Footwear · Founded 1984 · www.relaxofootwears.com · BSE 530517 · NSE RELAXO FOOT. · ISIN INE131B01039
No Notes Added Yet
Business
Relaxo Footwears Ltd. is one of India's leading manufacturers of non-leather footwear. The company primarily designs, produces, and markets a diverse range of footwear products including flip-flops, sandals, sports shoes, school shoes, and casual shoes. Its core business model revolves around manufacturing at scale and distributing its products through an extensive network of multi-brand outlets (MBOs), exclusive brand outlets (EBOs), franchisee stores, and e-commerce platforms across India. Relaxo makes money by selling its footwear products to consumers, primarily targeting the mass-market to mid-premium segments with a strong focus on affordability, comfort, and style.
Revenue Mix
Relaxo operates predominantly under distinct brand categories, which cater to different price points and consumer segments, rather than strictly segmented business lines. While a detailed revenue breakdown by specific product category (e.g., flip-flops vs. sports shoes) is not typically released, the primary brand segments include:
Relaxo: Value-for-money flip-flops and sandals (mass market).
Flite: Fashionable and comfortable lightweight footwear (mid-market).
Sparx: Sports, casual, and semi-formal shoes and sandals, a key growth driver in the mid-premium segment.
Bahamas: Trendy and youthful flip-flops and sandals.
Schoolmate: School shoes.
Boston: Formal footwear.
The largest portion of revenue historically comes from value and mass-premium segments, particularly flip-flops, sandals, and casual wear under brands like Relaxo, Flite, and Sparx.
Industry
The Indian footwear industry is large, highly fragmented, with a significant unorganized sector. However, the organized sector is growing due to increasing disposable incomes, fashion consciousness, and a preference for branded products. Relaxo is one of the largest organized footwear manufacturers in India, positioned strongly in the value to mid-premium segments. It competes with other major organized players like Bata India, Paragon, Liberty Shoes, and numerous regional brands, as well as an increasing presence of international brands. Relaxo's strength lies in its extensive distribution network and strong brand recall in its target segments, making it a market leader in certain categories like flip-flops and casual footwear.
MOAT
Brand Strength & Recall: Established and trusted brands like Relaxo, Flite, and Sparx have significant recall and brand equity, especially in the mass and mid-market segments across India.
Extensive Distribution Network: Relaxo boasts one of the deepest and widest distribution networks in the Indian footwear market, reaching both urban and semi-urban/rural areas through over 50,000 retail outlets, exclusive brand stores, and a growing online presence. This widespread reach creates a significant barrier to entry for competitors.
Cost Leadership & Scale: Large-scale manufacturing operations and efficient supply chain management enable the company to produce footwear at competitive price points, crucial for the price-sensitive Indian market.
Product Diversification: A wide range of products across different categories and price points caters to a broad consumer base, reducing reliance on a single product line.
Growth Drivers
Premiumization Trend: Increasing disposable incomes and evolving consumer preferences are driving demand for higher-quality, fashion-forward, and branded footwear, benefiting brands like Sparx and Flite.
Shift from Unorganized to Organized: The formalization of the Indian economy and increased consumer preference for quality, consistency, and branded products will continue to shift market share from the unorganized to the organized sector.
Expansion into Tier 2/3/4 Cities: Significant untapped potential in smaller towns and rural areas where Relaxo's affordable and reliable brands have strong resonance and scope for deeper penetration.
E-commerce Penetration: Growing online sales channels and digital adoption provide new avenues for growth and reaching a wider audience.
Demographic Dividend: India's large youth population and growing middle class present a sustained demand for footwear.
Risks
Raw Material Price Volatility: Key inputs like EVA, PU, PVC, and rubber are derivatives of crude oil, making the company susceptible to commodity price fluctuations, which can impact margins.
Intense Competition: The industry faces fierce competition from domestic players, regional brands, and increasing entry of international brands, potentially leading to pricing pressures.
Economic Slowdown: A downturn in economic activity or reduced discretionary spending by consumers can directly impact sales volumes and revenue.
Changing Fashion Trends: Rapid shifts in consumer preferences and fashion trends necessitate constant product innovation and adaptation, which if not met, can lead to inventory obsolescence.
Supply Chain Disruptions: Geopolitical events, pandemics, or logistical challenges can disrupt manufacturing and distribution.
Management & Ownership
Relaxo Footwears Ltd. is promoted by the Dua family, who are the founders and hold a significant stake in the company. The management team includes experienced professionals with long tenures in the footwear industry. The promoter group's substantial ownership stake indicates a strong alignment of interests with the company's long-term growth and profitability. The company has a history of conservative financial management and a focus on sustainable growth.
Outlook
Relaxo is well-positioned to capitalize on the secular growth trends in the Indian footwear market, driven by increasing organized sector penetration, rising disposable incomes, and a young demographic. Its strong brand portfolio, extensive distribution network, and cost efficiencies provide a solid foundation for growth. The company's ability to innovate and adapt to evolving consumer preferences, particularly in the casual and sports footwear segments, will be crucial. However, the outlook is subject to potential headwinds such as raw material price volatility, intense competition, and broader economic uncertainties. Successful navigation of these challenges while expanding its reach and product offerings will determine its growth trajectory.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 747 | 748 | 679 | 667 | 695 | 654 | 629 | 668 | 751 | 705 |
| Other Income | 5 | 5 | 7 | 7 | 8 | 11 | 12 | 11 | 12 | 13 |
| Total Income | 752 | 754 | 686 | 674 | 703 | 666 | 641 | 679 | 763 | 718 |
| Total Expenditure | 627 | 649 | 592 | 584 | 583 | 555 | 547 | 599 | 627 | 597 |
| Operating Profit | 125 | 104 | 94 | 90 | 120 | 111 | 93 | 80 | 136 | 121 |
| Interest | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 |
| Depreciation | 38 | 39 | 40 | 40 | 39 | 40 | 39 | 39 | 39 | 40 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 82 | 60 | 50 | 45 | 75 | 66 | 49 | 36 | 91 | 75 |
| Provision for Tax | 21 | 16 | 13 | 12 | 19 | 17 | 13 | 9 | 23 | 20 |
| Profit After Tax | 61 | 44 | 37 | 33 | 56 | 49 | 36 | 27 | 68 | 55 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 61 | 44 | 37 | 33 | 56 | 49 | 36 | 27 | 68 | 55 |
| Adjusted Earnings Per Share | 2.5 | 1.8 | 1.5 | 1.3 | 2.3 | 2 | 1.5 | 1.1 | 2.7 | 2.2 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1712 | 1631 | 1941 | 2292 | 2410 | 2359 | 2653 | 2783 | 2914 | 2790 | 2702 | 2753 |
| Other Income | 3 | 14 | 4 | 13 | 9 | 23 | 24 | 19 | 29 | 27 | 46 | 48 |
| Total Income | 1715 | 1645 | 1946 | 2305 | 2420 | 2382 | 2677 | 2801 | 2943 | 2817 | 2748 | 2801 |
| Total Expenditure | 1472 | 1400 | 1639 | 1966 | 1999 | 1862 | 2236 | 2445 | 2505 | 2405 | 2326 | 2370 |
| Operating Profit | 243 | 245 | 307 | 339 | 420 | 520 | 441 | 357 | 438 | 412 | 423 | 430 |
| Interest | 23 | 15 | 9 | 9 | 19 | 19 | 17 | 22 | 21 | 24 | 24 | 22 |
| Depreciation | 47 | 51 | 54 | 62 | 109 | 110 | 114 | 125 | 147 | 158 | 157 | 157 |
| Exceptional Income / Expenses | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 178 | 178 | 244 | 268 | 292 | 391 | 311 | 210 | 269 | 230 | 241 | 251 |
| Provision for Tax | 57 | 58 | 83 | 93 | 65 | 100 | 78 | 56 | 69 | 60 | 62 | 65 |
| Profit After Tax | 120 | 120 | 161 | 175 | 226 | 292 | 233 | 154 | 200 | 170 | 179 | 186 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 120 | 120 | 161 | 175 | 226 | 292 | 233 | 154 | 200 | 170 | 179 | 186 |
| Adjusted Earnings Per Share | 5 | 5 | 6.7 | 7.1 | 9.1 | 11.7 | 9.3 | 6.2 | 8.1 | 6.8 | 7.2 | 7.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -3% | -1% | 3% | 5% |
| Operating Profit CAGR | 3% | 6% | -4% | 6% |
| PAT CAGR | 5% | 5% | -9% | 4% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -36% | -32% | -25% | 2% |
| ROE Average | 8% | 9% | 10% | 17% |
| ROCE Average | 12% | 13% | 14% | 22% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 480 | 606 | 761 | 1105 | 1272 | 1572 | 1760 | 1855 | 2001 | 2098 | 2206 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 113 | 71 | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 43 | 33 | 35 | 43 | 155 | 154 | 161 | 169 | 193 | 214 | 230 |
| Total Current Liabilities | 362 | 360 | 415 | 463 | 413 | 449 | 461 | 471 | 519 | 451 | 513 |
| Total Liabilities | 997 | 1070 | 1250 | 1611 | 1841 | 2176 | 2383 | 2495 | 2714 | 2762 | 2949 |
| Fixed Assets | 531 | 541 | 525 | 848 | 981 | 938 | 987 | 1150 | 1371 | 1344 | 1365 |
| Other Non-Current Assets | 48 | 83 | 163 | 36 | 69 | 158 | 208 | 151 | 96 | 184 | 391 |
| Total Current Assets | 419 | 447 | 562 | 727 | 791 | 1080 | 1187 | 1194 | 1246 | 1235 | 1194 |
| Total Assets | 997 | 1070 | 1250 | 1611 | 1841 | 2176 | 2383 | 2495 | 2714 | 2762 | 2949 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 4 | 2 | 4 | 3 | 2 | 3 | 6 | 7 | 10 | 40 | 22 |
| Cash Flow from Operating Activities | 159 | 180 | 154 | 123 | 319 | 513 | 56 | 400 | 235 | 406 | 348 |
| Cash Flow from Investing Activities | -130 | -89 | -108 | -57 | -116 | -453 | 15 | -258 | -99 | -262 | -207 |
| Cash Flow from Financing Activities | -31 | -89 | -46 | -68 | -203 | -56 | -70 | -138 | -106 | -162 | -146 |
| Net Cash Inflow / Outflow | -2 | 1 | -0 | -2 | 1 | 4 | 1 | 3 | 30 | -18 | -5 |
| Closing Cash & Cash Equivalent | 2 | 4 | 3 | 2 | 3 | 6 | 7 | 10 | 40 | 22 | 18 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 5.01 | 4.99 | 6.69 | 7.07 | 9.12 | 11.74 | 9.35 | 6.21 | 8.05 | 6.84 | 7.2 |
| CEPS(Rs) | 6.98 | 7.14 | 8.95 | 9.59 | 13.52 | 16.17 | 13.91 | 11.23 | 13.98 | 13.21 | 13.52 |
| DPS(Rs) | 0.6 | 1 | 1.5 | 1.8 | 1.25 | 2.5 | 2.5 | 2.5 | 3 | 3 | 3.5 |
| Book NAV/Share(Rs) | 20 | 25.11 | 31.44 | 44.25 | 50.93 | 63.01 | 70.62 | 74.51 | 80.15 | 84.29 | 88.64 |
| Core EBITDA Margin(%) | 13.84 | 13.98 | 15.5 | 14.24 | 17.07 | 21.07 | 14.92 | 11.37 | 13.13 | 12.89 | 12.91 |
| EBIT Margin(%) | 11.57 | 11.69 | 12.94 | 12.08 | 12.9 | 17.37 | 11.71 | 7.79 | 9.32 | 8.49 | 9.11 |
| Pre Tax Margin(%) | 10.25 | 10.78 | 12.5 | 11.69 | 12.1 | 16.58 | 11.1 | 7.06 | 8.65 | 7.7 | 8.28 |
| PAT Margin (%) | 6.94 | 7.26 | 8.27 | 7.65 | 9.39 | 12.36 | 8.31 | 5.19 | 6.44 | 5.7 | 6.15 |
| Cash Profit Margin (%) | 9.66 | 10.38 | 11.05 | 10.38 | 13.93 | 17.02 | 12.37 | 9.4 | 11.17 | 11.01 | 11.53 |
| ROA(%) | 13.08 | 11.6 | 13.88 | 12.26 | 13.11 | 14.52 | 10.21 | 6.33 | 7.7 | 6.22 | 6.28 |
| ROE(%) | 28.37 | 22.15 | 23.69 | 18.93 | 19.16 | 20.61 | 14 | 8.55 | 10.42 | 8.32 | 8.33 |
| ROCE(%) | 30.29 | 25.72 | 29.68 | 25.99 | 24.8 | 28.62 | 19.56 | 12.75 | 14.98 | 12.31 | 12.34 |
| Receivable days | 20.09 | 25.62 | 27.78 | 31.53 | 29.88 | 27.35 | 28.18 | 31.98 | 36.81 | 40.93 | 38.22 |
| Inventory Days | 56.28 | 63.64 | 56.58 | 55.45 | 62.85 | 67.29 | 71.42 | 75.91 | 68.13 | 70.67 | 69.71 |
| Payable days | 63.85 | 62.37 | 62.13 | 59.01 | 62.44 | 73.96 | 66.68 | 64.91 | 75.94 | 71.73 | 76.03 |
| PER(x) | 36.32 | 49.75 | 48.65 | 54.77 | 65.51 | 74.47 | 113.95 | 136.78 | 101.31 | 59.45 | 33.03 |
| Price/Book(x) | 9.1 | 9.89 | 10.36 | 8.76 | 11.73 | 13.87 | 15.08 | 11.39 | 10.18 | 4.83 | 2.68 |
| Dividend Yield(%) | 0.16 | 0.2 | 0.23 | 0.23 | 0.21 | 0.29 | 0.23 | 0.29 | 0.37 | 0.74 | 1.47 |
| EV/Net Sales(x) | 2.69 | 3.77 | 4.11 | 4.24 | 6.16 | 9.2 | 10 | 7.57 | 6.94 | 3.62 | 2.18 |
| EV/Core EBITDA(x) | 18.91 | 25.12 | 26.05 | 28.64 | 35.29 | 41.75 | 60.09 | 59.02 | 46.21 | 24.48 | 13.95 |
| Net Sales Growth(%) | 15.6 | -4.71 | 19 | 18.08 | 5.17 | -2.13 | 12.47 | 4.88 | 4.72 | -4.27 | -3.13 |
| EBIT Growth(%) | 24.42 | -3.7 | 30.64 | 9.81 | 12.31 | 31.76 | -20.02 | -29.33 | 25.31 | -12.69 | 4.8 |
| PAT Growth(%) | 16.72 | -0.27 | 34.28 | 8.92 | 28.96 | 28.87 | -20.19 | -33.61 | 29.78 | -15.03 | 5.25 |
| EPS Growth(%) | 16.73 | -0.36 | 34.06 | 5.67 | 28.86 | 28.76 | -20.36 | -33.61 | 29.78 | -15.03 | 5.25 |
| Debt/Equity(x) | 0.49 | 0.3 | 0.2 | 0.1 | 0.02 | 0 | 0.01 | 0 | 0.01 | 0 | 0 |
| Current Ratio(x) | 1.16 | 1.24 | 1.35 | 1.57 | 1.91 | 2.4 | 2.57 | 2.54 | 2.4 | 2.74 | 2.33 |
| Quick Ratio(x) | 0.37 | 0.43 | 0.6 | 0.74 | 0.83 | 1.46 | 1.11 | 1.34 | 1.25 | 1.5 | 1.24 |
| Interest Cover(x) | 8.76 | 12.84 | 29.36 | 30.84 | 16.08 | 21.93 | 19.06 | 10.7 | 13.81 | 10.74 | 10.99 |
| Total Debt/Mcap(x) | 0.05 | 0.03 | 0.02 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.27 | 71.27 | 71.27 | 71.27 | 71.27 | 71.27 | 71.27 | 71.27 | 71.27 | 71.27 |
| FII | 3.32 | 3.36 | 3.41 | 3.27 | 3.07 | 2.86 | 3.03 | 3.01 | 3.04 | 3.11 |
| DII | 9.33 | 9.55 | 9.99 | 10.54 | 10.55 | 9.95 | 9.88 | 9.87 | 9.74 | 9.67 |
| Public | 16.08 | 15.83 | 15.33 | 14.92 | 15.12 | 15.93 | 15.82 | 15.85 | 15.95 | 15.95 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 17.74 | 17.74 | 17.74 | 17.74 | 17.74 | 17.74 | 17.74 | 17.74 | 17.74 | 17.74 |
| FII | 0.83 | 0.84 | 0.85 | 0.81 | 0.76 | 0.71 | 0.75 | 0.75 | 0.76 | 0.77 |
| DII | 2.32 | 2.38 | 2.49 | 2.62 | 2.63 | 2.48 | 2.46 | 2.46 | 2.43 | 2.41 |
| Public | 4 | 3.94 | 3.82 | 3.71 | 3.76 | 3.96 | 3.94 | 3.95 | 3.97 | 3.97 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -3% | -1% | +3% | +5% |
| Operating Profit CAGR | +3% | +6% | -4% | +6% |
| PAT CAGR | +5% | +5% | -9% | +4% |
| Share Price CAGR | -36% | -32% | -25% | +2% |
| ROE Average | +8% | +9% | +10% | +17% |
| ROCE Average | +12% | +13% | +14% | +22% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 71.27 | 71.27 | 71.27 | 71.27 | 71.27 | 71.27 | 71.27 | 71.27 | 71.27 | 71.27 |
| FII | 3.32 | 3.36 | 3.41 | 3.27 | 3.07 | 2.86 | 3.03 | 3.01 | 3.04 | 3.11 |
| DII | 9.33 | 9.55 | 9.99 | 10.54 | 10.55 | 9.95 | 9.88 | 9.87 | 9.74 | 9.67 |
| Public | 16.08 | 15.83 | 15.33 | 14.92 | 15.12 | 15.93 | 15.82 | 15.85 | 15.95 | 15.95 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 17.74 | 17.74 | 17.74 | 17.74 | 17.74 | 17.74 | 17.74 | 17.74 | 17.74 | 17.74 |
| FII | 0.83 | 0.84 | 0.85 | 0.81 | 0.76 | 0.71 | 0.75 | 0.75 | 0.76 | 0.77 |
| DII | 2.32 | 2.38 | 2.49 | 2.62 | 2.63 | 2.48 | 2.46 | 2.46 | 2.43 | 2.41 |
| Public | 4 | 3.94 | 3.82 | 3.71 | 3.76 | 3.96 | 3.94 | 3.95 | 3.97 | 3.97 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 | 24.89 |
* 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.
Your relationship manager will connect with you shortly.