Retailing · Founded 2007 · www.abfrl.com · BSE 535755 · NSE ABFRL · ISIN INE647O01011
No Notes Added Yet
Business
Aditya Birla Fashion and Retail Ltd. (ABFRL) is India's largest pure-play fashion and lifestyle company, part of the Aditya Birla Group. The company operates a comprehensive portfolio of leading fashion brands and retail formats across various price points and segments. Its core business model involves designing, manufacturing (often outsourced), marketing, and selling apparel, accessories, and lifestyle products. ABFRL generates revenue primarily through retail sales across its extensive network of exclusive brand outlets (EBOs), multi-brand outlets (MBOs), department store shop-in-shops, and a growing online presence via its own e-commerce platforms and third-party marketplaces.
Revenue Mix
ABFRL's operations are broadly categorized:
Lifestyle Brands: Includes premium formal and casual wear brands like Louis Philippe, Van Heusen, Allen Solly, and Peter England. These typically offer higher margins and cater to the mid-to-premium segment.
Pantaloons: A large-format value fashion retail chain offering a mix of in-house brands and national/international brands, catering to the mass-premium segment. This is a significant revenue contributor.
Other Businesses: This segment encompasses a diverse portfolio including:
Ethnic Wear: Brands like Jaypore, Tasva (in partnership with Tarun Tahiliani), and strategic investments in designer labels like Sabyasachi and House of Masaba.
Innerwear & Athleisure: A growing segment targeting comfort and performance wear.
Youth Fashion: Forever 21 India franchise.
Digital-First Brands: Investments in nascent online-focused brands.
Exact revenue contributions vary, but Lifestyle Brands and Pantaloons are historically the largest segments by revenue.
Industry
The Indian fashion retail industry is characterized by its large size, high growth potential, and increasing shift from unorganized to organized retail. It is competitive, with a mix of international brands, large Indian conglomerates (e.g., Reliance Retail, Tata Group's Trent), and numerous regional players and D2C brands. ABFRL is one of the market leaders in the organized fashion retail space, distinguished by its diverse portfolio covering multiple price points and consumer segments, from value to luxury. Its strengths lie in its established brand equity and extensive retail footprint, allowing it to cater to a broad demographic across India.
MOAT
Brand Equity & Portfolio: ABFRL owns a collection of strong, well-recognized, and trusted brands (Louis Philippe, Van Heusen, Allen Solly, Peter England, Pantaloons) that have significant brand recall and customer loyalty. This diverse portfolio allows it to capture different consumer segments.
Scale & Distribution Network: With one of the largest retail footprints in India, including a vast number of exclusive brand outlets, multi-brand presence, and department stores, ABFRL benefits from economies of scale in procurement, marketing, and distribution.
Backward Integration & Sourcing: While not fully integrated, its scale provides significant leverage with suppliers, ensuring quality and potentially better cost structures.
Parentage: Being part of the Aditya Birla Group provides financial stability, access to resources, and a reputation for corporate governance.
Growth Drivers
Rising Disposable Incomes & Urbanization: Growing middle class and increased discretionary spending in India drive demand for branded fashion.
Retail Expansion: Continued opening of new stores, particularly for Pantaloons and expansion into smaller cities (Tier 2/3), to tap into under-served markets.
E-commerce & Omni-channel Strategy: Leveraging its online presence and integrating it with physical stores to cater to digitally native consumers.
Category Diversification: Focus on high-growth segments like ethnic wear, innerwear, athleisure, and casual wear to tap into evolving consumer preferences.
Premiumization: Strategic investments in designer wear and premium segments cater to the aspirational Indian consumer.
Young Demographics: India's large youth population is a significant driver for fashion consumption.
Risks
Intense Competition: High competition from domestic players (e.g., Trent, Reliance Retail), international brands, and emerging online D2C brands can put pressure on market share and margins.
Economic Slowdown: Fashion is a discretionary spend, making the company susceptible to economic downturns and fluctuations in consumer confidence.
Fashion Trend Volatility: Rapidly changing fashion trends require continuous innovation and inventory management; failure to adapt can lead to inventory write-offs.
Input Cost Volatility: Fluctuations in raw material prices (e.g., cotton, fabrics) and other operational costs can impact profitability.
High Operating Costs: Significant investments in retail infrastructure, rentals, and marketing can lead to high fixed costs.
Debt Levels: Aggressive expansion and acquisitions have led to higher debt levels, posing financial risk if cash flows do not grow commensurately.
Management & Ownership
ABFRL is promoted by the Aditya Birla Group, one of India's oldest and largest conglomerates, which holds a significant majority stake. This promoter backing provides a strong foundation in terms of financial muscle and strategic guidance. The company is professionally managed by an experienced leadership team with a blend of internal talent from the Aditya Birla Group and external professionals with extensive experience in the retail and fashion industry. The promoter's long-term vision and commitment are reflected in the company's sustained investments in growth and brand building.
Outlook
ABFRL is well-positioned to capitalize on India's burgeoning consumption story and the formalization of its retail sector. Its strong brand portfolio, multi-format presence, and strategic diversification into high-growth categories like ethnic wear and innerwear, coupled with an increasing focus on digital channels, provide a robust platform for growth. However, the company faces significant challenges from intense competition across all segments, the need for continuous investment in brand building and retail infrastructure, and managing its debt levels effectively. Profitability might remain under pressure in the short to medium term due to ongoing expansion and competitive pressures, but the long-term potential hinges on its ability to execute its diversification strategy, optimize its retail footprint, and leverage its brand strength amidst a dynamic market.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1575 | 1674 | 1761 | 2201 | 1719 | 1831 | 1982 | 2374 | 1990 | 2026 |
| Other Income | 57 | 34 | 31 | 35 | 96 | 64 | 55 | 68 | 124 | 56 |
| Total Income | 1632 | 1708 | 1792 | 2235 | 1815 | 1895 | 2036 | 2442 | 2114 | 2082 |
| Total Expenditure | 1540 | 1585 | 1680 | 1899 | 1515 | 1720 | 1913 | 2065 | 1793 | 1909 |
| Operating Profit | 92 | 123 | 112 | 337 | 301 | 175 | 123 | 377 | 321 | 173 |
| Interest | 152 | 132 | 141 | 151 | 143 | 113 | 124 | 132 | 146 | 137 |
| Depreciation | 287 | 274 | 286 | 296 | 315 | 316 | 325 | 350 | 349 | 350 |
| Exceptional Income / Expenses | 0 | 0 | 161 | 0 | 0 | 0 | 0 | -28 | -11 | 0 |
| Profit Before Tax | -347 | -282 | -155 | -110 | -157 | -254 | -326 | -134 | -185 | -314 |
| Provision for Tax | -54 | -45 | -42 | -17 | 8 | -26 | -38 | -4 | -31 | -72 |
| Profit After Tax | -293 | -238 | -113 | -94 | -165 | -228 | -288 | -130 | -154 | -242 |
| Adjustments | 63 | 76 | -33 | 42 | 148 | 16 | 25 | -22 | 6 | 27 |
| Profit After Adjustments | -230 | -161 | -146 | -51 | -17 | -212 | -263 | -152 | -148 | -215 |
| Adjusted Earnings Per Share | -2.3 | -1.6 | -1.4 | -0.5 | -0.1 | -1.7 | -2.2 | -1.2 | -1.2 | -1.8 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 8118 | 8788 | 5249 | 8136 | 12418 | 6441 | 7355 | 8177 | 8372 |
| Other Income | 80 | 65 | 73 | 101 | 116 | 138 | 196 | 310 | 303 |
| Total Income | 8197 | 8853 | 5322 | 8237 | 12534 | 6579 | 7550 | 8487 | 8674 |
| Total Expenditure | 7541 | 7531 | 4667 | 6998 | 10861 | 6035 | 6638 | 7445 | 7680 |
| Operating Profit | 656 | 1322 | 656 | 1239 | 1674 | 544 | 912 | 1041 | 994 |
| Interest | 225 | 469 | 530 | 389 | 536 | 588 | 608 | 561 | 539 |
| Depreciation | 282 | 885 | 963 | 997 | 1227 | 1017 | 1166 | 1339 | 1374 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 161 | -40 | -39 |
| Profit Before Tax | 149 | -33 | -838 | -145 | -82 | -1048 | -718 | -928 | -959 |
| Provision for Tax | -172 | 132 | -102 | -27 | -23 | -141 | -94 | -98 | -145 |
| Profit After Tax | 321 | -165 | -736 | -118 | -59 | -907 | -624 | -830 | -814 |
| Adjustments | 0 | 2 | 63 | 10 | 23 | 279 | 248 | 54 | 36 |
| Profit After Adjustments | 321 | -163 | -673 | -109 | -36 | -628 | -376 | -776 | -778 |
| Adjusted Earnings Per Share | 4.2 | -2.1 | -7.3 | -1.2 | -0.4 | -6.2 | -3.1 | -6.4 | -6.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 11% | -13% | 9% | 0% |
| Operating Profit CAGR | 14% | -15% | 10% | 0% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -48% | -41% | -29% | -11% |
| ROE Average | -13% | -17% | -12% | -11% |
| ROCE Average | -5% | -4% | 1% | 2% |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 1429 | 1068 | 2644 | 2773 | 3343 | 4022 | 6812 | 5839 |
| Minority's Interest | 0 | 20 | 32 | 15 | 3 | 687 | 1 | 424 |
| Borrowings | 724 | 857 | 814 | 778 | 1508 | 2512 | 1149 | 1091 |
| Other Non-Current Liabilities | 127 | 1915 | 2334 | 2672 | 4626 | 5920 | 4513 | 5327 |
| Total Current Liabilities | 4078 | 5710 | 4102 | 5788 | 7153 | 8649 | 3919 | 4714 |
| Total Liabilities | 6358 | 9571 | 9927 | 12026 | 16633 | 21790 | 16394 | 17395 |
| Fixed Assets | 2555 | 4940 | 5625 | 6057 | 8356 | 11875 | 9414 | 10373 |
| Other Non-Current Assets | 433 | 460 | 522 | 634 | 1107 | 1199 | 919 | 1120 |
| Total Current Assets | 3369 | 4171 | 3780 | 5335 | 7170 | 8717 | 6061 | 5901 |
| Total Assets | 6358 | 9571 | 9927 | 12026 | 16633 | 21790 | 16394 | 17395 |
| #(Fig in Cr.) | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 73 | 57 | 267 | 246 | 118 | 693 | 454 | 767 |
| Cash Flow from Operating Activities | 528 | 644 | 1104 | 951 | 636 | 1341 | 1681 | 161 |
| Cash Flow from Investing Activities | -277 | -551 | -855 | -553 | -387 | -2992 | -1612 | -267 |
| Cash Flow from Financing Activities | -266 | 116 | -269 | -526 | 326 | 1412 | 296 | -594 |
| Net Cash Inflow / Outflow | -15 | 210 | -21 | -128 | 574 | -239 | 366 | -700 |
| Closing Cash & Cash Equivalent | 57 | 267 | 246 | 118 | 693 | 454 | 767 | 67 |
| # | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 4.15 | -2.11 | -7.35 | -1.16 | -0.38 | -6.19 | -3.08 | -6.36 |
| CEPS(Rs) | 7.8 | 9.31 | 2.48 | 9.36 | 12.31 | 1.08 | 4.44 | 4.18 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 18.12 | 13.23 | 28.37 | 28.92 | 29.52 | 38.85 | 55.49 | 47.43 |
| Core EBITDA Margin(%) | 6.26 | 12.77 | 9.52 | 12.11 | 10.93 | 5.89 | 8.99 | 8.33 |
| EBIT Margin(%) | 4.06 | 4.44 | -5.03 | 2.6 | 3.19 | -6.67 | -1.39 | -4.19 |
| Pre Tax Margin(%) | 1.62 | -0.33 | -13.7 | -1.54 | -0.58 | -15.19 | -9.02 | -10.57 |
| PAT Margin (%) | 3.49 | -1.68 | -12.04 | -1.26 | -0.42 | -13.15 | -7.83 | -9.46 |
| Cash Profit Margin (%) | 6.55 | 7.32 | 3.71 | 9.34 | 8.2 | 1.59 | 6.81 | 5.81 |
| ROA(%) | 5.05 | -2.07 | -7.55 | -1.08 | -0.42 | -4.72 | -3.27 | -4.91 |
| ROE(%) | 22.93 | -13.61 | -40.66 | -4.46 | -2.16 | -26.9 | -11.65 | -13.22 |
| ROCE(%) | 11.93 | 12.51 | -8.06 | 6.28 | 9.4 | -6.64 | -1.34 | -4.59 |
| Receivable days | 30.95 | 30.08 | 43.24 | 26.48 | 21.05 | 57.39 | 37.94 | 16.23 |
| Inventory Days | 76.15 | 79.55 | 125.8 | 92.69 | 91.54 | 230.69 | 159.41 | 109.84 |
| Payable days | 222.95 | 202.51 | 316.32 | 272.9 | 238.54 | 470.61 | 359.83 | 236.13 |
| PER(x) | 53.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 12.2 | 11.58 | 7.09 | 10.44 | 7.26 | 5.29 | 4.62 | 1.14 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 2.31 | 1.64 | 3.68 | 3.62 | 1.77 | 3.82 | 4.35 | 0.97 |
| EV/Core EBITDA(x) | 28.56 | 10.87 | 29.42 | 23.77 | 13.11 | 45.24 | 35.11 | 7.61 |
| Net Sales Growth(%) | 0 | 8.26 | -40.27 | 55.01 | 52.62 | -48.13 | 14.18 | 11.18 |
| EBIT Growth(%) | 0 | 16.81 | -170.42 | 179.46 | 85.68 | -201.49 | 75.91 | -231.54 |
| PAT Growth(%) | 0 | -151.37 | -346.01 | 83.92 | 49.76 | -1425.17 | 31.18 | -32.96 |
| EPS Growth(%) | 0 | -150.72 | -248.94 | 84.23 | 67.26 | -1530.81 | 50.22 | -106.41 |
| Debt/Equity(x) | 1.22 | 2.72 | 0.44 | 0.45 | 0.82 | 1.07 | 0.23 | 0.32 |
| Current Ratio(x) | 0.83 | 0.73 | 0.92 | 0.92 | 1 | 1.01 | 1.55 | 1.25 |
| Quick Ratio(x) | 0.36 | 0.32 | 0.47 | 0.42 | 0.41 | 0.49 | 0.92 | 0.65 |
| Interest Cover(x) | 1.66 | 0.93 | -0.58 | 0.63 | 0.85 | -0.78 | -0.18 | -0.66 |
| Total Debt/Mcap(x) | 0.1 | 0.23 | 0.06 | 0.04 | 0.11 | 0.2 | 0.05 | 0.28 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.85 | 51.97 | 49.25 | 49.24 | 46.58 | 46.57 | 46.61 | 46.61 | 46.61 | 46.61 |
| FII | 19.25 | 19.64 | 19.12 | 18.05 | 21.83 | 17.26 | 18.26 | 18.08 | 15.24 | 12.87 |
| DII | 15.08 | 14.8 | 15.32 | 14.87 | 15 | 12.51 | 8.44 | 8.17 | 6.91 | 5.69 |
| Public | 13.82 | 13.59 | 16.31 | 17.83 | 16.59 | 23.66 | 26.69 | 27.13 | 31.25 | 34.83 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 52.63 | 52.75 | 52.75 | 52.75 | 56.84 | 56.84 | 56.88 | 56.89 | 56.89 | 56.89 |
| FII | 19.54 | 19.93 | 20.48 | 19.34 | 26.63 | 21.07 | 22.28 | 22.07 | 18.6 | 15.71 |
| DII | 15.31 | 15.02 | 16.41 | 15.93 | 18.31 | 15.26 | 10.3 | 9.97 | 8.43 | 6.94 |
| Public | 14.03 | 13.8 | 17.47 | 19.1 | 20.25 | 28.87 | 32.57 | 33.11 | 38.14 | 42.51 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 101.5 | 101.5 | 107.12 | 107.12 | 122.03 | 122.03 | 122.03 | 122.05 | 122.05 | 122.05 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +11% | -13% | +9% | — |
| Operating Profit CAGR | +14% | -15% | +10% | — |
| PAT CAGR | — | — | — | — |
| Share Price CAGR | -48% | -41% | -29% | -11% |
| ROE Average | -13% | -17% | -12% | -11% |
| ROCE Average | -5% | -4% | +1% | +2% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.85 | 51.97 | 49.25 | 49.24 | 46.58 | 46.57 | 46.61 | 46.61 | 46.61 | 46.61 |
| FII | 19.25 | 19.64 | 19.12 | 18.05 | 21.83 | 17.26 | 18.26 | 18.08 | 15.24 | 12.87 |
| DII | 15.08 | 14.8 | 15.32 | 14.87 | 15 | 12.51 | 8.44 | 8.17 | 6.91 | 5.69 |
| Public | 13.82 | 13.59 | 16.31 | 17.83 | 16.59 | 23.66 | 26.69 | 27.13 | 31.25 | 34.83 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 52.63 | 52.75 | 52.75 | 52.75 | 56.84 | 56.84 | 56.88 | 56.89 | 56.89 | 56.89 |
| FII | 19.54 | 19.93 | 20.48 | 19.34 | 26.63 | 21.07 | 22.28 | 22.07 | 18.6 | 15.71 |
| DII | 15.31 | 15.02 | 16.41 | 15.93 | 18.31 | 15.26 | 10.3 | 9.97 | 8.43 | 6.94 |
| Public | 14.03 | 13.8 | 17.47 | 19.1 | 20.25 | 28.87 | 32.57 | 33.11 | 38.14 | 42.51 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 101.5 | 101.5 | 107.12 | 107.12 | 122.03 | 122.03 | 122.03 | 122.05 | 122.05 | 122.05 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.