WEBSITE BSE:533329 NSE: IND TERRAIN Inc. Year: 2009 Industry: Retailing My Bucket: Add Stock
Last updated: 15:42
No Notes Added Yet
1. Business Overview
Indian Terrain Fashions Ltd. is an Indian apparel retail company primarily engaged in the design, manufacture, branding, and retailing of men's, women's, and children's wear. The company focuses on the premium casual wear segment, offering a range of shirts, t-shirts, trousers, shorts, sweaters, jackets, and accessories. Its core business model involves sourcing fabrics, getting garments manufactured through third-party vendors, and then marketing and selling them through various channels. The company makes money by selling its branded apparel and accessories through its retail network and online platforms.
2. Key Segments / Revenue Mix
The primary revenue segment for Indian Terrain is men's apparel, which constitutes the majority of its sales. The company has diversified its offerings into women's wear and children's wear under brands like 'Indian Terrain Woman' and 'Indian Terrain Boy,' respectively, which are growing but smaller segments. Accessories also contribute to the overall revenue. The distribution channels include Exclusive Brand Outlets (EBOs), presence in Large Format Stores (LFS), Multi-Brand Outlets (MBOs), and a growing e-commerce presence through its own website and third-party online marketplaces. Specific revenue contribution percentages for each segment are not publicly available without access to detailed financial reports.
3. Industry & Positioning
The Indian apparel retail industry is large, dynamic, and highly competitive, characterized by a mix of unorganized players, domestic brands, and international labels. The organized retail segment is growing steadily, driven by rising disposable incomes and changing consumer preferences. Indian Terrain positions itself in the premium casual wear segment, targeting consumers who value quality, comfort, and contemporary styling. It competes with both domestic brands (e.g., Louis Philippe, Allen Solly, Peter England, Blackberrys) and international brands (e.g., U.S. Polo Assn., Tommy Hilfiger, Levis) that cater to a similar demographic. The company aims to differentiate itself through its brand identity and product offerings.
4. Competitive Advantage (Moat)
Indian Terrain possesses a moderate competitive advantage primarily derived from:
Brand Recognition: It has established a recognizable brand name in the Indian premium casual wear market, fostering customer loyalty within its target segment.
Distribution Network: An extensive multi-channel distribution strategy, including a network of Exclusive Brand Outlets (EBOs) across major cities and a presence in prominent Large Format Stores, provides reach and accessibility to customers.
Design & Product Quality: A consistent focus on product quality, fit, and contemporary designs helps maintain relevance and appeal to its target audience.
However, the fashion industry is highly dynamic, and sustained advantage requires continuous innovation and marketing.
5. Growth Drivers
Rising Disposable Incomes: Increasing affluence and urbanization in India are leading to higher discretionary spending on branded apparel.
Expansion into Tier 2/3 Cities: Untapped potential in smaller cities offers opportunities for new store openings and market penetration.
Category Expansion: Growth in the women's and children's wear segments can diversify revenue streams and capture new customer bases.
Omni-channel Strategy: Further strengthening its online presence and integrating it with physical stores to cater to evolving consumer shopping habits.
Casualization Trend: The ongoing shift towards more casual and comfortable clothing, even in professional settings, bodes well for the company's product portfolio.
6. Risks
Intense Competition: The fragmented and competitive nature of the Indian apparel market, with numerous domestic and international players, can impact market share and pricing power.
Changing Fashion Trends: Rapid shifts in consumer preferences and fashion trends necessitate continuous innovation and can lead to inventory obsolescence if not managed effectively.
Economic Slowdown: Consumer discretionary spending on apparel is sensitive to economic conditions, and a downturn could negatively impact sales.
Supply Chain Disruptions & Input Costs: Reliance on third-party manufacturers and volatility in raw material prices (e.g., cotton) can affect production costs and margins.
E-commerce Competition: Increasing dominance of large online retailers and marketplaces requires significant investment in digital marketing and logistics.
7. Management & Ownership
Indian Terrain Fashions Ltd. is promoted by the founding family, with Mr. Venky Rajagopal being a key figure, serving as Chairman and Managing Director. The management team has experience in the apparel industry. The ownership structure typically includes the promoter group holding a significant stake, alongside institutional investors (FIIs, DIIs) and public shareholders. The involvement of the founding family often implies a long-term vision, but like many family-run businesses, transparency and corporate governance practices are important aspects for external investors to monitor.
8. Outlook
Indian Terrain Fashions operates in an attractive, growing market segment within India's consumption story. The company's established brand, growing multi-channel presence, and expansion into new categories position it for potential growth. The bull case rests on continued strong economic growth in India, increasing formalization of retail, and the company's ability to effectively scale its women's and children's wear segments while maintaining its core men's wear appeal. However, the bear case highlights significant competitive pressures from both domestic and international brands, the inherent cyclicality and trend-driven nature of the fashion industry, and the need for efficient inventory management and supply chain resilience. The company's future success will depend on its agility in adapting to evolving consumer trends, efficient execution of its omni-channel strategy, and disciplined expansion.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹161 Cr.
Stock P/E -3.8
P/B 0.9
Current Price ₹31.7
Book Value ₹ 36.3
Face Value 2
52W High ₹44.9
Dividend Yield 0%
52W Low ₹ 24.4
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 | 109 | 114 | 68 | 86 | 97 | 90 | 69 | 101 | 101 | 107 |
| Other Income | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total Income | 110 | 115 | 69 | 87 | 98 | 91 | 70 | 102 | 102 | 108 |
| Total Expenditure | 105 | 105 | 80 | 90 | 92 | 86 | 68 | 92 | 89 | 96 |
| Operating Profit | 6 | 10 | -10 | -2 | 6 | 5 | 2 | 9 | 13 | 12 |
| Interest | 6 | 5 | 6 | 6 | 5 | 4 | 4 | 5 | 5 | 5 |
| Depreciation | 5 | 7 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 |
| Profit Before Tax | -5 | -2 | -21 | -12 | -4 | -4 | -6 | 1 | 4 | 4 |
| Provision for Tax | -1 | -2 | -6 | 9 | -0 | -2 | 0 | 2 | 2 | 4 |
| Profit After Tax | -4 | 0 | -15 | -22 | -3 | -2 | -6 | -0 | 3 | -1 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -4 | 0 | -15 | -22 | -3 | -2 | -6 | -0 | 3 | -1 |
| Adjusted Earnings Per Share | -0.9 | 0 | -3.4 | -4.9 | -0.8 | -0.5 | -1.2 | -0.1 | 0.5 | -0.2 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 290 | 325 | 326 | 401 | 422 | 370 | 213 | 336 | 501 | 456 | 341 | 378 |
| Other Income | 1 | 5 | 5 | 3 | 3 | 4 | 11 | 7 | 6 | 4 | 5 | 4 |
| Total Income | 291 | 330 | 331 | 404 | 425 | 374 | 225 | 344 | 506 | 460 | 345 | 382 |
| Total Expenditure | 257 | 284 | 286 | 354 | 372 | 342 | 232 | 309 | 448 | 426 | 347 | 345 |
| Operating Profit | 34 | 46 | 45 | 50 | 54 | 32 | -7 | 34 | 59 | 34 | -2 | 36 |
| Interest | 9 | 7 | 9 | 7 | 8 | 21 | 24 | 19 | 19 | 22 | 21 | 19 |
| Depreciation | 3 | 2 | 3 | 4 | 6 | 23 | 23 | 23 | 23 | 22 | 18 | 14 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6 | 0 | 0 | -1 |
| Profit Before Tax | 23 | 37 | 33 | 39 | 40 | -12 | -54 | -8 | 11 | -10 | -41 | 3 |
| Provision for Tax | 5 | 4 | 10 | 14 | 14 | -1 | -24 | -6 | 3 | 5 | 2 | 8 |
| Profit After Tax | 18 | 33 | 23 | 25 | 26 | -10 | -31 | -2 | 7 | -15 | -43 | -4 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 18 | 33 | 23 | 25 | 26 | -10 | -31 | -2 | 7 | -15 | -43 | -4 |
| Adjusted Earnings Per Share | 5 | 9 | 6 | 6.7 | 6.8 | -2.7 | -7.5 | -0.5 | 1.6 | -3.4 | -9.3 | -1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -25% | 0% | -2% | 2% |
| Operating Profit CAGR | -106% | NAN% | NAN% | NAN% |
| PAT CAGR | 0% | 0% | 0% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -15% | -16% | -0% | -14% |
| ROE Average | -24% | -9% | -9% | 3% |
| ROCE Average | -7% | 3% | 0% | 10% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 126 | 161 | 179 | 204 | 230 | 216 | 198 | 197 | 212 | 197 | 183 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 9 | 0 | 2 | 2 | 1 | 8 | 9 | 6 | 2 | 1 |
| Other Non-Current Liabilities | 8 | 9 | 9 | 18 | 22 | 89 | 53 | 34 | 35 | 36 | 27 |
| Total Current Liabilities | 81 | 91 | 109 | 153 | 165 | 197 | 183 | 205 | 267 | 267 | 213 |
| Total Liabilities | 216 | 270 | 296 | 377 | 418 | 503 | 443 | 444 | 519 | 502 | 424 |
| Fixed Assets | 7 | 27 | 35 | 49 | 53 | 128 | 111 | 94 | 73 | 62 | 43 |
| Other Non-Current Assets | 14 | 12 | 11 | 13 | 14 | 12 | 14 | 15 | 14 | 16 | 14 |
| Total Current Assets | 195 | 231 | 251 | 315 | 351 | 363 | 317 | 335 | 433 | 424 | 367 |
| Total Assets | 216 | 270 | 296 | 377 | 418 | 503 | 443 | 444 | 519 | 502 | 424 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 3 | 1 | 65 | 62 | 51 | 5 | 1 | 0 | 3 | 0 | 0 |
| Cash Flow from Operating Activities | 12 | 23 | 12 | 19 | 5 | 14 | 14 | 22 | 10 | -14 | 19 |
| Cash Flow from Investing Activities | -60 | 41 | -8 | -17 | -37 | 4 | 5 | 3 | 18 | 11 | 8 |
| Cash Flow from Financing Activities | 47 | -0 | -7 | -14 | -12 | -22 | -20 | -23 | -31 | 3 | -15 |
| Net Cash Inflow / Outflow | -0 | 64 | -3 | -12 | -45 | -4 | -1 | 3 | -3 | -0 | 13 |
| Closing Cash & Cash Equivalent | 3 | 65 | 62 | 51 | 5 | 1 | 0 | 3 | 0 | 0 | 13 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 5 | 9 | 6.02 | 6.7 | 6.77 | -2.72 | -7.48 | -0.54 | 1.6 | -3.37 | -9.33 |
| CEPS(Rs) | 5.81 | 9.63 | 6.85 | 7.82 | 8.23 | 3.28 | -1.81 | 5.09 | 6.74 | 1.66 | -5.41 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 35.16 | 43.86 | 47.13 | 53.76 | 60.52 | 56.95 | 47.66 | 47.19 | 47.75 | 44.44 | 35.91 |
| Core EBITDA Margin(%) | 11.54 | 12.64 | 12.28 | 11.91 | 10.46 | 6.1 | -7.44 | 6.98 | 9.54 | 6.05 | -1.98 |
| EBIT Margin(%) | 10.81 | 13.52 | 12.94 | 11.49 | 9.94 | 1.98 | -12.2 | 2.87 | 5.37 | 2.36 | -5.77 |
| Pre Tax Margin(%) | 7.83 | 11.38 | 10.2 | 9.74 | 8.19 | -2.5 | -21.63 | -2.01 | 1.89 | -2.04 | -11.79 |
| PAT Margin (%) | 6.19 | 10.16 | 7.01 | 6.34 | 5.29 | -2.25 | -12.26 | -0.57 | 1.28 | -3 | -12.27 |
| Cash Profit Margin (%) | 7.2 | 10.87 | 7.97 | 7.39 | 6.43 | 2.7 | -2.96 | 5.44 | 5.37 | 1.48 | -7.11 |
| ROA(%) | 10.09 | 13.6 | 8.07 | 7.56 | 6.47 | -2.24 | -6.5 | -0.5 | 1.47 | -2.92 | -9.21 |
| ROE(%) | 22.22 | 22.98 | 13.44 | 13.29 | 11.86 | -4.64 | -14.93 | -1.13 | 3.5 | -7.31 | -23.63 |
| ROCE(%) | 24.29 | 23.67 | 19.67 | 19.87 | 19.14 | 3.49 | -12.19 | 4.51 | 11.7 | 4.22 | -7.16 |
| Receivable days | 108.54 | 119.48 | 126.78 | 130.85 | 157.3 | 194.85 | 347.74 | 213.72 | 158.2 | 196.4 | 269.78 |
| Inventory Days | 49.62 | 45.3 | 66.34 | 70.11 | 55.99 | 57.58 | 101.15 | 68.74 | 68.74 | 82.25 | 88.29 |
| Payable days | 45.29 | 63.22 | 85.14 | 110.28 | 123.81 | 151.67 | 259.66 | 166.96 | 157.25 | 187.66 | 187.66 |
| PER(x) | 23.86 | 14.83 | 28.06 | 26.11 | 19.69 | 0 | 0 | 0 | 28.17 | 0 | 0 |
| Price/Book(x) | 3.39 | 3.04 | 3.58 | 3.26 | 2.2 | 0.45 | 0.64 | 1.02 | 0.94 | 1.6 | 0.86 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.6 | 1.44 | 1.91 | 1.62 | 1.26 | 0.37 | 0.79 | 0.73 | 0.46 | 0.83 | 0.54 |
| EV/Core EBITDA(x) | 13.58 | 10.1 | 13.7 | 12.9 | 9.88 | 4.32 | -23.2 | 7.14 | 3.92 | 11.17 | -86.79 |
| Net Sales Growth(%) | 25.14 | 11.91 | 0.28 | 23.18 | 5.21 | -12.48 | -42.33 | 57.76 | 48.91 | -8.94 | -25.31 |
| EBIT Growth(%) | 42.64 | 40.06 | -4.03 | 9.39 | 4.62 | -81.11 | -435.53 | 136.11 | 170.14 | -60.77 | -271.22 |
| PAT Growth(%) | 81.98 | 83.65 | -30.83 | 11.38 | 1.06 | -140.22 | -197.39 | 92.85 | 422.27 | -310.58 | -185.73 |
| EPS Growth(%) | 44.02 | 79.9 | -33.11 | 11.39 | 1.06 | -140.22 | -174.6 | 92.85 | 398.99 | -310.57 | -176.98 |
| Debt/Equity(x) | 0.31 | 0.28 | 0.25 | 0.18 | 0.15 | 0.2 | 0.23 | 0.26 | 0.25 | 0.48 | 0.53 |
| Current Ratio(x) | 2.4 | 2.55 | 2.31 | 2.07 | 2.12 | 1.84 | 1.73 | 1.64 | 1.62 | 1.59 | 1.72 |
| Quick Ratio(x) | 1.96 | 2.05 | 1.63 | 1.54 | 1.71 | 1.45 | 1.39 | 1.23 | 1.15 | 1.23 | 1.39 |
| Interest Cover(x) | 3.64 | 6.31 | 4.72 | 6.55 | 5.71 | 0.44 | -1.29 | 0.59 | 1.54 | 0.54 | -0.96 |
| Total Debt/Mcap(x) | 0.09 | 0.09 | 0.07 | 0.06 | 0.07 | 0.44 | 0.36 | 0.25 | 0.26 | 0.3 | 0.61 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 34.24 | 34.24 | 34.24 | 34.24 | 34.96 | 34.97 | 31.55 | 31.55 | 31.55 | 31.55 |
| FII | 6.39 | 6.57 | 6 | 5.99 | 5.81 | 5.68 | 5.14 | 5.12 | 5.07 | 5.07 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 59.37 | 59.19 | 59.77 | 59.77 | 59.23 | 59.36 | 63.31 | 63.33 | 63.38 | 63.38 |
| 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 | 1.52 | 1.52 | 1.52 | 1.52 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 |
| FII | 0.28 | 0.29 | 0.27 | 0.27 | 0.27 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 2.63 | 2.62 | 2.65 | 2.65 | 2.71 | 2.71 | 3.21 | 3.21 | 3.21 | 3.21 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.43 | 4.43 | 4.43 | 4.43 | 4.57 | 4.57 | 5.07 | 5.07 | 5.07 | 5.07 |
* 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.