Sharescart Research Club logo
Products
Research
Tools
About
  • Home
  • /
  • Fsn E Commerce
Join Channel
Consolidated Standalone

FSN E-Commerce

₹260.1 3.2 | 1.2%

Market Cap ₹74439 Cr.

Stock P/E 1010

P/B 53.6

Current Price ₹260.1

Book Value ₹ 4.9

Face Value 1

52W High ₹268

Dividend Yield 0%

52W Low ₹ 154.9

Edit Ratio

FSN E-Commerce Research see more...

Stocx User

Equity Research Report - FSN E-Commerce Ventures Limited

Stocx User

Start up Valuation - Bubble or Leap of Faith

Overview Inc. Year: 2012Industry: e-Commerce

FSN E-Commerce Ventures Limited, through its subsidiaries, provides various personal care, beauty and fashion products in India. The organization manufactures, distributes, and sells beauty, wellbeing, fitness, personal care, health care, skin care, hair care products, fashion garments, style add-ons, and equipment. It additionally offers western wear, which includes clothes, jumpsuits, tops, pants skirts, as well as shoes, luggage, and accessories; underwear, including bras, panties, sleepwear, shapewear, and athleisure; and aesthetic jewellery comprising rings, necklaces, bracelets, rings, and hair accessories. The agency gives its very own merchandise beneath the Nykaa Cosmetics, Nykaa Naturals, Kay Beauty, Twenty Dresses, Nykd by using Nykaa, and Pipa Bella manufacturers. It retails its products thru e-trade, m-trade, Internet, and Intranet, in addition through physical shops, stalls, general trade, modern trade, etc. As of March 31, 2021, it operated 73 physical shops underneath the Nykaa Luxe, Nykaa On Trend and Nykaa Kiosks codecs. The organisation was founded in 2012 and is based totally in Mumbai, India.

Read More..

FSN E-Commerce Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

FSN E-Commerce Quarterly Results

#(Fig in Cr.) Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
Net Sales 1422 1507 1789 1668 1746 1875 2267 2062 2155 2346
Other Income 7 9 8 7 7 5 6 9 9 8
Total Income 1429 1516 1796 1675 1753 1880 2273 2071 2164 2354
Total Expenditure 1348 1426 1690 1575 1650 1771 2126 1928 2014 2187
Operating Profit 80 89 106 100 103 109 146 142 150 167
Interest 19 21 22 21 21 24 32 30 30 31
Depreciation 52 55 58 60 60 64 70 73 76 79
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 -1
Profit Before Tax 10 13 26 20 22 21 45 40 44 55
Provision for Tax 3 4 8 10 8 8 18 21 19 22
Profit After Tax 6 9 18 10 14 13 27 19 24 33
Adjustments -3 -3 -2 -3 -5 -3 -1 1 -1 1
Profit After Adjustments 3 6 16 7 10 10 26 20 23 34
Adjusted Earnings Per Share 0 0 0.1 0 0 0 0.1 0.1 0.1 0.1

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 8830
Other Income 5 11 12 29 30 30 27 32
Total Income 1164 1778 2453 3803 5174 6416 7977 8862
Total Expenditure 1134 1682 2283 3612 4887 6039 7475 8255
Operating Profit 30 96 170 191 287 377 502 605
Interest 27 46 32 47 76 84 108 123
Depreciation 35 65 72 96 173 224 266 298
Exceptional Income / Expenses 0 0 0 0 0 0 0 -1
Profit Before Tax -31 -15 66 47 38 69 127 184
Provision for Tax -5 8 4 6 14 25 54 80
Profit After Tax -26 -23 62 41 25 44 74 103
Adjustments 0 -0 -0 -0 -6 -11 -8 0
Profit After Adjustments -26 -23 62 41 19 32 66 103
Adjusted Earnings Per Share -0.1 -0.1 0.2 0.1 0.1 0.1 0.2 0.4

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 24% 28% 35% 0%
Operating Profit CAGR 33% 38% 39% 0%
PAT CAGR 68% 22% 0% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 52% 7% NA% NA%
ROE Average 6% 4% 6% 2%
ROCE Average 11% 9% 10% 8%

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

FSN E-Commerce Shareholding Pattern

# Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
Promoter 52.28 52.26 52.24 52.22 52.2 52.18 52.16 52.16 52.14 52.12
FII 10.04 9.84 10.65 10.32 10.48 10.13 9.04 8.83 11.64 12.54
DII 11.59 14.31 15.25 17.16 18.29 21.84 23.56 25.2 23.65 24.98
Public 26.1 23.6 21.87 20.3 19.03 15.84 15.23 13.8 12.58 10.36
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

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 53.6 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

FSN E-Commerce News

Top Unlisted Companies & InstaBuy Companies

Sell or Purchase Share (Tentative Price)

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot Listing Price Listing Gain(%) Current Price Return (%) Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares
whatsapp

Please Login!

Click to Login
OR
Get free Account

Error!