Retailing · Founded 1977 · www.metrobrands.com · BSE 543426 · NSE METROBRAND · ISIN INE317I01021
No Notes Added Yet
Business
Metro Brands Ltd. is one of India's largest organized fashion footwear and accessories retailers. The company designs, develops, markets, and retails a wide range of footwear for men, women, and children, along with accessories like handbags, belts, wallets, and socks. Its core business model involves operating a vast network of Exclusive Brand Outlets (EBOs) under various owned brands such as Metro, Mochi, Walkway, and Da Vinchi, as well as retailing popular third-party international brands like Crocs, Fitflop, and Filas through exclusive licensing agreements and partnerships. The company generates revenue by selling these products directly to consumers through its physical store network, multi-brand outlets, and online channels including its own website and various e-commerce marketplaces.
Revenue Mix
The primary revenue driver for Metro Brands is footwear sales, which constitute the vast majority of its top line. While specific percentage breakdowns are not always publicly detailed for broad overview, the company operates primarily through:
Owned Brands: Brands like Metro (premium), Mochi (fashion-forward), Walkway (value segment), and Da Vinchi (formal leather) contribute significantly.
Third-Party Brands: Sales from licensed and partnered international brands such as Crocs, Fitflop, and Filas through their EBOs and multi-brand outlets.
Accessories: A smaller but growing segment including handbags, belts, wallets, and socks, sold alongside footwear.
Revenue is generated across various price points and target demographics, with a strong focus on the mid-to-premium fashion segment.
Industry
Metro Brands operates within the large and growing Indian footwear retail industry. This industry is characterized by a significant unorganized segment but is rapidly shifting towards organized retail, driven by changing consumer preferences, branding, and modern retail formats. Metro Brands is one of the leading organized footwear retailers in India, known for its extensive store network and diverse brand portfolio. It is positioned in the mid-to-premium segment, competing with other organized players like Bata India, Relaxo Footwears, Campus Activewear, and Liberty Shoes, as well as numerous regional and local players. Its strong brand recall and pan-India presence provide a competitive edge.
MOAT
Extensive Retail Network: Metro Brands possesses one of the largest networks of Exclusive Brand Outlets (EBOs) in the organized footwear sector across India, providing wide geographic reach and high visibility.
Diversified Brand Portfolio: A strong mix of owned brands catering to various price points and consumer segments (e.g., Metro, Mochi, Walkway) alongside exclusive licenses for popular international brands (e.g., Crocs, Fitflop) reduces reliance on any single brand and allows market penetration across different categories.
Omnichannel Presence: Established presence across physical stores, its own e-commerce platform, and major online marketplaces ensures customer accessibility and engagement across multiple touchpoints.
Supply Chain and Sourcing: Decades of experience have built robust relationships with manufacturers and suppliers, allowing for efficient sourcing and production, primarily outsourced.
Growth Drivers
Organized Retail Shift: Continued formalization of the Indian retail sector, leading to market share gains from unorganized players.
Rising Disposable Incomes: Growing discretionary spending by Indian consumers, particularly on fashion and lifestyle products.
Store Expansion: Ongoing expansion into new cities and deeper penetration into existing markets, especially Tier 2 and Tier 3 cities.
E-commerce & Omnichannel Integration: Increased adoption of online shopping and seamless integration of offline and online channels to enhance customer experience.
Premiumization and Fashion Trends: Consumers' increasing demand for branded, fashionable, and comfortable footwear, aligning with the company's product strategy.
Category and Brand Expansion: Potential to introduce new brands or expand into complementary product categories.
Risks
Intense Competition: High competition from established organized players, emerging direct-to-consumer (D2C) brands, and a vast unorganized market could lead to pricing pressure and margin erosion.
Fashion & Trend Changes: The business is highly susceptible to rapidly changing fashion trends, requiring constant innovation and agile inventory management to avoid obsolescence.
Economic Slowdown: As a discretionary consumer good, demand for footwear can be adversely affected by economic downturns, inflation, or reduced consumer spending.
Supply Chain Disruptions: Reliance on outsourced manufacturing and complex supply chains makes the company vulnerable to disruptions in sourcing, production, or logistics.
Rental and Operational Costs: High fixed costs associated with maintaining a large retail footprint (rent, salaries, store maintenance) can impact profitability during periods of lower sales.
E-commerce Competition: Increasing competition from online-only retailers and discounting by large e-commerce marketplaces could impact online sales and overall profitability.
Management & Ownership
Metro Brands Ltd. was founded by Mr. Malik Tejani and is currently promoted by the Malik family. Mr. Rafique Malik serves as the Chairman, bringing decades of experience in the footwear retail industry. The management team has a deep understanding of the Indian consumer market and retail operations. As a publicly listed company, a significant portion of the ownership remains with the promoter family, ensuring long-term strategic vision, while institutional and public investors hold the remaining shares.
Outlook
Metro Brands is well-positioned to capitalize on the growth of India's organized footwear market, driven by rising disposable incomes and consumer preference for branded products. Its extensive retail network, diverse brand portfolio, and omnichannel strategy provide a strong foundation for future growth. However, the company faces stiff competition from both established players and new entrants, requiring continuous innovation in product design, efficient supply chain management, and effective marketing to maintain market share and profitability. Managing inventory and adapting to rapidly changing fashion trends will be crucial. The ability to effectively expand its physical and digital footprint while maintaining operational efficiency will largely determine its success in a dynamic retail landscape.
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 | 636 | 583 | 576 | 585 | 703 | 643 | 628 | 651 | 811 | 773 |
| Other Income | 16 | 24 | 23 | 23 | 23 | 23 | 29 | 28 | 16 | 31 |
| Total Income | 651 | 607 | 599 | 609 | 726 | 666 | 657 | 679 | 827 | 804 |
| Total Expenditure | 437 | 424 | 396 | 431 | 478 | 446 | 434 | 480 | 546 | 535 |
| Operating Profit | 215 | 183 | 204 | 178 | 248 | 220 | 222 | 199 | 281 | 269 |
| Interest | 20 | 20 | 21 | 22 | 23 | 24 | 24 | 29 | 29 | 29 |
| Depreciation | 59 | 59 | 60 | 62 | 66 | 70 | 69 | 78 | 80 | 84 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 136 | 104 | 123 | 94 | 159 | 126 | 130 | 91 | 172 | 156 |
| Provision for Tax | 38 | -51 | 31 | 22 | 65 | 31 | 32 | 22 | 42 | 39 |
| Profit After Tax | 98 | 154 | 92 | 71 | 94 | 95 | 98 | 69 | 130 | 118 |
| Adjustments | -0 | 1 | -0 | -2 | 0 | -0 | 1 | -1 | -2 | -1 |
| Profit After Adjustments | 98 | 155 | 92 | 70 | 95 | 95 | 99 | 68 | 128 | 117 |
| Adjusted Earnings Per Share | 3.6 | 5.7 | 3.4 | 2.6 | 3.5 | 3.5 | 3.6 | 2.5 | 4.7 | 4.3 |
| #(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 | 732 | 803 | 907 | 1075 | 1217 | 1285 | 800 | 1343 | 2127 | 2357 | 2507 | 2863 |
| Other Income | 7 | 5 | 10 | 9 | 17 | 26 | 78 | 59 | 54 | 71 | 93 | 104 |
| Total Income | 739 | 808 | 917 | 1084 | 1234 | 1311 | 879 | 1402 | 2182 | 2428 | 2600 | 2967 |
| Total Expenditure | 601 | 661 | 753 | 849 | 973 | 932 | 627 | 934 | 1448 | 1657 | 1750 | 1995 |
| Operating Profit | 138 | 147 | 165 | 235 | 262 | 379 | 251 | 468 | 733 | 770 | 850 | 971 |
| Interest | 1 | 1 | 0 | 0 | 1 | 40 | 45 | 50 | 63 | 79 | 90 | 111 |
| Depreciation | 12 | 13 | 16 | 20 | 23 | 121 | 122 | 134 | 181 | 229 | 258 | 311 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 125 | 133 | 148 | 215 | 238 | 218 | 85 | 283 | 489 | 465 | 504 | 549 |
| Provision for Tax | 43 | 46 | 51 | 73 | 81 | 59 | 19 | 70 | 126 | 50 | 149 | 135 |
| Profit After Tax | 82 | 87 | 98 | 142 | 158 | 160 | 65 | 213 | 363 | 415 | 354 | 415 |
| Adjustments | -2 | -2 | -3 | -3 | -3 | -3 | 3 | -1 | -2 | -3 | -4 | -3 |
| Profit After Adjustments | 80 | 85 | 95 | 139 | 154 | 157 | 68 | 212 | 361 | 413 | 351 | 412 |
| Adjusted Earnings Per Share | 3 | 3.2 | 3.6 | 5.2 | 5.8 | 5.9 | 2.6 | 7.8 | 13.3 | 15.2 | 12.9 | 15.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 6% | 23% | 14% | 13% |
| Operating Profit CAGR | 10% | 22% | 18% | 20% |
| PAT CAGR | -15% | 18% | 17% | 16% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -14% | 3% | NA% | NA% |
| ROE Average | 20% | 24% | 20% | 22% |
| ROCE Average | 33% | 35% | 30% | 34% |
| #(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 | 333 | 396 | 468 | 577 | 687 | 807 | 828 | 1265 | 1548 | 1864 | 1709 |
| Minority's Interest | 6 | 9 | 11 | 15 | 20 | 23 | 20 | 22 | 26 | 29 | 29 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 2 | 4 | 7 | 3 | 6 | 446 | 473 | 577 | 812 | 917 | 1021 |
| Total Current Liabilities | 113 | 108 | 158 | 178 | 233 | 328 | 323 | 419 | 515 | 506 | 541 |
| Total Liabilities | 455 | 516 | 644 | 772 | 946 | 1605 | 1643 | 2283 | 2901 | 3316 | 3300 |
| Fixed Assets | 122 | 135 | 171 | 185 | 223 | 708 | 724 | 848 | 1302 | 1482 | 1602 |
| Other Non-Current Assets | 24 | 28 | 43 | 55 | 60 | 65 | 61 | 76 | 97 | 142 | 130 |
| Total Current Assets | 308 | 354 | 429 | 533 | 663 | 832 | 858 | 1355 | 1503 | 1692 | 1568 |
| Total Assets | 455 | 516 | 644 | 772 | 946 | 1605 | 1643 | 2283 | 2901 | 3316 | 3300 |
| #(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 | 8 | 7 | 6 | 5 | 15 | 12 | 10 | 26 | 62 | 32 | 48 |
| Cash Flow from Operating Activities | 61 | 90 | 84 | 155 | 104 | 273 | 265 | 220 | 381 | 590 | 698 |
| Cash Flow from Investing Activities | -22 | -63 | -85 | -94 | -67 | -163 | -122 | -301 | -52 | -251 | 122 |
| Cash Flow from Financing Activities | -40 | -28 | -1 | -51 | -41 | -112 | -127 | 116 | -359 | -323 | -773 |
| Net Cash Inflow / Outflow | -1 | -1 | -2 | 10 | -4 | -1 | 16 | 35 | -30 | 16 | 47 |
| Closing Cash & Cash Equivalent | 7 | 6 | 5 | 15 | 12 | 10 | 26 | 62 | 32 | 48 | 95 |
| # | 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) | 3.03 | 3.2 | 3.57 | 5.24 | 5.82 | 5.9 | 2.57 | 7.79 | 13.3 | 15.17 | 12.88 |
| CEPS(Rs) | 3.55 | 3.79 | 4.29 | 6.09 | 6.8 | 10.56 | 7.04 | 12.79 | 20.03 | 23.71 | 22.5 |
| DPS(Rs) | 6 | 6.25 | 6.75 | 8.25 | 1.2 | 1.5 | 1.5 | 2.25 | 4 | 5 | 20 |
| Book NAV/Share(Rs) | 12.56 | 14.93 | 17.64 | 21.76 | 25.87 | 30.4 | 31.17 | 46.46 | 56.56 | 67.79 | 61.85 |
| Core EBITDA Margin(%) | 14.93 | 14.83 | 16.21 | 20.82 | 20.07 | 27.46 | 21.58 | 30.47 | 27.19 | 25.22 | 25.69 |
| EBIT Margin(%) | 14.35 | 13.95 | 15.59 | 19.84 | 19.64 | 20.09 | 16.16 | 24.84 | 22.12 | 19.62 | 20.15 |
| Pre Tax Margin(%) | 14.21 | 13.88 | 15.55 | 19.8 | 19.59 | 17 | 10.56 | 21.08 | 19.59 | 16.77 | 17.08 |
| PAT Margin (%) | 9.37 | 9.11 | 10.24 | 13.07 | 12.97 | 12.43 | 8.15 | 15.86 | 14.56 | 14.98 | 12.02 |
| Cash Profit Margin (%) | 10.73 | 10.46 | 11.91 | 14.87 | 14.83 | 21.81 | 23.38 | 25.85 | 21.81 | 23.23 | 20.78 |
| ROA(%) | 19.28 | 18 | 16.86 | 20.04 | 18.38 | 12.52 | 4.02 | 10.85 | 14.02 | 13.36 | 10.71 |
| ROE(%) | 27.09 | 24 | 22.64 | 27.16 | 24.98 | 21.38 | 7.98 | 20.39 | 25.97 | 24.58 | 20.1 |
| ROCE(%) | 40.45 | 36.17 | 34.22 | 40.86 | 37.35 | 34.06 | 15.7 | 31.86 | 39.24 | 31.9 | 33.25 |
| Receivable days | 8.44 | 8.47 | 10.2 | 11.71 | 13.69 | 17.33 | 27.53 | 13.45 | 11.23 | 11.9 | 10.33 |
| Inventory Days | 86.1 | 87.16 | 95.05 | 91.47 | 96.57 | 105.19 | 151.89 | 97.02 | 78.23 | 89.19 | 83.39 |
| Payable days | 84.69 | 83.21 | 81.55 | 95.43 | 111.06 | 126.09 | 205.6 | 134.16 | 103.54 | 101.97 | 83.06 |
| PER(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 79.47 | 59.68 | 75.79 | 78.6 |
| Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.33 | 14.04 | 16.96 | 16.37 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.36 | 0.5 | 0.43 | 1.98 |
| EV/Net Sales(x) | 0.02 | 0.01 | -0.01 | 0 | 0.11 | 0.1 | 0.06 | 12.23 | 10.05 | 13.22 | 10.95 |
| EV/Core EBITDA(x) | 0.11 | 0.08 | -0.04 | 0.02 | 0.5 | 0.35 | 0.18 | 35.1 | 29.15 | 40.43 | 32.29 |
| Net Sales Growth(%) | 9.62 | 9.66 | 12.99 | 18.45 | 13.23 | 5.6 | -37.75 | 67.86 | 58.39 | 10.79 | 6.39 |
| EBIT Growth(%) | 11.02 | 6.34 | 11.15 | 44.66 | 11.01 | 8.01 | -49.9 | 157.94 | 65.53 | -1.42 | 9.14 |
| PAT Growth(%) | 10.29 | 6.35 | 11.85 | 45.08 | 11.3 | 1.17 | -59.17 | 226.52 | 70.62 | 14.34 | -14.68 |
| EPS Growth(%) | 10.17 | 5.74 | 11.4 | 46.9 | 10.96 | 1.46 | -56.49 | 203.43 | 70.68 | 14.05 | -15.11 |
| Debt/Equity(x) | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 2.73 | 3.28 | 2.72 | 3 | 2.84 | 2.53 | 2.66 | 3.24 | 2.92 | 3.34 | 2.9 |
| Quick Ratio(x) | 0.73 | 1.12 | 1.04 | 1.43 | 1.28 | 1.39 | 1.76 | 2.22 | 1.66 | 1.94 | 1.72 |
| Interest Cover(x) | 106.6 | 187.59 | 348.98 | 525.78 | 389.21 | 6.5 | 2.89 | 6.61 | 8.76 | 6.9 | 6.57 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.17 | 74.16 | 74.15 | 71.96 | 71.93 | 71.88 | 71.87 | 71.86 | 71.83 | 71.8 |
| FII | 2.68 | 2.68 | 3.05 | 3.39 | 3.42 | 3.46 | 3.66 | 3.89 | 3.82 | 3.77 |
| DII | 5.97 | 6.02 | 5.6 | 7 | 7.19 | 7.36 | 7.38 | 7.36 | 7.51 | 7.58 |
| Public | 17.17 | 17.14 | 17.2 | 17.66 | 17.46 | 17.31 | 17.09 | 16.9 | 16.84 | 16.85 |
| 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 | 20.16 | 20.16 | 20.16 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 |
| FII | 0.73 | 0.73 | 0.83 | 0.92 | 0.93 | 0.94 | 1 | 1.06 | 1.04 | 1.03 |
| DII | 1.62 | 1.64 | 1.52 | 1.9 | 1.96 | 2 | 2.01 | 2 | 2.05 | 2.07 |
| Public | 4.67 | 4.66 | 4.68 | 4.8 | 4.75 | 4.71 | 4.65 | 4.6 | 4.59 | 4.59 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 27.19 | 27.19 | 27.19 | 27.19 | 27.21 | 27.22 | 27.23 | 27.23 | 27.24 | 27.25 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +6% | +23% | +14% | +13% |
| Operating Profit CAGR | +10% | +22% | +18% | +20% |
| PAT CAGR | -15% | +18% | +17% | +16% |
| Share Price CAGR | -14% | +3% | — | — |
| ROE Average | +20% | +24% | +20% | +22% |
| ROCE Average | +33% | +35% | +30% | +34% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.17 | 74.16 | 74.15 | 71.96 | 71.93 | 71.88 | 71.87 | 71.86 | 71.83 | 71.8 |
| FII | 2.68 | 2.68 | 3.05 | 3.39 | 3.42 | 3.46 | 3.66 | 3.89 | 3.82 | 3.77 |
| DII | 5.97 | 6.02 | 5.6 | 7 | 7.19 | 7.36 | 7.38 | 7.36 | 7.51 | 7.58 |
| Public | 25.83 | 25.84 | 25.85 | 28.04 | 28.07 | 28.12 | 28.13 | 28.14 | 28.17 | 28.2 |
| 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 | 20.16 | 20.16 | 20.16 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 | 19.57 |
| FII | 0.73 | 0.73 | 0.83 | 0.92 | 0.93 | 0.94 | 1 | 1.06 | 1.04 | 1.03 |
| DII | 1.62 | 1.64 | 1.52 | 1.9 | 1.96 | 2 | 2.01 | 2 | 2.05 | 2.07 |
| Public | 7.02 | 7.03 | 7.03 | 7.63 | 7.64 | 7.66 | 7.66 | 7.66 | 7.67 | 7.69 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 27.19 | 27.19 | 27.19 | 27.19 | 27.21 | 27.22 | 27.23 | 27.23 | 27.24 | 27.25 |
* 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.