PANTALOON RETAIL INDIA

LIMITED
Team 3
Stage 4

70

RENT/SALES

60
50
40

Future retail
Trent
Shoppers Stop

30

Kewal Kiran
V Mart

20

10
0
FY 2008

FY 2009

FY 2010

FY 2011

FY 2012

3.0000

EV/ SALES

2.5000
2.0000

Future retail
Trent

1.5000

Shoppers Stop
Kewal Kiran

1.0000

V Mart

0.5000
0.0000
FY 2008

FY 2009

FY 2010

FY 2011

FY 2012

600.0000

45.0000

400.0000

ROCE

200.0000

35.0000

CAGR

30.0000

0.0000

-200.0000

40.0000

FY 2008 FY 2009 FY 2010 FY 2011 FY 2012

-400.0000
-600.0000
-800.0000

Future retail

25.0000

Trent

20.0000

Shoppers Stop

15.0000

Kewal Kiran

10.0000

V Mart

-1000.0000

FY 2012

5.0000
0.0000

-1200.0000
-1400.0000
-1600.0000

0.4000
0.3000

ROE

0.2000
0.1000

Future retail
Trent

0.0000
FY 2008 FY 2009 FY 2010 FY 2011 FY 2012
-0.1000
-0.2000
-0.3000
-0.4000
-0.5000

Shoppers Stop
Kewal Kiran
V Mart

2.5000

200.0000

EBITA
MARGIN

2.0000

EV/EBIT

150.0000
100.0000

1.5000

Future retail

Future retail
Trent

1.0000

Shoppers
Stop
Kewal Kiran

0.5000

V Mart

0.0000
FY
2008

FY
2009

FY FY 2011 FY 2012
2010

Trent

50.0000

Shoppers Stop

0.0000
-50.0000

FY
2008

FY
2009

FY FY 2011 FY 2012
2010

Kewal Kiran
V Mart

-100.0000
-150.0000

160.0000

450.0000

EV/EBIT

140.0000

400.0000

PE
RATIO

350.0000
120.0000

300.0000

Kewal Kiran

40.0000

V Mart

150.0000

FY 2010

100.0000

FY 2011

50.0000

FY 2012

0.0000
371.3043

60.0000

FY 2009

20.0000
0.0000
FY
2008

FY
2009

FY FY 2011 FY
2010
2012

NA

Shoppers Stop

200.0000

19.3187

Trent

80.0000

250.0000

1657.4000

Future retail

32.6650

100.0000

Future retail TrentShoppers Stop

Kewal KiranV Mart