Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹28202 Cr.
Stock P/E
79.6
P/B
14.1
Current Price
₹1034.7
Book Value
₹ 73.1
Face Value
5
52W High
₹1340
52W Low
₹ 883.4
Dividend Yield
0.29%

Metro Brands Overview

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.

Metro Brands Share Price

Live · BSE / NSE · Inception: 1977
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Metro Brands Quarterly Results

#(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

Metro Brands Profit & Loss

#(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

Metro Brands Balance Sheet

#(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

Metro Brands Cash Flow

#(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

Metro Brands Ratios

# 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

Growth Rates

Compounded annual
# 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%

Metro Brands Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 71.8 %
FII 3.77 %
DII (MF + Insurance) 7.58 %
Public (retail) 28.2 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 74.1774.1674.1571.9671.9371.8871.8771.8671.8371.8
FII 2.682.683.053.393.423.463.663.893.823.77
DII 5.976.025.677.197.367.387.367.517.58
Public 25.8325.8425.8528.0428.0728.1228.1328.1428.1728.2
Others 0000000000
Total 100100100100100100100100100100

Metro Brands Peer Comparison

Retailing Edit Columns

Metro Brands Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Metro Brands Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 24%
  • Debtor days have improved from 101.97 to 83.06days.
  • Company is almost debt free.

Cons

  • Stock is trading at 14.1 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp