e-Commerce · Founded 2012 · www.nykaa.com · BSE 543384 · NSE NYKAA · ISIN INE388Y01029
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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 | 38% | 30% | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 52.24 | 52.22 | 52.2 | 52.18 | 52.16 | 52.16 | 52.14 | 52.12 | 52.1 | 52.09 |
| FII | 10.65 | 10.32 | 10.48 | 10.13 | 9.04 | 8.83 | 11.64 | 12.54 | 12.14 | 12.4 |
| DII | 15.25 | 17.16 | 18.29 | 21.84 | 23.56 | 25.2 | 23.65 | 24.98 | 25.35 | 25.35 |
| Public | 21.87 | 20.3 | 19.03 | 15.84 | 15.23 | 13.8 | 12.58 | 10.36 | 10.41 | 10.16 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 |
| FII | 30.39 | 29.47 | 29.95 | 28.95 | 25.85 | 25.26 | 33.28 | 35.89 | 34.76 | 35.51 |
| DII | 43.54 | 49 | 52.24 | 62.43 | 67.37 | 72.07 | 67.63 | 71.47 | 72.56 | 72.59 |
| Public | 62.43 | 57.99 | 54.35 | 45.28 | 43.54 | 39.46 | 35.97 | 29.63 | 29.79 | 29.08 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 285.5 | 285.6 | 285.68 | 285.79 | 285.9 | 285.93 | 286.02 | 286.13 | 286.25 | 286.32 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 52.24 | 52.22 | 52.2 | 52.18 | 52.16 | 52.16 | 52.14 | 52.12 | 52.1 | 52.09 |
| FII | 10.65 | 10.32 | 10.48 | 10.13 | 9.04 | 8.83 | 11.64 | 12.54 | 12.14 | 12.4 |
| DII | 15.25 | 17.16 | 18.29 | 21.84 | 23.56 | 25.2 | 23.65 | 24.98 | 25.35 | 25.35 |
| Public | 47.76 | 47.78 | 47.8 | 47.82 | 47.84 | 47.84 | 47.86 | 47.88 | 47.9 | 47.91 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 | 149.14 |
| FII | 30.39 | 29.47 | 29.95 | 28.95 | 25.85 | 25.26 | 33.28 | 35.89 | 34.76 | 35.51 |
| DII | 43.54 | 49 | 52.24 | 62.43 | 67.37 | 72.07 | 67.63 | 71.47 | 72.56 | 72.59 |
| Public | 136.36 | 136.46 | 136.54 | 136.65 | 136.76 | 136.79 | 136.88 | 136.99 | 137.11 | 137.18 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 285.5 | 285.6 | 285.68 | 285.79 | 285.9 | 285.93 | 286.02 | 286.13 | 286.25 | 286.32 |
* 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.