Subscribe

Future Lifestyle Fashions Limited (FLFL.NS)

INR1.27 -0.02 (-1.55%)
IN NSE Consumer Cyclical Apparel - Manufacturers
Address Future Retail Home Office 400083
Mumbai, IN
CEO Dipayan Baishya
IPO 2013-10-01
ISIN INE452O01016

Explore sections of this company profile

Also trades on Bombay Stock Exchange · FLFL.BO (INR) National Stock Exchange of India · FLFL.NS (INR)
Description

Future Lifestyle Fashions Limited, headquartered in Mumbai, India, and established in 2012, operates as a comprehensive fashion enterprise. The company distributes a wide array of clothing and lifestyle products through a multi-channel retail strategy, encompassing both large departmental stores and smaller, neighborhood outlets. Its extensive product catalog covers men's formal, casual, and youth wear; women's western and ethnic apparel; sportswear; denim; infant clothing; as well as a variety of accessories, footwear, and luggage. Beyond fashion items, Future Lifestyle Fashions also offers cosmetics, fragrances, eyewear, watches, mobile devices, electronics, home goods, and toys. The company markets these goods under a broad spectrum of popular brands, including but not limited to: Lee Cooper, Champion, aLL, Indigo Nation, RIG, Alice and Mae, Bare, Urban Yoga, Ancestry, Scullers, UMM, Clarks, Jealous 21, Lombard, Tresmode, Turtle, John Miller, Ceriz, Giovani, Converse, Urbana, Celio, Cover Story, Umbro, Mineral, Mother Earth, and Spunk. Future Lifestyle Fashions maintains a significant retail presence across India, operating 46 stores under the Central brand, 105 Brand Factory outlets, and 181 exclusive brand stores. Additionally, its product offerings are accessible through various e-commerce platforms. The company was formerly identified as Future Value Fashion Retail Limited before adopting its current name.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
INR1.27 -0.02 (-1.55%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
55.2K
Beta
0.32
Float Shares
170.81M
Free Float %
84.7%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+3.08% -1.47% -21.64% +2.29% -8.22% -6.94% -21.64% -72.65% -98.27% -98.80% -98.99%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
1.27
DCF (Levered) 14.72 +1,059.3%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 80% Bullish
Rating 2024-11 Change
Strong Buy 2 0
Buy 2 0
Hold 1 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
-1.42
Distress
Piotroski F-Score
3 / 9
Average
MOAT Score
1 / 10
No MOAT
Operational MOAT
✗ Below peers
  • Revenue growth Apparel - Manufacturers: +3.9%
    -1.3% Q3'22: -78.7% (vs Q3'21)
  • EPS growth Apparel - Manufacturers: +10.5%
    +0.0% Q3'22: +96.4% (vs Q3'21)
  • FCF margin FCF growth · Apparel - Manufacturers: +37.5%
    -34.1% Q3'22: +101.4% (vs Q3'21)
  • EBIT margin Apparel - Manufacturers: +8.0%
    -72.1% Q3'22: +25.8% (vs Q3'21)
  • ROIC Apparel - Manufacturers: +6.0%
    -1,093.6% Q3'22: -35.9% (vs Q3'21)
  • Share dilution Apparel - Manufacturers: +0.0%
    +0.0% Q3'22: +0.7% (vs Q3'21)
  • Debt / EBITDA Net debt/EBITDA · Apparel - Manufacturers: 0.02×
    -1.41× Q3'22: 2.96× (vs Q3'21)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.32) × ERP
WACC = 1% × Ke + 99% × Kd (14.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 1.27
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2014
actual
Mar 2016
actual
Mar 2017
actual
Mar 2018
actual
Mar 2019
actual
Mar 2020
actual
Mar 2021
actual
Mar 2022
actual
Mar 2023
actual
Mar 2024
actual
Mar 2025
actual
Mar 2026
1 Rev. Ana.
1 EPS Ana.
Mar 2027
1 Rev. Ana.
1 EPS Ana.
Mar 2028
1 Rev. Ana.
1 EPS Ana.
Mar 2029
1 Rev. Ana.
1 EPS Ana.
Mar 2030
1 Rev. Ana.
1 EPS Ana.
Mar 2031
1 Rev. Ana.
1 EPS Ana.
Revenue
26.61B
est: 28.94B (-8.1%)
32.29B
est: 33.41B (-3.3%)
38.00B
est: 39.20B (-3.0%)
44.08B
est: 44.78B (-1.6%)
56.24B
est: 56.96B (-1.3%)
61.82B
est: 60.61B (+2.0%)
22.49B
est: 41.87B (-46.3%)
29.94B
est: 55.29B (-45.9%)
29.55B
est: 68.67B (-57.0%)
71.58B
est.
39.20B
est.
39.20B
39.20B – 39.20B
+0.0% YoY
44.78B
44.78B – 44.78B
+14.2% YoY
56.96B
56.96B – 56.96B
+27.2% YoY
60.61B
60.61B – 60.61B
+6.4% YoY
41.87B
41.87B – 41.87B
-30.9% YoY
55.29B
55.29B – 55.29B
+32.1% YoY
EBITDA
2.69B
est: -4.34B (+162.0%)
3.42B
est: -4.91B (+169.6%)
4.23B
est: 1.14B (+269.9%)
4.36B
est: 2.00B (+117.8%)
5.54B
est: 3.35B (+65.3%)
10.27B
est: 4.21B (+144.0%)
297.50M
est: 3.23B (-90.8%)
-15.16B
est: 3.89B (-489.4%)
-15.38B
est: 3.94B (-490.6%)
-10.78B
est.
-5.87B
est.
-5.87B
-5.87B – -5.87B
+0.0% YoY
-6.71B
-6.71B – -6.71B
-14.2% YoY
-8.53B
-8.53B – -8.53B
-27.2% YoY
-9.08B
-9.08B – -9.08B
-6.4% YoY
-6.27B
-6.27B – -6.27B
+30.9% YoY
-8.28B
-8.28B – -8.28B
-32.1% YoY
EBIT
1.89B
est: -9.13B (+120.7%)
1.71B
est: -10.34B (+116.5%)
3.26B
est: 2.24B (+45.5%)
2.79B
est: 3.69B (-24.4%)
3.34B
est: 3.39B (-1.5%)
2.30B
est: 3.83B (-39.8%)
-5.69B
est: 1.84B (-409.0%)
-21.30B
est: 2.22B (-1,059.9%)
-21.30B
est: 2.24B (-1,048.8%)
-22.70B
est.
-12.37B
est.
-12.37B
-12.37B – -12.37B
+0.0% YoY
-14.13B
-14.13B – -14.13B
-14.2% YoY
-17.98B
-17.98B – -17.98B
-27.2% YoY
-19.13B
-19.13B – -19.13B
-6.4% YoY
-13.21B
-13.21B – -13.21B
+30.9% YoY
-17.45B
-17.45B – -17.45B
-32.1% YoY
Net Income
232.80M
est: 638.09M (-63.5%)
294.70M
est: 196.63M (+49.9%)
450.00M
est: 353.93M (+27.1%)
1.26B
est: 882.43M (+42.9%)
1.89B
est: 1.54B (+22.6%)
-530.40M
est: 2.09B (-125.4%)
-9.33B
est: -474.46M (-1,867.2%)
-25.49B
est: -571.92M (-4,356.7%)
-25.49B
est: -578.60M (-4,305.3%)
1.86B
est.
462.12M
est.
462.12M
462.12M – 462.12M
+0.0% YoY
1.31B
1.31B – 1.31B
+183.6% YoY
1.84B
1.84B – 1.84B
+40.4% YoY
789.02M
789.02M – 789.02M
-57.1% YoY
-2.35B
-2.35B – -2.35B
-398.0% YoY
-393.51M
-393.51M – -393.51M
+83.3% YoY
SGA
935.20M
est: 822.03M (+13.8%)
746.10M
est: 930.15M (-19.8%)
953.80M
est: 7.98B (-88.1%)
1.16B
est: 8.99B (-87.1%)
1.56B
est: 10.61B (-85.3%)
1.49B
est: 12.55B (-88.1%)
586.20M
est: 4.04B (-85.5%)
953.00M
est: 4.87B (-80.4%)
953.00M
est: 4.92B (-80.6%)
2.04B
est.
1.11B
est.
1.11B
1.11B – 1.11B
+0.0% YoY
1.27B
1.27B – 1.27B
+14.2% YoY
1.62B
1.62B – 1.62B
+27.2% YoY
1.72B
1.72B – 1.72B
+6.4% YoY
1.19B
1.19B – 1.19B
-30.9% YoY
1.57B
1.57B – 1.57B
+32.1% YoY
EPS
1.51
est: 3.16 (-52.2%)
1.55
est: 0.98 (+58.3%)
2.37
est: 2.29 (+3.5%)
6.63
est: 6.49 (+2.1%)
9.76
est: 9.12 (+7.0%)
-2.67
est: 3.91 (-168.3%)
-46.25
est: -11.65 (-297.0%)
-126.31
est: -1.95 (-6,377.4%)
-126.31
est: -6.64 (-1,801.2%)
9.16
est.
2.29
est.
2.29
2.29 – 2.29
+0.0% YoY
6.49
6.49 – 6.49
+183.6% YoY
9.12
9.12 – 9.12
+40.4% YoY
3.91
3.91 – 3.91
-57.1% YoY
-11.65
-11.65 – -11.65
-398.0% YoY
-1.95
-1.95 – -1.95
+83.3% YoY

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-461.76M
OE per share TTM
-2.26
Owner's Yield
-170.76%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
37.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-5.54M
Shares Outstanding
201.77M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Dipayan Baishya Head of Strategy & Communication-Group Chief Executive Officer's Office
Raj Kumar Pinisetti Chief Merchandising Officer male
Rajeev Singh Chief of aLL
Suresh Sadhwani Business Head of Brand Factory male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits