Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹79391 Cr.
Stock P/E
1077.2
P/B
55.2
Current Price
₹277.3
Book Value
₹ 5
Face Value
1
52W High
₹285.7
52W Low
₹ 190.7
Dividend Yield
0%

FSN E-Commerce Overview

Business

FSN E-Commerce Ventures Ltd., operating under the brand Nykaa, is a leading Indian omnichannel retailer of beauty, personal care, fashion, and wellness products. The company primarily operates through its e-commerce platforms (Nykaa.com, Nykaa Fashion, Nykaa Man, Superstore by Nykaa for B2B) and a growing network of physical stores across India. Its core business model is inventory-led, sourcing products directly from brands, and selling them to consumers, ensuring authenticity and a wide selection. Nykaa also operates a marketplace model for certain products and has launched its own private label brands. The company makes money through the sale of products (gross merchandise value minus cost of goods sold), commissions from marketplace sales, and advertising revenue.

Revenue Mix

Nykaa primarily operates in two main segments:

Beauty & Personal Care (BPC): This is the flagship and dominant segment, encompassing makeup, skincare, haircare, fragrances, bath & body, personal care, and wellness products. It contributes the overwhelming majority of the company's revenue and gross merchandise value (GMV).

Fashion (Nykaa Fashion): This segment includes apparel, accessories, and footwear across various categories. While growing rapidly, it currently contributes a smaller portion of the overall revenue compared to the BPC segment.

Industry

Nykaa operates in the dynamic and growing Indian e-commerce market, specifically within the beauty, personal care, and fashion verticals. The industry is highly competitive, featuring horizontal e-commerce giants (Amazon India, Flipkart), direct-to-consumer (D2C) brands, traditional offline retailers, and other specialized online platforms. Nykaa holds a strong leadership position in the online beauty and personal care market in India, attributed to its early mover advantage, curated product selection, brand authenticity, and omnichannel strategy. In fashion, it competes with established players like Myntra, Ajio, and smaller D2C brands.

MOAT

Brand Equity & Trust: Nykaa has built a strong brand reputation for offering authentic products, a wide selection of domestic and international brands, and a reliable shopping experience, especially in the beauty segment. This trust fosters customer loyalty and repeat purchases.

Curated Selection & Discovery: The platform is known for its extensive and carefully curated product catalog, including premium and niche brands, making it a go-to destination for product discovery in beauty.

Omnichannel Presence: Nykaa's hybrid model of online platforms complemented by a growing network of physical stores (Nykaa Luxe, Nykaa On Trend, Kiosks) provides a unique customer experience, allowing for touch-and-feel, expert advice, and last-mile delivery/pickup options, differentiating it from purely online players.

First-Mover Advantage & Scale: As one of the pioneers in online beauty retailing in India, Nykaa has accumulated significant data, built a robust supply chain tailored for beauty products, and established a large customer base.

Growth Drivers

Under-penetration of Beauty & Personal Care: India's per capita spend on beauty products is significantly lower than developed markets, indicating a substantial long-term growth runway, especially for premium segments.

Digital Adoption & E-commerce Growth: Increasing internet penetration, smartphone usage, and evolving consumer preferences towards online shopping will continue to drive growth for e-commerce players like Nykaa.

Expansion into Tier 2/3 Cities: As digital access penetrates deeper into India, these underserved markets present significant growth opportunities for online retailers.

Fashion Segment Growth: Continued expansion and market share gains in the Nykaa Fashion segment.

Private Labels & D2C Brands: Growth of its own private labels and partnerships/investments in emerging D2C beauty and fashion brands.

Increasing Purchase Frequency & AOV: As consumers become more comfortable shopping online for beauty and fashion, increased repeat purchases and higher average order values will contribute to growth.

Risks

Intense Competition: The e-commerce landscape is highly competitive, with established horizontal players, other specialized beauty/fashion platforms, and D2C brands vying for market share, potentially leading to price wars and increased customer acquisition costs.

Profitability & Marketing Spends: Maintaining or improving profitability in a growth-focused, high-competition environment often requires significant marketing and promotional expenses.

Fashion Segment Challenges: The fashion segment is inherently more competitive and fragmented, with higher return rates and inventory risks compared to beauty, making consistent profitability challenging.

Inventory Risk: As an inventory-led model, Nykaa is exposed to risks related to slow-moving stock, obsolescence, and efficient inventory management.

Regulatory Changes: Evolving e-commerce and foreign direct investment (FDI) regulations in India could impact business operations.

Dependency on Digital Advertising: High reliance on digital advertising platforms for customer acquisition exposes the company to changes in advertising costs and effectiveness.

Management & Ownership

FSN E-Commerce Ventures Ltd. is promoted and led by its founder, Falguni Nayar, who serves as the CEO. Her background as a former investment banker brings strong financial acumen and strategic vision to the company. The management team includes other experienced professionals across e-commerce, retail, and technology. The Nayar family (promoters) continue to hold a significant stake in the company. Post its IPO, the ownership structure includes a mix of institutional investors, public shareholders, and the promoter group.

Outlook

Nykaa holds a formidable position in the burgeoning Indian online beauty and personal care market, driven by a strong brand, extensive product catalog, and an effective omnichannel strategy. The long-term growth potential is significant given the low per-capita beauty spend in India and increasing digital adoption. The fashion segment, while smaller, offers additional growth avenues. However, the company faces intense competition across all its segments from both established players and new entrants. Sustained growth will depend on its ability to innovate, expand its customer base efficiently, manage inventory effectively, and consistently improve profitability in a highly competitive environment without compromising on its core value proposition of authenticity and curation. Maintaining its brand leadership and successfully scaling the fashion business while navigating competitive pressures will be key to its future performance.

FSN E-Commerce Share Price

Live · BSE / NSE · Inception: 2012
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

FSN E-Commerce Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 1789 1668 1746 1875 2267 2062 2155 2346 2873 2648
Other Income 8 7 7 5 6 9 9 8 6 9
Total Income 1796 1675 1753 1880 2273 2071 2164 2354 2880 2657
Total Expenditure 1690 1575 1650 1771 2126 1928 2014 2187 2644 2425
Operating Profit 106 100 103 109 146 142 150 167 236 232
Interest 22 21 21 24 32 30 30 31 29 26
Depreciation 58 60 60 64 70 73 76 79 81 84
Exceptional Income / Expenses 0 0 0 0 0 0 0 -1 -16 0
Profit Before Tax 26 20 22 21 45 40 44 55 110 122
Provision for Tax 8 10 8 8 18 21 19 22 42 43
Profit After Tax 18 10 14 13 27 19 24 33 68 79
Adjustments -2 -3 -5 -3 -1 1 -1 1 -4 -0
Profit After Adjustments 16 7 10 10 26 20 23 34 63 78
Adjusted Earnings Per Share 0.1 0 0 0 0.1 0.1 0.1 0.1 0.2 0.3

FSN E-Commerce Profit & Loss

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 1159 1768 2441 3774 5144 6386 7950 10022
Other Income 5 11 12 29 30 30 27 32
Total Income 1164 1778 2453 3803 5174 6416 7977 10055
Total Expenditure 1134 1682 2283 3612 4887 6039 7475 9270
Operating Profit 30 96 170 191 287 377 502 785
Interest 27 46 32 47 76 84 108 116
Depreciation 35 65 72 96 173 224 266 320
Exceptional Income / Expenses 0 0 0 0 0 0 0 -17
Profit Before Tax -31 -15 66 47 38 69 127 331
Provision for Tax -5 8 4 6 14 25 54 126
Profit After Tax -26 -23 62 41 25 44 74 204
Adjustments 0 -0 -0 -0 -6 -11 -8 -4
Profit After Adjustments -26 -23 62 41 19 32 66 198
Adjusted Earnings Per Share -0.1 -0.1 0.2 0.1 0.1 0.1 0.2 0.7

FSN E-Commerce Balance Sheet

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 235 322 490 1340 1378 1262 1301
Minority's Interest 0 1 1 6 14 19 41
Borrowings 0 0 2 1 0 0 110
Other Non-Current Liabilities 41 92 37 219 172 -28 108
Total Current Liabilities 457 668 695 965 1198 1879 2161
Total Liabilities 735 1083 1224 2531 2762 3132 3722
Fixed Assets 149 231 231 483 699 668 835
Other Non-Current Assets 46 31 30 121 158 171 210
Total Current Assets 540 820 963 1927 1906 2293 2677
Total Assets 735 1083 1224 2531 2762 3132 3722

FSN E-Commerce Cash Flow

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents -45 11 101 67 37 41 76
Cash Flow from Operating Activities -34 15 133 -354 -140 0 467
Cash Flow from Investing Activities -245 2 -130 -603 140 -10 -205
Cash Flow from Financing Activities 110 73 -38 927 5 44 -212
Net Cash Inflow / Outflow -169 90 -34 -30 4 34 49
Closing Cash & Cash Equivalent -214 101 67 37 41 76 125

FSN E-Commerce Ratios

# Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -0.1 -0.09 0.23 0.14 0.07 0.11 0.23
CEPS(Rs) 0.03 0.16 0.49 0.48 0.69 0.94 1.19
DPS(Rs) 0 0 0 0 0 0 0
Book NAV/Share(Rs) 0.88 1.19 1.77 4.66 4.77 4.32 4.42
Core EBITDA Margin(%) 2.15 4.85 6.48 4.29 5 5.43 5.97
EBIT Margin(%) -0.4 1.79 4.03 2.51 2.22 2.39 2.96
Pre Tax Margin(%) -2.7 -0.82 2.71 1.25 0.75 1.08 1.6
PAT Margin (%) -2.28 -1.3 2.53 1.09 0.48 0.68 0.93
Cash Profit Margin (%) 0.7 2.35 5.46 3.65 3.85 4.2 4.28
ROA(%) -3.6 -2.53 5.34 2.2 0.94 1.48 2.15
ROE(%) -11.69 -8.56 15.57 4.58 1.85 3.37 5.9
ROCE(%) -0.98 5.98 15.53 8.05 6.49 8.07 11.21
Receivable days 32.91 20.95 13.09 8.28 9.16 11.58 11.21
Inventory Days 77.03 71.73 70.89 66.43 66.73 62.8 59.91
Payable days 97.52 90.88 76.99 58.11 39.96 32.64 41.68
PER(x) 0 0 0 1949.27 1823.7 1432.74 774.77
Price/Book(x) 0 0 0 60.46 25.8 37.48 40.5
Dividend Yield(%) 0 0 0 0 0 0 0
EV/Net Sales(x) 0.2 0.06 -0.02 21.23 6.89 7.31 6.53
EV/Core EBITDA(x) 7.9 1.11 -0.26 419.52 123.32 123.88 103.46
Net Sales Growth(%) 0 52.5 38.1 54.61 36.3 24.14 24.5
EBIT Growth(%) 0 789.23 210.4 -3.87 20.51 33.82 54.45
PAT Growth(%) 0 12.98 368.05 -33.03 -39.89 76.11 68.61
EPS Growth(%) 0 13.79 355.74 -36.42 -53.25 67.41 104.51
Debt/Equity(x) 1.04 0.86 0.39 0.25 0.34 0.55 0.76
Current Ratio(x) 1.18 1.23 1.39 2 1.59 1.22 1.24
Quick Ratio(x) 0.65 0.55 0.67 1.09 0.75 0.59 0.58
Interest Cover(x) -0.17 0.69 3.05 2 1.51 1.83 2.18
Total Debt/Mcap(x) 0 0 0 0 0.01 0.01 0.02

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +24% +28% +35%
Operating Profit CAGR +33% +38% +39%
PAT CAGR +68% +22%
Share Price CAGR +38% +30%
ROE Average +6% +4% +6% +2%
ROCE Average +11% +9% +10% +8%

FSN E-Commerce Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 52.09 %
FII 12.4 %
DII (MF + Insurance) 25.35 %
Public (retail) 47.91 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 52.2452.2252.252.1852.1652.1652.1452.1252.152.09
FII 10.6510.3210.4810.139.048.8311.6412.5412.1412.4
DII 15.2517.1618.2921.8423.5625.223.6524.9825.3525.35
Public 47.7647.7847.847.8247.8447.8447.8647.8847.947.91
Others 0000000000
Total 100100100100100100100100100100

FSN E-Commerce Peer Comparison

e-Commerce Edit Columns

FSN E-Commerce Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

FSN E-Commerce Pros & Cons

Pros

Cons

  • Company has a low return on equity of 4% over the last 3 years.
  • Debtor days have increased from 32.64 to 41.68days.
  • Stock is trading at 55.2 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp