Evaluation of a Company’s Performance by using Common-Size Statements-An Application (A Case Study)

 

Dr. Vikas Garg1, Mr. Shiv Ranjan2, Dr. Shalini Srivastav3

1,2,3Assistant Professor,Amity Business school,Amity University, Greater Noida

*Corresponding Author E-mail:vgarg@gn.amity.edu, sranjan@gn.amity.edu, ssrivastav@gn.amity.edu

 

ABSTRACT:

Today people are embracing and enjoying the benefits and facilities of e- retailing to the maximum. Majorly the popular portals like Shoppers Stop and Amazon are spreading the awareness all over the world and helping and encouraging people to understand the usage of online portals which is subsequently helping them to convert from offline shopping to online shopping.

This case provides a comparative study of Amazon and Shoppers Stop which helps students to have a better understanding and enhance the knowledge about online shopping resulting in enriching the customer needs and requirements .It also examines the impact of competition on Amazon India and its comparison with Shoppers Stop .Since, these two companies varies in size and also in terms of growth students will require to use common size financial statements.

 

KEY WORDS:Common size financial statements, Amazon, Shoppers stop, online shopping, e-retailing.

 

 

 

INTRODUCTION:

It was a Thursday Afternoon, and at Angel Investment ltd, a group of analysts was working on alarming updates about online shopping who is looking and evaluating the current sharp decline in Amazon Seller services.The main India unit of Amazon saw its losses to more than double to Rs.3,572cr in the financial year 2016.The increase in losses from Rs.1,723 in the previous  financial year indicates that Amazon Seller services lost about Rs.300 crore per month during the last financial year.

 

Mr. Advik, the chief analyst in the company asked the analysts to prepare a report on the competition in the industry and to calculate the possible effect of this competition on the Amazon India.

 

Joe, a graduate from IIM Ahmadabad, was selected to lead the team. He was willing to start working on the task immediately. His objective was to present the report possibly by next week at the weekly departmental meeting. “Mr.Advik will not wait for too long or this report, so in that case we need to hurry up guys”.

 

“Fine, in that case we all can start now and then try to complete it by Monday, by working during the weekend, Bani said.” We can start today and then tomorrow we walk through on the online Amazon portal.”  Said Sid.

 

“O.K.then, that’s the plan” Joe responds. “Mr.Advik wants us to find out the main competition for Amazon India ltd, but in order to generate that report we need to study the online competition of Amazon India with Shopper stop. For doing so, we need to do comparative analysis of Amazon India with Shopper stop”.Bani checked a file in the middle of the table, “Here are the financial statements of both the online companies for year 2013, 2014, 2015, 2016 (see exhibits 1- 4).

 

“Amazon profit is much higher than Shoppers stop so as per the statistics Amazon was doing much better, I guess, with respect to profitability”, Bani said.

 

We just cannot compare these companies on the basis of their numbers .Amazon is a much bigger online company then Shoppers stop , so we need to use common–size statements to compare them ” Joe responded. “Yeah, I know common size statements. We learned about them in our Finance class, but it was few years back, so I need to brush on my concepts. ”said Sid.

 

Competition:

Amazon is majorly known for its major quarterly profit in the second fiscal year of 2016 which created a history as the best ever earnings in the history of the company. It online retail growth is one of the major vision of its founder Mr. Jeff Bezos.Many of the company’s business ,mainly in the areas of Cloud Computing has enhanced Amazon to reach great heights in this quarter. On the other hand Shoppers Stop, also one of India largest e-commerce player reported a loss of Rs.1555.91 crore in year ended March 31st, 2016.The CEO of Jabongsaid , “ In the last couple of quarters, all the online retailers are focusing on  lowering the discount levels as the investors are asking to earn profits and turn their business profitable .In Jan- march ,we have reduced the discount levels to10 % - 15% and in the month of October – November it reduced to 6%. “Women clothing and footwear categories discount levels have reduced sharply”, said Nitin Agarwal, AVP, marketing, Shopclues.Xerion retail, which runs Jabong declared a loss of 46.3 crore on sales of Rs.1,082.9 crore.

 

Anurag Mathur, PWC stated that the discount levels have declined and all big players including Flipkart and Amazon have reduced discounts.

 

Flipkart, Amazon and Shoppers Stop, all of them have increased their investments or of approximately $1 Billion or more. This money is being used to acquire new customers, offer discounts and pump up all the products which they need to offer. While we are all aware that these companies are earning losses, and still trying to strive and maintain a respectable position in the market.

 

Questions:

1.    Do you think Shopper stop can continue to be successful with coming days of competition to come from Amazon? Explain your answer.

2.    Elaborate on whether e –retailing can beat the intellect of two online companies from the competitive market?

3.    If you are a consultant then what do you suggest to both companies to be successful in E-retailing.

 

The following financial statements are giving a detailed picture about the position of Amazon and Shoppers Stop.

 

 AMAZON.COM, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(in millions)

 

 


Year Ended December 31,

2013                             2012                                      2011

Net income (loss)                                                                                                  $                274    $                 (39)  $                                                                                                                               631

Other comprehensive income (loss):

Foreign currency translation adjustments, net of tax of $(20), $(30),

 

and $20

63

76

(123)

Net change in unrealized gains on available-for-sale securities:

 

 

 

Unrealized gains (losses), net of tax of $3, $(3), and $1

(10)

8

(1)

Reclassification adjustment for losses (gains) included in “Other

 

 

 

income (expense), net,” net of tax of $(1), $3, and $1

1

(7)

(2)

Net unrealized gains (losses) on available-for-sale securities

 

 

 

 

(9)

1

(3)

Total other comprehensive income (loss)

54

77

(126)

Comprehensive income

$                328

$                  38

$                505

 

See accompanying notes to consolidated financial statements.


AMAZON.COM, INC.

CONSOLIDATED BALANCE SHEETS

(in millions, except per share data)

 


December 31,

2013                          2012

ASSETS

Current assets:

Cash and cash equivalents

 

 

$             8,658

 

 

$             8,084

Marketable securities

3,789

3,364

Inventories

7,411

6,031

Accounts receivable, net and other

4,767

3,817

Total current assets

24,625

21,296

Property and equipment, net

10,949

7,060

Goodwill

2,655

2,552

Other assets

1,930

1,647

Total assets

$         40,159

$         32,555

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:

 

 

Accounts payable

$         15,133

$         13,318

Accrued expenses and other

6,688

4,892

Unearned revenue

1,159

792

Total current liabilities

22,980

19,002

Long-term debt

3,191

3,084

Other long-term liabilities Commitments and contingencies

4,242

2,277

Stockholders’ equity:

 

 

Preferred stock, $0.01 par value: Authorized shares — 500

Issued and outstanding shares none                                                                                                                                                                                                                                                                                                                                         

Common stock, $0.01 par value:

Authorized shares — 5,000

 

Issued shares — 483 and 478

Outstanding shares — 459 and 454

5

5

Treasury stock, at cost

(1,837)

(1,837)

Additional paid-in capital

9,573

8,347

Accumulated other comprehensive loss

(185)

(239)

Retained earnings

2,190

1,916

Total stockholders’ equity

9,746

8,192

Total liabilities and stockholders’ equity

$         40,159

$         32,555

 

See accompanying notes to consolidated financial statements.

 

 

AMAZON.COM, INC.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(in millions)

 

 


Year Ended December 31,

2014                             2013                                      2012

  

Net income (loss)                                                                                                $                (241) $                                                                                                                                274   $      (39)

Other comprehensive income (loss):

Foreign currency translation adjustments, net of tax of $(3), $(20), and

 

$(30)

(325)

63

76

Net change in unrealized gains on available-for-sale securities:

 

 

 

Unrealized gains (losses), net of tax of $1, $3, and $(3)

2

(10)

8

Reclassification adjustment for losses (gains) included in “Other

 

 

 

income (expense), net,” net of tax of $(1), $(1), and $3

(3)

1

(7)

Net unrealized gains (losses) on available-for-sale securities

(1)

(9)

1

Total other comprehensive income (loss)

(326)

54

77

Comprehensive income (loss)

$                (567) $

328   $

38

 

See accompanying notes to consolidated financial statements.


AMAZON.COM, INC.

CONSOLIDATED BALANCE SHEETS

(in millions, except per share data)

 


December 31,

2014                          2013

ASSETS

Current assets:

Cash and cash equivalents

 

 

$            14,557

 

 

$              8,658

Marketable securities

2,859

3,789

Inventories

8,299

7,411

Accounts receivable, net and other

5,612

4,767

Total current assets

31,327

24,625

Property and equipment, net

16,967

10,949

Goodwill

3,319

2,655

Other assets

2,892

1,930

Total assets

$          54,505

$          40,159

LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:

 

 

Accounts payable

$          16,459

$          15,133

Accrued expenses and other

9,807

6,688

Unearned revenue

1,823

1,159

Total current liabilities

28,089

22,980

Long-term debt

8,265

3,191

Other long-term liabilities

Commitments and contingencies (Note 8)

7,410

4,242

Stockholders’ equity:

 

 

Preferred stock, $0.01 par value: Authorized shares — 500

Issued and outstanding shares none                                                                                                                                                                                                                                                                     

Common stock, $0.01 par value:

Authorized shares — 5,000

 

Issued shares — 488 and 483

Outstanding shares — 465 and 459

5

5

Treasury stock, at cost

(1,837)

(1,837)

Additional paid-in capital

11,135

9,573

Accumulated other comprehensive loss

(511)

(185)

Retained earnings

1,949

2,190

Total stockholders’ equity

10,741

9,746

Total liabilities and stockholders’ equity

$           54,505

$          40,159

 

See accompanying notes to consolidated financial statements.

 

 

 

 

AMAZON.COM, INC.

 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (in millions)

 

 

 

 

Year Ended December 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

2014

 

 

 

2013

Net income (loss)

 

 

 

 

 

 

 

 

 

 

 

$

596

 

 

$

(241)

 

 

$

274

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustments, net of tax of $10, $(3), and

 

 

 

 

 

 

 

 

 

 

 

$(20)

 

 

(210)

 

 

 

(325)

 

 

 

63

Net change in unrealized gains (losses) on available-for-sale securities:

 

 

 

 

 

 

 

 

 

 

 

Unrealized gains (losses), net of tax of $(5), $1, and $3

 

 

(7)

 

 

 

2

 

 

 

(10)

Reclassification adjustment for losses (gains) included in “Other

 

 

 

 

 

 

 

 

 

 

 

income (expense), net,” net of tax of $0, $(1), and $(1)

 

 

5

 

 

 

(3)

 

 

 

1

Net unrealized gains (losses) on available-for-sale securities

 

 

 

 

 

 

 

 

 

 

 

 

 

(2)

 

 

 

(1)

 

 

 

(9)

Total other comprehensive income (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

(212)

 

 

 

(326)

 

 

 

54

Comprehensive income (loss)

 

 

 

 

 

 

 

 

 

$

384

 

 

$

(567)

 

 

$

328

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated financial statements.

 

 

 

 

AMAZON.COM, INC.

 

CONSOLIDATED BALANCE SHEETS (in millions, except per share data)

 

 

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

2014

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

15,890

$

14,557

Marketable securities

 

 

3,918

 

 

 

2,859

Inventories

 

 

10,243

 

 

 

8,299

Accounts receivable, net and other

 

 

6,423

 

 

 

5,612

Total current assets

 

 

 

 

 

 

 

 

 

36,474

 

 

 

31,327

Property and equipment, net

 

 

21,838

 

 

 

16,967

Goodwill

 

 

3,759

 

 

 

3,319

Other assets

 

 

3,373

 

 

 

2,892

Total assets

 

 

 

 

 

 

$

65,444

 

 

$

54,505

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

$

20,397

$

16,459

Accrued expenses and other

 

 

10,384

 

 

 

9,807

Unearned revenue

 

 

3,118

 

 

 

1,823

Total current liabilities

 

 

 

 

 

 

 

 

 

33,899

 

 

 

28,089

Long-term debt

 

 

8,235

 

 

 

8,265

Other long-term liabilities

 

 

9,926

 

 

 

7,410

Commitments and contingencies (Note 7)

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

Preferred stock, $0.01 par value:

 

 

 

 

 

 

 

Authorized shares — 500

 

 

 

 

 

 

 

Issued and outstanding shares — none

 

 

 

 

 

Common stock, $0.01 par value:

 

 

 

 

 

 

 

Authorized shares — 5,000

 

 

 

 

 

 

 

Issued shares — 494 and 488

 

 

 

 

 

 

 

Outstanding shares — 471 and 465

 

 

5

 

 

 

5

Treasury stock, at cost

 

 

(1,837)

 

 

 

(1,837)

Additional paid-in capital

 

 

13,394

 

 

 

11,135

Accumulated other comprehensive loss

 

 

(723)

 

 

 

(511)

Retained earnings

 

 

2,545

 

 

 

1,949

Total stockholders’ equity

 

 

 

 

 

 

 

 

 

13,384

 

 

 

10,741

Total liabilities and stockholders’ equity

 

 

 

 

 

 

$

65,444

 

 

$

54,505

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated financial statements.

 

AMAZON.COM, INC.

 

CONSOLIDATED BALANCE SHEETS (in millions, except per share data)

 

 

 

 

December 31,

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

2016

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

15,890

$

19,334

Marketable securities

 

 

3,918

 

 

 

6,647

Inventories

 

 

10,243

 

 

 

11,461

Accounts receivable, net and other

 

 

5,654

 

 

 

8,339

Total current assets

 

 

 

 

 

 

 

 

 

35,705

 

 

 

45,781

Property and equipment, net

 

 

21,838

 

 

 

29,114

Goodwill

 

 

3,759

 

 

 

3,784

Other assets

 

 

3,445

 

 

 

4,723

Total assets

 

 

 

 

 

 

$

64,747

 

 

$

83,402

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

$

20,397

$

25,309

Accrued expenses and other

 

 

10,372

 

 

 

13,739

Unearned revenue

 

 

3,118

 

 

 

4,768

Total current liabilities

 

 

 

 

 

 

 

 

 

33,887

 

 

 

43,816

Long-term debt

 

 

8,227

 

 

 

7,694

Other long-term liabilities

 

 

9,249

 

 

 

12,607

Commitments and contingencies (Note 7)

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

Preferred stock, $0.01 par value:

 

 

 

 

 

 

 

Authorized shares — 500

 

 

 

 

 

 

 

Issued and outstanding shares — none

 

 

 

 

 

Common stock, $0.01 par value:

 

 

 

 

 

 

 

Authorized shares — 5,000

 

 

 

 

 

 

 

Issued shares — 494 and 500

 

 

 

 

 

 

 

Outstanding shares — 471 and 477

 

 

5

 

 

 

5

Treasury stock, at cost

 

 

(1,837)

 

 

 

(1,837)

Additional paid-in capital

 

 

13,394

 

 

 

17,186

Accumulated other comprehensive loss

 

 

(723)

 

 

 

(985)

Retained earnings

 

 

2,545

 

 

 

4,916

Total stockholders’ equity

 

 

 

 

 

 

 

 

 

13,384

 

 

 

19,285

Total liabilities and stockholders’ equity

 

$

64,747

 

 

$

83,402

 

 

 

 

 

 

 

 

 

See accompanying notes to consolidated financial statements.

 

 

 

 

 

 

 

 

 

Balance Sheet as at 31 March 2013

 

 

Shoppers Stop Ltd.

 

 

 

 

 

 

 

(All amounts in  lacs)

 

 

Notes

Mar-13

 

 

Mar-12

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

SHAREHOLDERS’ FUNDS

 

 

 

 

 

 

 

Share capital

3

4,148.98

4,128.11

 

Reserves and surplus

4

65,233.22

61,721.66

 

 

 

 

 

 

 

 

 

 

 

69,382.20

65,849.77

 

NON CURRENT LIABILITIES

 

 

 

 

 

 

 

Long-term borrowings

5

11,250.00

3,500.00

 

Deferred tax liabilities (net)

6

625.43

 

 

23.48

 

 

 

11,875.43

3,523.48

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings

7

19,433.71

18,406.87

 

Trade payables

8

28,467.66

23,607.54

 

Other current liabilities

9

13,609.86

14,234.41

 

Short-term provisions

10

1,028.07

928.08

 

 

 

 

 

 

 

 

 

 

 

62,539.30

57,176.90

 

 

 

 

 

 

 

 

 

 

 

143,796.93

126,550.15

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON CURRENT ASSETS

 

 

 

 

 

 

 

Fixed assets

 

 

 

 

 

 

 

Tangible assets

11

44,298.28

40,618.34

 

Intangible assets

11

1,293.32

1,063.34

 

Capital work in progress

 

2,744.86

2,977.07

 

 

 

 

 

 

 

 

 

 

 

48,336.46

44,658.75

 

Non-current investments

12

33,094.74

28,421.29

 

Long-term loans and advances

13

27,540.34

25,028.65

 

Other non-current assets

14

790.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

109,761.99

98,108.69

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inventories

15

24,382.49

21,204.01

 

Trade Receivables

16

2,036.36

1,916.92

 

Cash and cash equivalents

17

1,172.13

714.62

 

Short-term Loans and advances

18

5,857.36

3,892.48

 

Other current assets

19

586.60

713.43

 

 

 

 

 

 

 

 

 

 

 

34,034.94

28,441.46

 

 

 

 

 

 

 

 

 

 

 

143,796.93

126,550.15

 

.


 

 

 

 

Statement of Profit and Loss

 

 

 

 

 

 

 

 

 

 

Shoppers Stop Ltd.

 

for the year ended 31 March 2013

 

 

 

 

 

 

 

 

 

 

 

 

(All amounts in  lacs)

 

 

Notes

Mar-13

 

 

Mar-12

 

INCOME

 

 

 

 

 

 

 

Revenue from operations

20

225,588.92

192,970.51

 

Other income

21

1,721.47

1,868.76

 

 

 

 

 

 

 

 

 

Total revenue

 

227,310.39

194,839.27

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of stock-in-trade

22

143,936.81

127,093.82

 

 

 

(3,178.48)

(6,090.35)

 

Employee benefits expense

24

16,106.41

12,764.04

 

Finance costs

25

3,188.14

2,503.60

 

Depreciation and amortisation expense

11

5,074.71

3,772.24

 

Other expenses

26

56,083.11

45,015.22

 

Total expenses

 

 

 

 

 

 

221,210.70

 

 

185,058.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFIT BEFORE EXCEPTIONAL ITEMS AND TAX

 

6,099.69

9,780.70

 

Exceptional Item (Note 40)

 

74.06

 

 

 

PROFIT BEFORE TAX

 

6,025.63

9,780.70

 

Tax expense

27

2,108.78

3,354.78

 

 

 

 

 

 

 

 

 

PROFIT FOR THE YEAR

 

3,916.85

6,425.92

 

EARNINGS PER EQUITY SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity shares of face value ` 5 each

28

 

 

 

 

 

 

Basic (`)

 

4.73

7.80

 

Diluted (`)

 

4.71

7.75

 

 

 

 


 

 

 

 

 

 

 

 

Balance Sheet as at 31 March 2014

 

 

Shoppers Stop Ltd.

 

 

 

 

 

 

 

(All amounts in  lacs)

 

 

Notes

Mar-14

 

 

Mar-13

 

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

SHAREHOLDERS’ FUNDS

 

 

 

 

 

 

 

Share capital

3

4,160.79

4,148.98

 

Reserves and surplus

4

68,706.47

65,233.22

 

 

 

 

 

 

 

 

 

 

 

72,867.26

69,382.20

 

NON-CURRENT LIABILITIES

 

 

 

 

 

 

 

Long-term borrowings

5

19,983.33

11,250.00

 

Deferred tax liabilities (net)

6

996.19

625.43

 

 

 

20,979.52

 

 

11,875.43

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short-term borrowings

7

17,480.71

19,433.71

 

Trade payables

8

30,969.50

28,174.92

 

Other current liabilities

9

22,521.30

13,609.86

 

Short-term provisions

10

1,066.26

1,028.07

 

 

 

 

 

 

 

 

 

 

 

72,037.77

62,246.56

 

 

 

 

 

 

 

 

 

 

 

165,884.55

143,504.19

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-CURRENT ASSETS

 

 

 

 

 

 

 

Fixed assets

 

 

 

 

 

 

 

Tangible assets

11

52,679.08

44,298.28

 

Intangible assets

11

2,223.70

1,293.32

 

Capital work in progress

 

3,187.17

2,744.86

 

 

 

 

 

 

 

 

 

 

 

58,089.95

48,336.46

 

Non-current investments

12

38,759.92

33,094.74

 

Long-term loans and advances

13

30,119.38

27,540.34

 

Other non-current assets

14

790.45

 

 

 

 

 

 

 

 

 

 

 

126,969.25

109,761.99

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inventories

15

29,553.57

24,382.49

 

Trade Receivables

16

2,600.30

2,036.36

 

Cash and cash equivalents

17

873.40

1,172.13

 

Short-term Loans and advances

18

4,397.49

4,702.71

 

Other current assets

19

1,490.54

1,448.51

 

 

 

 

 

 

 

 

 

 

 

38,915.30

33,742.20

 

 

 

 

 

 

 

 

 

 

 

165,884.55

143,504.19

 


 

 

 

 

 


Statement of Profit and Loss

 

 

 

 

 

 

 

 

 

 

Shoppers Stop Ltd.

 

for the year ended 31 March 2014

 

 

 

 

 

 

 

 

 

 

 

 

(All amounts in  lacs)

 

 

Notes

Mar-14

 

 

Mar-13

 

INCOME

 

 

 

 

 

 

 

Revenue from operations

20

271,357.32

225,422.36

 

Other income

21

1,338.88

1,721.47

 

 

 

 

 

 

 

 

 

Total revenue

 

272,696.20

227,143.83

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of Stock-in-Trade

22

174,215.93

143,770.25

 

Changes in Inventories of Stock-in-Trade – (increase)

23

(5,171.08)

(3,178.48)

 

Employee benefits expense

24

20,444.50

16,106.41

 

Finance costs

25

4,189.10

3,188.14

 

Depreciation and amortisation expense

11

6,177.89

5,074.71

 

Other expenses

26

66,501.92

56,083.11

 

Total expenses

 

 

 

 

 

 

266,358.26

 

 

221,044.14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFIT BEFORE EXCEPTIONAL ITEMS AND TAX

 

6,337.94

6,099.69

 

Exceptional Item (Note 40)

 

67.40

 

 

74.06

 

PROFIT BEFORE TAX

 

6,270.54

6,025.63

 

Tax expense

27

2,570.07

2,108.78

 

 

 

 

 

 

 

 

 

PROFIT FOR THE YEAR

 

3,700.47

3,916.85

 

EARNINGS PER EQUITY SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity shares of face value ` 5 each

28

 

 

 

 

 

 

Basic (`)

 

4.46

4.73

 

Diluted (`)

 

4.45

4.71

 

 

 


 

 

 

 

 

 

 

 

Balance Sheet as at 31 March 2015

 

 

Shoppers Stop Ltd.

 

 

 

 

 

 

(All amounts in  lacs)

 

Notes

Mar-15

 

 

Mar-14

EQUITY AND LIABILITIES

 

 

 

 

 

 

 

SHAREHOLDERS’ FUNDS

 

 

 

 

 

 

 

Share capital

3

4,168.39

4,160.79

 

Reserves and surplus

4

72,360.41

68,706.47

 

 

 

 

 

 

 

 

 

 

76,528.80

 

 

72,867.26

 

NON-CURRENT LIABILITIES

 

 

 

 

 

 

 

Long-term borrowings

5

22,535.71

19,983.33

 

Deferred tax liabilities (net)

6

955.75

996.19

 

 

 

 

 

 

 

 

 

23,491.46

 

 

20,979.52

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

Short-term borrowings

7

23,255.26

17,480.71

 

Trade payables

8

33,135.40

30,969.50

 

Other current liabilities

9

21,443.70

22,521.30

 

Short-term provisions

10

1,175.42

1,066.25

 

 

 

79,009.78

 

 

72,037.76

 

 

 

 

 

 

 

 

 

 

 

179,030.04

165,884.55

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-CURRENT ASSETS

 

 

 

 

 

 

 

Fixed assets

 

 

 

 

 

 

 

Tangible assets

11

57,173.37

52,679.08

 

Intangible assets

11

2,457.76

2,223.70

 

Capital work-in-progress

 

1,424.62

 

 

3,187.17

 

 

 

61,055.75

58,089.95

 

Non-current investments

12

40,649.47

38,759.92

 

Long-term loans and advances

13

34,229.16

 

 

30,119.38

 

 

 

135,934.38

126,969.25

 

CURRENT ASSETS

 

 

 

 

 

 

 

Inventories

14

32,961.33

29,553.57

 

Trade Receivables

15

2,233.52

2,600.30

 

Cash and cash equivalents

16

490.47

873.40

 

Short-term loans and advances

17

6,255.25

4,397.49

 

Other current assets

18

1,155.09

 

 

1,490.54

 

 

 

43,095.66

 

 

38,915.30

 

 

 

179,030.04

165,884.55

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 


Statement of Profit and Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shoppers Stop Ltd.

 

 

for the year ended 31 March 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(All amounts in  lacs)

 

 

 

Notes

Mar-15

 

 

 

 

Mar-14

 

 

INCOME

 

 

 

 

 

 

 

 

 

 

Revenue from operations

19

 

304,198.80

271,357.32

 

 

Other income

20

 

1,765.49

 

 

1,338.88

 

Total revenue

 

 

305,964.29

272,696.20

 

 

EXPENDITURE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of Stock-in-Trade

21

 

191,051.05

174,215.93

 

 

Changes in Inventories of stock-in-trade – (increase)

22

 

(3,407.76)

(5,171.08)

 

 

Employee benefits expenses

23

 

22,703.29

20,444.50

 

 

Finance costs

24

 

5,122.23

4,189.10

 

 

Depreciation and amortisation expenses

11

 

8,580.71

6,177.89

 

 

Other expenses

25

 

74,958.52

 

 

66,501.92

 

Total expenses

 

 

299,008.04

 

 

266,358.26

 

 

 

 

 

 

 

 

 

 

PROFIT BEFORE EXCEPTIONAL ITEMS AND TAX

 

 

6,956.25

6,337.94

 

 

Exceptional Item

 

 

 

 

67.40

 

 

PROFIT BEFORE TAX

 

 

6,956.25

6,270.54

 

 

Tax expense

26

 

2,882.72

2,570.07

 

 

 

 

 

 

 

 

 

 

 

PROFIT FOR THE YEAR

 

 

4,073.53

3,700.47

 

 

EARNINGS PER EQUITY SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity shares of face value ` 5 each

27

 

 

 

 

 

 

 

 

 

Basic (`)

 

 

4.89

4.46

 

 

Diluted (`)

 

 

4.88

4.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 

 

 

 

 

Balance Sheet as at 31 March, 2016

 

 

Shoppers Stop Ltd.

 

 

 

 

 

(All amounts in  lacs)

EQUITY AND LIABILITIES

Notes

Mar-16

 

 

Mar-15

 

 

 

 

 

 

SHAREHOLDERS’ FUNDS

 

 

 

 

 

 

Share capital

3

4,173.10

4,168.39

Reserves and surplus

4

74,340.75

72,360.41

Money received against employee share options

 

28.75

 

 

 

 

 

 

 

 

 

 

NON-CURRENT LIABILITIES

 

78,542.60

 

76,528.80

 

 

 

 

 

 

Long-term borrowings

5

32,321.43

22,535.71

Deferred tax liabilities (net)

6

167.90

955.75

 

 

 

 

 

 

 

 

 

32,489.33

 

23,491.46

CURRENT LIABILITIES

 

 

 

 

 

 

Short-term borrowings

7

14,448.87

23,255.26

Trade payables

8

 

 

 

 

 

(i)  Total outstanding dues of micro enterprises and small

 

423.36

479.59

enterprises

 

 

 

 

 

 

(ii)  Total outstanding dues of creditors other than micro enterprises

 

36,640.67

32,655.85

and small enterprises

 

 

 

 

 

 

Other current liabilities

9

27,804.07

21,443.70

Short-term provisions

10

468.08

 

 

1,175.42

 

 

79,785.05

79,009.82

 

 

 

 

 

 

 

 

 

190,816.98

179,030.08

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

NON-CURRENT ASSETS

 

 

 

 

 

 

Fixed assets

 

 

 

 

 

 

Tangible assets

11

58,234.18

57,173.37

Intangible assets

11

4,913.02

2,457.76

Capital work-in-progress

 

2,796.15

 

 

1,424.62

 

 

65,943.35

61,055.75

Non-current investments

12

40,471.15

40,649.47

Long-term loans and advances

13

36,664.03

34,229.20

 

 

 

 

 

CURRENT ASSETS

 

143,078.53

 

 

135,934.42

 

 

 

 

 

 

Inventories

14

38,587.11

32,961.33

Trade receivables

15

2,367.30

2,233.52

Cash and cash equivalents

16

528.22

490.47

Short-term loans and advances

17

5,469.96

6,255.25

Other current assets

18

785.86

1,155.09

 

 

 

 

 

 

 

47,738.45

 

 

43,095.66

 

 

190,816.98

179,030.08

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Statement of Profit and Loss

 

 

 

 

 

 

 

 

 

 

Shoppers Stop Ltd.

for the year ended 31 March, 2016

 

 

 

 

 

 

 

 

 

 

(All amounts in  lacs)

 

Notes

Mar-16

 

 

 

Mar-15

INCOME

 

 

 

 

 

 

 

Revenue from operations

19

341,320.46

304,997.66

Other income

20

2,130.37

 

 

1,765.49

Total revenue

 

343,450.83

306,763.15

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of stock-in-trade

21

218,103.27

191,051.05

Changes in Inventories of stock-in-trade – (increase)

22

(5,625.78)

(3,407.76)

Employee benefits expenses

23

24,546.04

22,703.29

Finance costs

24

5,732.91

5,122.23

Depreciation and amortisation expense

11

9,766.40

8,580.71

Other expenses

25

82,571.48

 

 

75,757.38

Total expenses

 

335.094.32

 

 

299,806.90

 

 

 

 

 

 

 

PROFIT BEFORE EXCEPTIONAL ITEMS AND TAX

 

8,356.51

6,956.25

Exceptional item

 

2,381.00

 

 

 

PROFIT BEFORE TAX

 

5,975.51

6,956.25

Tax expense

26

3,457.89

2,882.72

 

 

 

 

 

 

 

PROFIT FOR THE YEAR

 

2,517.62

4,073.53

EARNINGS PER EQUITY SHARE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity shares of face value ` 5/- each

27

 

 

 

 

 

 

Basic (`)

 

3.02

4.89

Diluted (`)

 

3.02

4.88

 

 

REFERENCES:

1.     http://www.business-standard.com/article/economy-policy/flipkart-s-losses-double-to-rs-2-306-crore-in-fy16-on-hand-of-amazon-116112800242_1.html

2.     http://www.financialexpress.com/photos/business-gallery/229958/ecommerce-in-india-flipkart-loss-rs-2000-cr-amazon-india-loss-rs-1723-6-cr-snapdeal-loss-rs-1328-01-cr-discounts-fall/6/

3.     http://economictimes.indiatimes.com/news/international/business/australian-retailers-to-wage-war-against-amazon/articleshow/58

4.     http://economictimes.indiatimes.com/shopper's-stop-ltd/stocks/companyid-2646.cms

5.     http://economictimes.indiatimes.com/news/industry/services/retail/shoppers-stop-to-shut-unprofitable-outlets/articleshow/57544878.cms

6.     http://economictimes.indiatimes.com/topic/Shoppers%27-Stop

7.     http://phx.corporate-ir.net/phoenix.zhtml?c=97664&p=irol-reportsannual

8.     https://corporate.shoppersstop.com/investors/annual-report.aspx

 

 

 

 

 

Received on 16.06.2017                Modified on 18.07.2017

Accepted on 15.09.2017                © A&V Publications all right reserved

Asian J. Management; 2017; 8(4):1412-1420.

DOI:  10.5958/2321-5763.2017.00216.5