WEBSITE BSE:543384 NSE: NYKAA Inc. Year: 2012 Industry: e-Commerce My Bucket: Add Stock
Last updated: 15:58
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 jeweller...Read More
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 Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹77214 Cr.
Stock P/E 1047.7
P/B 53
Current Price ₹269.7
Book Value ₹ 5.1
Face Value 1
52W High ₹285.6
Dividend Yield 0%
52W Low ₹ 187
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1507 | 1789 | 1668 | 1746 | 1875 | 2267 | 2062 | 2155 | 2346 | 2873 |
| Other Income | 9 | 8 | 7 | 7 | 5 | 6 | 9 | 9 | 8 | 6 |
| Total Income | 1516 | 1796 | 1675 | 1753 | 1880 | 2273 | 2071 | 2164 | 2354 | 2880 |
| Total Expenditure | 1426 | 1690 | 1575 | 1650 | 1771 | 2126 | 1928 | 2014 | 2187 | 2644 |
| Operating Profit | 89 | 106 | 100 | 103 | 109 | 146 | 142 | 150 | 167 | 236 |
| Interest | 21 | 22 | 21 | 21 | 24 | 32 | 30 | 30 | 31 | 29 |
| Depreciation | 55 | 58 | 60 | 60 | 64 | 70 | 73 | 76 | 79 | 81 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -16 |
| Profit Before Tax | 13 | 26 | 20 | 22 | 21 | 45 | 40 | 44 | 55 | 110 |
| Provision for Tax | 4 | 8 | 10 | 8 | 8 | 18 | 21 | 19 | 22 | 42 |
| Profit After Tax | 9 | 18 | 10 | 14 | 13 | 27 | 19 | 24 | 33 | 68 |
| Adjustments | -3 | -2 | -3 | -5 | -3 | -1 | 1 | -1 | 1 | -4 |
| Profit After Adjustments | 6 | 16 | 7 | 10 | 10 | 26 | 20 | 23 | 34 | 63 |
| Adjusted Earnings Per Share | 0 | 0.1 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 |
| #(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 | 9436 |
| Other Income | 5 | 11 | 12 | 29 | 30 | 30 | 27 | 32 |
| Total Income | 1164 | 1778 | 2453 | 3803 | 5174 | 6416 | 7977 | 9469 |
| Total Expenditure | 1134 | 1682 | 2283 | 3612 | 4887 | 6039 | 7475 | 8773 |
| Operating Profit | 30 | 96 | 170 | 191 | 287 | 377 | 502 | 695 |
| Interest | 27 | 46 | 32 | 47 | 76 | 84 | 108 | 120 |
| Depreciation | 35 | 65 | 72 | 96 | 173 | 224 | 266 | 309 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17 |
| Profit Before Tax | -31 | -15 | 66 | 47 | 38 | 69 | 127 | 249 |
| Provision for Tax | -5 | 8 | 4 | 6 | 14 | 25 | 54 | 104 |
| Profit After Tax | -26 | -23 | 62 | 41 | 25 | 44 | 74 | 144 |
| Adjustments | 0 | -0 | -0 | -0 | -6 | -11 | -8 | -3 |
| Profit After Adjustments | -26 | -23 | 62 | 41 | 19 | 32 | 66 | 140 |
| Adjusted Earnings Per Share | -0.1 | -0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.5 |
| # | 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 | 42% | 29% | NA% | NA% |
| ROE Average | 6% | 4% | 6% | 2% |
| ROCE Average | 11% | 9% | 10% | 8% |
| #(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 |
| #(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 |
| # | 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 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 52.26 | 52.24 | 52.22 | 52.2 | 52.18 | 52.16 | 52.16 | 52.14 | 52.12 | 52.1 |
| FII | 9.84 | 10.65 | 10.32 | 10.48 | 10.13 | 9.04 | 8.83 | 11.64 | 12.54 | 12.14 |
| DII | 14.31 | 15.25 | 17.16 | 18.29 | 21.84 | 23.56 | 25.2 | 23.65 | 24.98 | 25.35 |
| Public | 23.6 | 21.87 | 20.3 | 19.03 | 15.84 | 15.23 | 13.8 | 12.58 | 10.36 | 10.41 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 |
| FII | 28.07 | 30.39 | 29.47 | 29.95 | 28.95 | 25.85 | 25.26 | 33.28 | 35.89 | 34.76 |
| DII | 40.83 | 43.54 | 49 | 52.24 | 62.43 | 67.37 | 72.07 | 67.63 | 71.47 | 72.56 |
| Public | 67.34 | 62.43 | 57.99 | 54.35 | 45.28 | 43.54 | 39.46 | 35.97 | 29.63 | 29.79 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 285.37 | 285.5 | 285.6 | 285.68 | 285.79 | 285.9 | 285.93 | 286.02 | 286.13 | 286.25 |
* The pros and cons are machine generated.
You May Also Know About
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.
ChatGPT
Claude
Perplexity
