Future Consumer (FCONSUMER)₹0.2800−3.45%Diversified Retail
In the Dec 2025 quarter (consolidated), Future Consumer reported sales of ₹115 Cr, up 0.9% from Dec 2024, and net profit of −₹28.05 Cr. For the year to Mar 2025, sales were ₹442 Cr and net profit −₹45.08 Cr.
Company filings, consolidated accounts; latest reported quarter Dec 2025
| Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 85.08 | 89.12 | 90.13 | 98.21 | 94.09 | 106 | 105 | 114 | 116 | 112 | 107 | 115 |
| Expenses | 93.27 | 97.33 | 92.25 | 102 | 103 | 107 | 106 | 114 | 123 | 118 | 114 | 118 |
| Operating Profit | −7.99 | −7.99 | −2.99 | −3.99 | −8.99 | −0.99 | −0.99 | 0.00 | −6.99 | −5.99 | −5.99 | −0.99 |
| OPM % | −8.9% | −8.9% | −3.0% | −4.1% | −9.9% | −0.7% | −1.0% | 0.2% | −6.0% | −5.0% | −6.0% | −1.2% |
| Other Income | −16.98 | 0.99 | −50.90 | 3.99 | 12.99 | 2.99 | 22.97 | 4.99 | 8.99 | 25.98 | 59.91 | 2.99 |
| Interest | 13.97 | 13.98 | 13.97 | 13.99 | 19.95 | 14.97 | 14.98 | 14.97 | 15.97 | 33.93 | 14.98 | 24.97 |
| Depreciation | 6.03 | 5.02 | 5.02 | 4.01 | 4.02 | 4.01 | 4.02 | 4.02 | 4.01 | 5.02 | 5.02 | 5.02 |
| Profit before tax | −45.12 | −26.08 | −72.17 | −17.05 | −21.06 | −16.04 | 2.01 | −14.03 | −18.06 | −19.04 | 33.10 | −28.08 |
| Tax % | 4.0% | −6.0% | 0.0% | −1.0% | −1.0% | −2.0% | 20.0% | −3.0% | −1.0% | −1.0% | 56.0% | −1.0% |
| Exceptional items | −22.99 | −2.99 | −58.99 | 0.00 | 4.99 | 0.00 | 5.99 | −2.99 | −2.99 | 4.99 | 30.98 | 0.00 |
| Net Profit | −46.05 | −24.02 | −73.10 | −17.01 | −21.03 | −16.03 | 2.01 | −14.03 | −18.03 | −18.04 | 15.02 | −28.05 |
| EPS (Rs) | −0.24 | −0.13 | −0.35 | −0.10 | −0.13 | −0.09 | 0.02 | −0.08 | −0.10 | −0.10 | 0.08 | −0.15 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,315 | 1,703 | 2,119 | 3,011 | 3,887 | 4,043 | 1,186 | 1,471 | 381 | 370 | 442 | 451 |
| Expenses | 1,367 | 1,721 | 2,135 | 2,985 | 3,824 | 4,054 | 1,497 | 1,755 | 460 | 392 | 451 | 474 |
| Operating Profit | −49.97 | −13.99 | −11.98 | 34.95 | 71.94 | 0.00 | −306 | −280 | −77.87 | −20.99 | −8.98 | −19.96 |
| OPM % | −3.8% | −0.8% | −0.6% | 1.1% | 1.9% | 0.0% | −26.0% | −18.9% | −20.9% | −6.0% | −1.9% | −4.4% |
| Other Income | 19.97 | 24.96 | 24.98 | 29.95 | 30.97 | −60.96 | −24.97 | −54.89 | −165 | −35.97 | 38.97 | 97.87 |
| Interest | 31.96 | 69.92 | 44.96 | 52.95 | 72.89 | 86.86 | 71.92 | 62.91 | 52.89 | 60.85 | 60.88 | 89.85 |
| Depreciation | 47.14 | 28.09 | 33.10 | 45.13 | 53.19 | 70.28 | 58.21 | 52.19 | 32.14 | 18.07 | 16.05 | 19.07 |
| Profit before tax | −109 | −88.22 | −65.17 | −33.11 | −24.05 | −219 | −463 | −451 | −330 | −136 | −46.16 | −32.08 |
| Tax % | 1.0% | 0.0% | 1.0% | −8.0% | −70.0% | −1.0% | 5.0% | 0.0% | 2.0% | −1.0% | 0.0% | — |
| Exceptional items | −14.82 | −1.74 | 0.88 | 0.56 | −0.14 | −86.30 | −43.94 | −75.79 | −187 | −59.16 | 0.64 | 32.98 |
| Net Profit | −107 | −111 | −65.04 | −31.04 | −7.01 | −217 | −484 | −450 | −335 | −135 | −45.08 | −49.10 |
| EPS (Rs) | −0.63 | −0.64 | −0.38 | −0.15 | −0.04 | −1.13 | −2.44 | −2.26 | −1.69 | −0.70 | −0.24 | −0.27 |
| Dividend payout % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | — |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 957 | 991 | 986 | 985 | 1,138 | 1,141 | 1,142 | 1,181 | 1,188 | 1,190 | 1,194 | 1,196 |
| Reserves | −153 | −225 | −434 | −100 | −146 | −154 | −90.26 | −593 | −1,042 | −1,377 | −1,504 | −1,499 |
| Borrowings | 110 | 674 | 540 | 471 | 619 | 813 | 696 | 625 | 578 | 429 | 411 | 434 |
| Other Liabilities | 143 | 203 | 239 | 330 | 407 | 444 | 463 | 597 | 494 | 247 | 406 | 438 |
| Total Liabilities | 1,056 | 1,644 | 1,330 | 1,687 | 2,017 | 2,243 | 2,210 | 1,808 | 1,218 | 489 | 507 | 569 |
| Fixed Assets | 472 | 886 | 786 | 842 | 908 | 943 | 781 | 676 | 641 | 61.88 | 8.99 | 369 |
| CWIP | 7.03 | 50.16 | 37.17 | 89.35 | 69.24 | 31.13 | 36.13 | 9.03 | 9.04 | 0.00 | 0.00 | 3.01 |
| Investments | 139 | 112 | 85.72 | 39.90 | 42.89 | 72.79 | 65.85 | 64.80 | 7.98 | 4.99 | 7.97 | 7.98 |
| Other Assets | 439 | 595 | 421 | 715 | 997 | 1,196 | 1,327 | 1,058 | 560 | 423 | 489 | 188 |
| Inventories | 104 | 111 | 110 | 177 | 225 | 248 | 167 | 57.22 | 79.35 | 30.09 | 2.01 | 36.15 |
| Trade receivables | 110 | 155 | 165 | 324 | 493 | 676 | 763 | 628 | 149 | 3.01 | 0.00 | 13.01 |
| Cash & equivalents | 10.98 | 42.90 | 16.96 | 47.84 | 44.84 | 67.76 | 58.84 | 46.87 | 27.91 | 14.95 | 8.97 | 13.95 |
| Total Assets | 1,056 | 1,644 | 1,330 | 1,687 | 2,017 | 2,243 | 2,210 | 1,808 | 1,218 | 489 | 507 | 569 |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | −78.84 | −242 | 79.78 | −80.84 | −93.73 | −54.90 | 32.94 | 94.81 | 119 | 39.91 | 0.99 | 5.98 |
| Cash from investing activity | 86.97 | −193 | 51.98 | −147 | −127 | −42.96 | −19.99 | −15.98 | 5.99 | 93.89 | 10.01 | 18.99 |
| Cash from financing activity | −6.01 | 465 | −144 | 259 | 218 | 112 | −21.05 | −91.29 | −135 | −148 | −18.05 | −22.08 |
| Net cash flow | 1.01 | 27.05 | −13.02 | 30.03 | −4.01 | 13.02 | −8.01 | −11.03 | −9.02 | −14.03 | −7.02 | 4.01 |
| Capex | 12.29 | 60.19 | 73.86 | 125 | 89.68 | 73.59 | 19.62 | 5.62 | 9.28 | 3.03 | 1.55 | 4.08 |
| Free cash flow | −91.32 | −303 | 11.04 | −206 | −179 | −129 | 18.06 | 91.36 | 112 | 130 | 1.01 | 25.09 |
| CFO / OP % | 100.0% | 477.0% | −579.0% | 806.0% | −249.0% | −68.0% | 11,089.0% | −30.0% | −39.0% | −46.0% | 7.0% | 15.0% |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 48 | 42 | 34 | 55 | 59 | 62 | 68 | 193 | 36 | 1 | 0 | 9 |
| Inventory days | 53 | 36 | 28 | 35 | 32 | 27 | 17 | 19 | 22 | 31 | 2 | 35 |
| Days payable | 57 | 41 | 26 | 35 | 35 | 34 | 33 | 68 | 33 | 55 | 47 | 93 |
| Cash conversion cycle | 46 | 39 | 38 | 57 | 58 | 58 | 54 | 146 | 27 | −21 | −44 | −46 |
| Working capital days | 77 | 9 | −14 | 13 | 32 | 15 | 37 | −13 | −98 | −326 | −416 | −588 |
| ROCE % | 0.0% | −5.0% | −1.0% | −2.0% | 1.0% | 3.0% | −2.0% | −22.9% | −32.0% | −17.9% | −8.9% | 12.0% |
For the Dec 2025 quarter, Future Consumer reported sales of ₹115 Cr, up 0.9% year on year and net profit of −₹28.05 Cr. The operating margin was −1.2%.
Future Consumer's sales for the year to Mar 2025 were ₹442 Cr; over the last twelve months they were ₹451 Cr.
Net profit for the year to Mar 2025 was −₹45.08 Cr, and −₹49.10 Cr over the last twelve months. Earnings per share over the same trailing period were ₹−0.27.
Future Consumer reported borrowings of ₹434 Cr at Mar 2025, against cash and equivalents of ₹13.95 Cr.
Cash from operations was ₹5.98 Cr in the year to Mar 2025; after capital spending, free cash flow was ₹25.09 Cr.