borrowings were ₹13,811.00 Cr in Sep 2021. Read this alongside cash, interest costs and repayment obligations; reserves are an accounting balance and are not the same as available cash.
How to use the valuation and peer comparisons
The Intrinsic Value panel combines the available model estimates using the displayed weights. Earnings, cash-flow, dividend and asset-based methods can give very different answers. The displayed 12% cost of equity and 4% terminal growth assumptions apply where relevant; historical EPS growth is not a promise of future growth. Use the individual values and their spread to judge sensitivity.
The peer group follows the stored industry classification and may include different business models. Compare reporting periods, leverage and recurring earnings before interpreting a valuation gap. For banks and other financial businesses, capital adequacy and asset quality can be more informative than industrial-company cash-flow ratios.
Sources: Company data source. Check the company filings linked by the source for the reporting basis and exceptional items.
Automatically generated interpretation of the stored financial data, not a separately researched analyst opinion. Missing data is not evidence of poor performance. New filings become available here after the existing data refresh process captures them.
Investment Snapshot
Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores use stored reporting periods and are screening indicators, not investment recommendations. Missing health ratios are excluded. Broad industry groups and financial-sector accounting can limit comparability.
Share Price and Basic Stock Data
Last Updated: August 1, 2025, 12:05 pm
| PEG Ratio | 0.00 |
|---|
Understand these figures: how to read the P/E ratio, ROE versus earnings per share, and calculate intrinsic value.
Competitors
| Stock Name ⇩ | Market Cap ⇩ | Current Price ⇩ | High / Low ⇩ | Stock P/E ⇩ | Book Value ⇩ | Dividend Yield ⇩ | ROCE ⇩ | ROE ⇩ | Face Value ⇩ |
|---|---|---|---|---|---|---|---|---|---|
| Future Market Networks Ltd | 124 Cr. | 2.28 | / | 20.6 | 0.00 % | 13.3 % | 116 % | 2.00 | |
| Spencers Retail Ltd | 261 Cr. | 28.9 | 61.4/24.3 | 101 | 0.00 % | 9.34 % | % | 5.00 | |
| Shoppers Stop Ltd | 4,243 Cr. | 385 | 559/267 | 26.4 | 0.00 % | 7.03 % | 6.37 % | 5.00 | |
| V-Mart Retail Ltd | 6,145 Cr. | 774 | 888/458 | 44.3 | 120 | 0.13 % | 13.2 % | 14.2 % | 10.0 |
| Avenue Supermarts Ltd | 2,47,038 Cr. | 3,788 | 4,644/3,529 | 80.8 | 375 | 0.00 % | 17.2 % | 12.9 % | 10.0 |
| Industry Average | 51,562.20 Cr | 623.96 | 42.42 | 84.81 | 0.02% | 12.47% | 26.05% | 6.00 |
Quarterly Result
| Metric | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 5,301 | 5,397 | 5,149 | 5,394 | 5,130 | 4,445 | 1,355 | 1,417 | 1,486 | 2,002 | 1,406 | 2,347 | 2,786 |
| Expenses | 5,023 | 5,106 | 4,517 | 4,719 | 4,433 | 4,465 | 1,498 | 1,432 | 1,604 | 2,293 | 1,801 | 2,705 | 3,131 |
| Operating Profit | 278 | 291 | 633 | 675 | 696 | -20 | -143 | -15 | -117 | -291 | -395 | -359 | -345 |
| OPM % | 5% | 5% | 12% | 13% | 14% | -0% | -11% | -1% | -8% | -15% | -28% | -15% | -12% |
| Other Income | 5 | 6 | 9 | 21 | 15 | 39 | 92 | 47 | 27 | 10 | 1 | 2 | 5 |
| Interest | 56 | 61 | 239 | 263 | 269 | 222 | 271 | 355 | 397 | 420 | 350 | 360 | 340 |
| Depreciation | 25 | 32 | 240 | 261 | 271 | 269 | 231 | 363 | 354 | 380 | 404 | 403 | 399 |
| Profit before tax | 201 | 203 | 162 | 171 | 171 | -471 | -553 | -686 | -841 | -1,080 | -1,147 | -1,120 | -1,078 |
| Tax % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 2% | 0% | 0% | 0% |
| Net Profit | 201 | 203 | 162 | 171 | 171 | -471 | -553 | -686 | -841 | -1,100 | -1,147 | -1,120 | -1,078 |
| EPS in Rs | 4.01 | 4.04 | 3.23 | 3.41 | 3.40 | -8.92 | -10.20 | -12.64 | -15.51 | -20.29 | -21.16 | -20.65 | -19.88 |
Last Updated: August 20, 2025, 10:40 am
Profit & Loss - Annual Report
Last Updated: April 1, 2026, 5:00 am
| Metric | Dec 2012 | Mar 2014n n n 15m | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,578 | 2,343 | 1,779 | 6,845 | 17,075 | 18,478 | 20,165 | 20,118 | 6,261 | 8,541 |
| Expenses | 2,065 | 2,931 | 2,148 | 6,762 | 16,494 | 17,644 | 19,119 | 18,041 | 6,814 | 9,931 |
| Operating Profit | -487 | -588 | -368 | 83 | 581 | 834 | 1,045 | 2,077 | -553 | -1,390 |
| OPM % | -31% | -25% | -21% | 1% | 3% | 5% | 5% | 10% | -9% | -16% |
| Other Income | 4 | 405 | 54 | 18 | 24 | -594 | 12 | -9 | 164 | 19 |
| Interest | 18 | 71 | 20 | 50 | 204 | 175 | 224 | 993 | 1,442 | 1,469 |
| Depreciation | 37 | 61 | 44 | 37 | 33 | 53 | 101 | 1,041 | 1,328 | 1,585 |
| Profit before tax | -538 | -315 | -379 | 15 | 368 | 11 | 733 | 34 | -3,160 | -4,425 |
| Tax % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 1% | |
| Net Profit | -538 | -315 | -379 | 15 | 368 | 11 | 733 | 34 | -3,180 | -4,445 |
| EPS in Rs | -10.10 | -2.25 | -2.71 | 0.09 | 7.81 | 0.23 | 14.58 | 0.64 | -58.64 | -81.98 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Growth
Last Updated: September 5, 2025, 4:20 am
Balance Sheet
Last Updated: December 10, 2025, 2:40 am
| Month | Dec 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Sep 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 533 | 1,399 | 1,399 | 9 | 94 | 100 | 101 | 105 | 108 | 108 |
| Reserves | -1,522 | -1,441 | -1,687 | 1,865 | 2,459 | 2,996 | 3,751 | 4,173 | 1,091 | -1,226 |
| Borrowings | 627 | 183 | 390 | 1,122 | 1,079 | 1,286 | 2,657 | 8,889 | 11,196 | 13,811 |
| Other Liabilities | 858 | 377 | 356 | 2,589 | 3,305 | 3,812 | 4,019 | 8,111 | 6,491 | 4,915 |
| Total Liabilities | 496 | 517 | 458 | 5,585 | 6,938 | 8,194 | 10,528 | 21,279 | 18,885 | 17,608 |
| Fixed Assets | 184 | 143 | 135 | 261 | 554 | 1,019 | 1,441 | 3,372 | 6,842 | 6,033 |
| CWIP | 39 | 47 | 43 | 0 | 12 | 34 | 190 | 4,096 | 74 | 77 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 104 | 114 | 114 | 114 |
| Other Assets | 273 | 327 | 280 | 5,325 | 6,372 | 7,142 | 8,793 | 13,697 | 11,855 | 11,383 |
| Total Assets | 496 | 517 | 458 | 5,585 | 6,938 | 8,194 | 10,528 | 21,279 | 18,885 | 17,608 |
Cash Flow
| Month | Dec 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|---|---|
Free Cash Flow
Free cash flow is not available in the stored cash-flow statement. Missing values are not treated as zero.
Financial Efficiency Indicators
| Month | Dec 2012 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 0 | 0 | 0 | 6 | 5 | 5 | 6 | 12 | 24 |
| Inventory Days | 37 | 37 | 50 | 238 | 106 | 117 | 125 | 128 | 292 |
| Days Payable | 161 | 26 | 39 | 159 | 79 | 91 | 89 | 134 | 300 |
| Cash Conversion Cycle | -123 | 11 | 12 | 85 | 32 | 31 | 42 | 6 | 15 |
| Working Capital Days | -193 | -23 | -68 | 74 | 36 | 36 | 32 | 12 | -140 |
| ROCE % | -283% | 4% | 17% | 20% | 18% | 11% | -13% |
This stock is not held by any mutual fund.
Key Financial Ratios
| Month | Mar 21 | Mar 20 | Mar 19 |
|---|---|---|---|
| FaceValue | 2.00 | 2.00 | 2.00 |
| Basic EPS (Rs.) | -59.03 | 0.23 | 14.47 |
| Diluted EPS (Rs.) | -59.03 | 0.22 | 14.47 |
| Cash EPS (Rs.) | -33.32 | 21.12 | 16.54 |
| Book Value[Excl.RevalReserv]/Share (Rs.) | 20.17 | 79.32 | 76.53 |
| Book Value[Incl.RevalReserv]/Share (Rs.) | 20.17 | 79.32 | 76.53 |
| Revenue From Operations / Share (Rs.) | 116.24 | 385.51 | 404.55 |
| PBDIT / Share (Rs.) | -5.80 | 40.62 | 21.08 |
| PBIT / Share (Rs.) | -31.30 | 19.79 | 19.01 |
| PBT / Share (Rs.) | -58.43 | 0.33 | 14.47 |
| Net Profit / Share (Rs.) | -58.81 | 0.28 | 14.47 |
| NP After MI And SOA / Share (Rs.) | -58.81 | 0.21 | 14.47 |
| PBDIT Margin (%) | -4.99 | 10.53 | 5.21 |
| PBIT Margin (%) | -26.92 | 5.13 | 4.69 |
| PBT Margin (%) | -50.26 | 0.08 | 3.57 |
| Net Profit Margin (%) | -50.59 | 0.07 | 3.57 |
| NP After MI And SOA Margin (%) | -50.59 | 0.05 | 3.57 |
| Return on Networth / Equity (%) | -291.61 | 0.27 | 18.90 |
| Return on Capital Employeed (%) | -25.83 | 9.88 | 21.57 |
| Return On Assets (%) | -16.76 | 0.05 | 6.86 |
| Long Term Debt / Equity (X) | 4.01 | 1.04 | 0.09 |
| Total Debt / Equity (X) | 9.90 | 2.09 | 0.66 |
| Asset Turnover Ratio (%) | 0.30 | 1.26 | 0.00 |
| Current Ratio (X) | 0.80 | 1.07 | 1.33 |
| Quick Ratio (X) | 0.48 | 0.58 | 0.50 |
| Interest Coverage Ratio (X) | -0.21 | 2.09 | 4.64 |
| Interest Coverage Ratio (Post Tax) (X) | -1.17 | 1.01 | 4.19 |
| Enterprise Value (Cr.) | 13071.82 | 12759.74 | 25096.38 |
| EV / Net Operating Revenue (X) | 2.07 | 0.62 | 1.23 |
| EV / EBITDA (X) | -41.54 | 5.96 | 23.69 |
| MarketCap / Net Operating Revenue (X) | 0.36 | 0.20 | 1.12 |
| Price / BV (X) | 2.12 | 0.99 | 5.93 |
| Price / Net Operating Revenue (X) | 0.36 | 0.20 | 1.12 |
| EarningsYield | -1.38 | 0.00 | 0.03 |
Frequently asked questions
What is the intrinsic value of Future Market Networks Ltd and is it undervalued?
Future Market Networks Ltd: the stored intrinsic value estimate is ₹119.04, compared with a stored share price of ₹2.28. The model value is 5,121.1% above that quote. The model classifies this as undervalued; it is an estimate dependent on the inputs and assumptions, not a price target or a buy/sell recommendation. The estimate uses the available valuation models and weights shown in the Intrinsic Value panel, including earnings, cash-flow and asset-based approaches where data permits. It is not a P/E-only calculation.
What share price and 52-week range are shown for Future Market Networks Ltd?
The stored share price is ₹2.28. Price-data record updated: 1 August 2025, 12:05 pm +05:30. This is not a live quote. The stored 52-week high / low is /; this is a rolling range, not a financial-year range.
How have Future Market Networks Ltd's revenue and profit changed?
Revenue for Mar 2021 was ₹6,261.00 Cr, versus ₹20,118.00 Cr in Mar 2020 (-68.9% year on year). Net profit for Mar 2021 was ₹-3,180.00 Cr, versus ₹34.00 Cr in Mar 2020. These are the latest annual periods stored on this page; check the quarterly table separately for more recent developments.
Does Future Market Networks Ltd's profit convert into cash?
For the same Mar 2021 period, operating cash flow was ₹-155.00 Cr against net profit of ₹-3,180.00 Cr.A cash-to-profit ratio is not meaningful with zero or negative profit.
What should I check in Future Market Networks Ltd's balance sheet?
Reported borrowings were ₹13,811.00 Cr in Sep 2021. Read this alongside cash, interest costs and repayment obligations; reserves are an accounting balance and are not the same as available cash.
What could change Future Market Networks Ltd's intrinsic value estimate?
Changes in sustainable earnings, cash generation, capital needs, debt and share count can change the estimate. The displayed model uses a 12% cost of equity and 4% terminal growth assumption where applicable. Higher discount rates or weaker growth generally reduce discounted values. Compare the individual model values and weights, and verify fresh filings before relying on the result.