Price
Financials
Standalone, Rs crore| Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 312 | 283 | 246 | 95 | 105 | 116 | 150 | 129 | 163 | 183 | 134 | 67 |
| Expenses | 248 | 217 | 180 | 92 | 110 | 108 | 111 | 113 | 140 | 139 | 102 | 78 |
| Operating Profit | 64 | 66 | 66 | 3 | -5 | 8 | 39 | 16 | 24 | 43 | 32 | -11 |
| OPM % | 20% | 23% | 27% | 3.6% | -4.6% | 6% | 26% | 12% | 14% | 24% | 24% | -17% |
| Other Income | 1 | -44 | -30 | 10 | 2 | 16 | 5 | 7 | 7 | 11 | -622 | 11 |
| Interest | 16 | 24 | 25 | 25 | 25 | 25 | 24 | 23 | 20 | 21 | 15 | 15 |
| Depreciation | 41 | 41 | 45 | 44 | 41 | 40 | 40 | 42 | 38 | 38 | 19 | 14 |
| Profit before tax | 9 | -42 | -34 | -55 | -69 | -41 | -19 | -43 | -27 | -4 | -624 | -30 |
| Tax % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Net Profit | 9 | -42 | -34 | -55 | -69 | -41 | -19 | -43 | -27 | -4 | -624 | -30 |
| EPS in Rs | 2.20 | -9.61 | -7.72 | -12.63 | -15.67 | -9.41 | -4.31 | -9.71 | -6.10 | -0.98 | -142.24 | -6.84 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM | |
|---|---|---|---|---|---|---|---|---|---|
| Sales | 408 | 520 | 561 | 832 | 1,113 | 1,141 | 466 | 609 | 547 |
| Expenses | 344 | 450 | 487 | 758 | 995 | 885 | 413 | 495 | 460 |
| Operating Profit | 64 | 70 | 74 | 74 | 117 | 256 | 54 | 114 | 87 |
| OPM % | 16% | 13% | 13% | 9% | 11% | 22% | 12% | 19% | 16% |
| Other Income | 2 | 9 | 16 | 11 | 6 | -73 | 25 | -596 | -593 |
| Interest | 10 | 13 | 13 | 9 | 16 | 81 | 98 | 79 | 71 |
| Depreciation | 20 | 21 | 19 | 46 | 42 | 166 | 165 | 137 | 109 |
| Profit before tax | 37 | 45 | 58 | 31 | 65 | -64 | -184 | -698 | -685 |
| Tax % | 33% | 34% | 21% | 0% | 0% | 0% | 0% | 0% | |
| Net Profit | 25 | 29 | 46 | 31 | 65 | -64 | -184 | -698 | -685 |
| EPS in Rs | 6.30 | 7.52 | 11.69 | 7.64 | 16.26 | -14.56 | -42.01 | -159.04 | -156.16 |
| Dividend Payout % | 0% | 0% | 0% | 13% | 8% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | 2% | -18% | 9% | ||
| Compounded Profit Growth | % | % | % | 92% | ||
| Stock Price CAGR | % | -48% | -38% | 11% | ||
| Return on Equity | % | -3% | -11% | -12% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
|---|---|---|---|---|---|---|---|---|
| Equity Capital | 39 | 39 | 39 | 40 | 40 | 44 | 44 | 44 |
| Reserves | 179 | 208 | 254 | 495 | 560 | 699 | 514 | -184 |
| Borrowings | 63 | 80 | 81 | 33 | 218 | 916 | 812 | 543 |
| Other Liabilities | 107 | 156 | 136 | 257 | 366 | 390 | 416 | 362 |
| Total Liabilities | 387 | 484 | 510 | 824 | 1,184 | 2,049 | 1,786 | 764 |
| Fixed Assets | 130 | 138 | 130 | 317 | 412 | 834 | 698 | 412 |
| CWIP | 21 | 2 | 70 | 3 | 55 | 6 | 0 | 0 |
| Investments | 0 | 0 | 0 | 63 | 63 | 0 | 0 | 0 |
| Other Assets | 237 | 343 | 310 | 441 | 653 | 1,210 | 1,088 | 353 |
| Total Assets | 387 | 484 | 510 | 824 | 1,184 | 2,049 | 1,786 | 764 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 44 | -15 | 91 | 80 | 66 | -192 | 207 | 145 |
| Cash from Investing Activity | -18 | -3 | -62 | -125 | -183 | -331 | 0 | 15 |
| Cash from Financing Activity | -26 | 17 | 16 | 73 | 163 | 408 | -208 | -160 |
| Net Cash Flow | -0 | -1 | 45 | 27 | 46 | -116 | -0 | -0 |
| Free Cash Flow | 24 | -26 | 14 | 1 | -112 | -316 | 201 | 134 |
| CFO/OP | 76% | -4% | 140% | 131% | 62% | -63% | 286% | 137% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | |
|---|---|---|---|---|---|---|---|---|
| Debtor Days | 163 | 155 | 143 | 114 | 115 | 261 | 576 | 115 |
| Inventory Days | 0 | |||||||
| Days Payable | ||||||||
| Cash Conversion Cycle | 163 | 155 | 143 | 114 | 115 | 261 | 576 | 115 |
| Working Capital Days | 61 | 92 | 72 | 12 | 12 | 114 | 331 | -194 |
| ROCE % | 19% | 20% | 8% | 12% | 9% | -5% | 6% |
| Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 52.42% | 47.89% | 47.89% | 47.89% | 23.39% | 23.39% | 23.09% | 23.09% | 23.09% | 23.09% | 22.62% | 21.95% |
| FIIs | 4.73% | 3.10% | 3.09% | 3.09% | 0.02% | 0.02% | 0.00% | 0.00% | 0.01% | 0.00% | 0.00% | 0.00% |
| DIIs | 17.66% | 15.98% | 15.33% | 13.01% | 0.82% | 0.05% | 0.06% | 0.06% | 0.05% | 0.06% | 0.06% | 0.06% |
| Public | 25.19% | 33.03% | 33.69% | 36.01% | 75.77% | 76.53% | 76.85% | 76.85% | 76.85% | 76.85% | 77.32% | 77.99% |
| No. of Shareholders | 29,817 | 28,566 | 28,292 | 31,733 | 54,607 | 53,005 | 50,799 | 50,127 | 48,673 | 48,916 | 49,777 | 49,177 |
Fundamentals
Market Cap₹ 12.1 Cr.
Current Price₹ 2.75
Book Value₹ -32.0
ROCE5.99 %
ROE-12.4 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)9%
Compounded Profit Growth (TTM)92%
Standalone figures.
Valuation
Market capRs 12 Cr
Enterprise valueRs 925 Cr
Price to book0.02x
Price to sales0.02x
EV / sales1.69x
Earnings yield-5678.82%
P/E, 3-year average61.75x
P/B, 3-year average3.18x
P/E, 5-year average61.75x
P/B, 5-year average3.18x
Profitability
Operating margin (excl. other income)22.44%
Operating margin (incl. other income)16.03%
EBITDA margin-92.44%
Pre-tax margin-125.33%
Net profit margin-125.33%
Net margin, latest quarter-44.78%
ROE-9.51%
ROCE1.37%
ROA-3.95%
ROE, 3-year average3.12%
ROCE, 3-year average7.15%
ROA, 3-year average2.37%
ROE, 5-year average7.79%
ROCE, 5-year average12.14%
ROA, 5-year average4.62%
ROIC (approx.)-37.09%
Other income / net worth-9.83%
Growth
Sales growth (latest year)2.50%
Profit growth (latest year)-198.04%
Sales CAGR, 3 years26.67%
Sales CAGR, 5 years22.83%
Sales growth QoQ-49.91%
Sales growth YoY (latest quarter)-48.03%
Per share
EPS (TTM)Rs -156.17
EPS (latest year)Rs -14.56
EPS (latest quarter)Rs -6.84
EPS, 3-year averageRs 3.11
EPS, 5-year averageRs 5.71
Book value per shareRs 169.35
Sales per shareRs 124.60
Cash flow per shareRs -43.81
Free cash flow per shareRs 30.54
Dividend per share, 3-year averageRs 1.13
Dividend per share, 5-year averageRs 1.13
Dividends
Dividend payout, 3-year average10.40%
Dividend payout, 5-year average10.40%
Efficiency
Asset turnover0.56x
Fixed asset turnover1.37x
Inventory turnover207.46x
Inventory days2 days
Debtor days261 days
Debtors turnover1.40x
Cash conversion cycle115 days
Working capital days-194 days
Leverage
Total debtRs 916 Cr
Cash and bankRs 3 Cr
Net debtRs 913 Cr
Debt to equity1.23x
Interest coverage-8.64x
Owners' fund to total sources36.26%
Debt to assets44.69%
Cash flow
Cash from Operating Activity (latest year)Rs -192 Cr
Cash from Investing Activity (latest year)Rs -331 Cr
Cash from Financing Activity (latest year)Rs 408 Cr
Net Cash Flow (latest year)Rs -116 Cr
Free cash flow (latest year)Rs 134 Cr
FCFE (approx.: FCF + change in debt)Rs 832 Cr
Statement figures
Net sales (TTM)Rs 547 Cr
Net sales (latest year)Rs 1,141 Cr
Sales (latest quarter)Rs 67 Cr
Operating profit excl. other income (latest year)Rs 256 Cr
Operating profit (latest quarter)Rs -11 Cr
Other income (TTM)Rs -593 Cr
EBITDA (TTM)Rs -505 Cr
PBDT (TTM)Rs -577 Cr
Profit before tax (TTM)Rs -685 Cr
Net profit (TTM)Rs -685 Cr
Net profit (latest year)Rs -64 Cr
Net profit (latest quarter)Rs -30 Cr
Depreciation (TTM)Rs 109 Cr
Depreciation (latest quarter)Rs 14 Cr
Interest (TTM)Rs 71 Cr
Cost of goods sold (latest year)Rs 730 Cr
Total expenditure (latest year)Rs 885 Cr
Total income (latest year)Rs 1,067 Cr
Share capitalRs 44 Cr
ReservesRs 699 Cr
Shareholders' fundsRs 743 Cr
Total assetsRs 2,049 Cr
Net blockRs 834 Cr
Capital work in progressRs 6 Cr
ReceivablesRs 815 Cr
InventoryRs 4 Cr
Other liabilitiesRs 390 Cr
Shares outstanding (crore)4.39
Ownership
Promoter holding21.95% (-1.14 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/B 0.02 is at the 14th percentile (median 0.50).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | FSC | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +26.1% | -2.8% | +28.9 pts |
| 1 month | +10.0% | -6.8% | +16.8 pts |
| 3 months | +21.7% | -7.6% | +29.3 pts |
| 6 months | +41.8% | +0.4% | +41.3 pts |
| 1 year | -47.1% | -9.9% | -37.2 pts |
| 2 years | -88.8% | -13.6% | -75.2 pts |
| 3 years | -87.8% | +14.2% | -101.9 pts |
| 5 years | -96.8% | +27.9% | -124.7 pts |
Red flags
F-score 1 of 8| explain | Weak cash conversion Cash from operations was -147% of net profit over the last 3 years |
| explain | Receivables outrunning sales Receivables grew 133% vs sales +2% in 2022 |
| explain | Debt up, profit down Borrowings up 320% while net profit fell in 2022 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2022Sales ₹67 Cr -48.1% vs Jun 2021.
Net loss ₹30 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Container Corporation Of India Ltd | 33,778 | 27.2 | 12.6 % |
| Delhivery Ltd | 31,276 | 262 | 1.01 % |
| Shadowfax Technologies Ltd | 16,484 | 95.7 | 10.3 % |
| Blue Dart Express Ltd | 10,859 | 33.5 | 15.8 % |
| Transport Corporation of India Ltd | 6,674 | 14.6 | 19.4 % |
| TVS Supply Chain Solutions Ltd | 5,784 | 81.6 | 10.1 % |
| VRL Logistics Ltd | 4,946 | 18.5 | 18.3 % |
| Afcom Holdings Ltd | 4,248 | 29.0 | 28.0 % |
| Mahindra Logistics Ltd | 4,229 | 107 | 7.36 % |
| Gateway Distriparks Ltd | 2,577 | 10.5 | 10.8 % |
| TCI Express Ltd | 2,046 | 22.4 | 14.6 % |
| Skyways Air Services Ltd | 1,675 | 31.4 | 13.2 % |
| Allcargo Logistics Ltd | 1,580 | 34.4 | 4.83 % |
| Navkar Corporation Ltd | 1,302 | 32.6 | 3.06 % |
| Allcargo Global Ltd | 1,297 | -6.09 % |
No bulk or block deals on record.
| Ex-date | Action | Factor |
|---|---|---|
| 2019-07-25 | Dividend - Rs 1.25 Per Share | |
| 2018-08-14 | Dividend Re-1/- Per Share |
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Future Supply Chain Solutions Ltd?
Future Supply Chain Solutions Ltd (FSC) has a market capitalisation of Rs 12.1 Cr. at the 2025-10-27 close.
What were Future Supply Chain Solutions Ltd's latest quarterly results?
In the Jun 2022 quarter, Future Supply Chain Solutions Ltd sales was Rs 67 Cr (-48.1% vs Jun 2021) with a net loss of Rs 30 Cr.