Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹3697 Cr.
Stock P/E
-210.7
P/B
15.2
Current Price
₹583.9
Book Value
₹ 38.5
Face Value
2
52W High
—
52W Low
—
Dividend Yield
0%

TCNS Clothing Co. Overview

Business

TCNS Clothing Co. Ltd. is a leading Indian apparel company primarily engaged in the design, manufacturing, marketing, and sale of women's wear. Its core business model revolves around offering contemporary ethnic, traditional ethnic, and fusion wear under various well-known brands. The company operates through a multi-channel distribution strategy, including Exclusive Brand Outlets (EBOs), presence in Large Format Stores (LFS), Multi-Brand Outlets (MBOs), and online platforms (its own websites and e-commerce marketplaces). It makes money by selling its apparel products directly to consumers through its retail network and indirectly through wholesale channels to other retailers. In late 2023, TCNS expanded its portfolio by acquiring the men's wear brand Mufti, diversifying into the men's casual wear segment.

Revenue Mix

The company's primary revenue has historically been generated from its women's wear brands. The key brands include:

W: Contemporary ethnic wear, catering to modern Indian women seeking stylish and comfortable fusion wear.

Aurelia: Traditional ethnic wear, offering a range of kurtas, kurtis, dresses, and other Indian attire.

Wishful: Premium occasion wear, focusing on more elaborate and festive ethnic garments.

Elleven: Value-conscious everyday ethnic wear, aimed at a broader market segment.

Mufti: (Acquired in late 2023) Men's casual wear, offering unique denim, shirts, and t-shirts.

While specific revenue contributions per brand are not always publicly disaggregated, W and Aurelia have historically been the largest contributors to its women's wear segment. The acquisition of Mufti signifies a strategic diversification into the men's wear market, which will contribute to future revenue mix.

Industry

TCNS operates in the highly competitive and fragmented Indian apparel retail industry, specifically targeting the women's ethnic and fusion wear segment, and now entering men's casual wear. This industry is characterized by a mix of unorganized players, organized domestic brands, and a growing presence of international brands. TCNS is one of the largest and most established organized players in the women's ethnic wear segment in India. Its positioning is built on strong brand recall, extensive multi-channel distribution, and a focus on design and contemporary fashion within the ethnic wear space. It competes with other organized ethnic wear brands like Manyavar (Vedant Fashions), Biba, Lifestyle, and various departmental store private labels, as well as numerous regional and online-only brands.

MOAT

TCNS possesses several competitive advantages:

Brand Equity: Strong and well-recognized brands like 'W' and 'Aurelia' have built significant consumer trust and recall, making them preferred choices for many Indian women.

Extensive Distribution Network: A wide multi-channel presence across EBOs, LFS, MBOs, and online platforms provides broad market reach and visibility.

Design & Product Development Capabilities: The company's ability to consistently introduce relevant and trendy designs in line with evolving fashion tastes helps maintain market relevance.

Supply Chain Management: An established and relatively efficient supply chain supports timely product delivery and inventory management.

First-mover Advantage (Organized Segment): Being among the early organized players in women's ethnic wear has allowed it to build scale and brand loyalty over time.

Growth Drivers

Increasing Disposable Income & Urbanization: Rising incomes and a growing urban population are driving higher discretionary spending on apparel.

Shift from Unorganized to Organized Retail: Consumers are increasingly preferring branded and organized retail formats, benefiting established players like TCNS.

Expansion in Tier 2/3 Cities: Untapped potential in smaller cities and towns offers significant scope for store expansion and market penetration.

Omni-channel Strategy: Integration of online and offline channels to provide a seamless shopping experience and cater to evolving consumer preferences.

Diversification into Men's Wear (Mufti Acquisition): Entry into the men's casual wear segment opens up a new, large market opportunity and reduces dependence on women's wear.

Favorable Demographics: India's young population and increasing fashion consciousness are tailwinds for the apparel industry.

Risks

Intense Competition: The Indian apparel market is highly competitive with numerous local, national, and international brands, along with unorganized players.

Fashion Volatility & Inventory Risk: Rapid changes in fashion trends can lead to inventory obsolescence and markdown risks if not managed effectively.

Economic Downturn: Apparel is a discretionary expense; an economic slowdown can negatively impact consumer spending and sales.

Supply Chain Disruptions: Reliance on external manufacturers and a complex supply chain makes it vulnerable to disruptions, cost fluctuations, and quality issues.

E-commerce Challenges: Intense competition in the online space, pricing pressure, and logistical complexities.

Brand Dilution: Rapid expansion or unsuccessful product lines could potentially dilute brand equity.

Integration Risk for Mufti Acquisition: Successful integration and leveraging of the Mufti brand will be crucial; failure to do so could impact performance.

Management & Ownership

TCNS Clothing Co. Ltd. was founded by O.S. Pasricha and A.S. Pasricha, who continue to be part of the promoter group. The company is publicly listed, with a significant portion of ownership held by the promoter group, demonstrating their continued commitment. It operates with a professional management team overseeing day-to-day operations, strategic direction, and growth initiatives. The board typically includes a mix of executive and independent directors.

Outlook

TCNS Clothing Co. Ltd. faces a dynamic but opportunity-rich market. The long-term outlook for the Indian apparel market remains positive, driven by favorable demographics, rising incomes, and the ongoing shift towards organized retail. TCNS, with its strong brand portfolio, extensive distribution, and design capabilities, is well-positioned to capitalize on these trends, especially with its focused omni-channel approach and expansion into Tier 2/3 cities. The strategic acquisition of Mufti provides a significant diversification into the men's wear segment, offering a new growth avenue. However, the company operates in a highly competitive environment susceptible to fast-changing fashion trends and economic fluctuations. Effective inventory management, continuous innovation in design, successful integration of the Mufti brand, and efficient execution of its omni-channel strategy will be crucial determinants of its sustained growth and profitability. The ability to navigate intense competition and manage supply chain complexities will be key to converting opportunities into sustained market leadership.

TCNS Clothing Co. Share Price

Live · BSE / NSE · Inception: 1997
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

TCNS Clothing Co. Quarterly Results

#(Fig in Cr.) Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
Net Sales 234 276 351 306 269 244 226 278 211 206
Other Income 12 7 2 4 4 5 2 2 4 4
Total Income 247 283 352 310 272 249 227 280 216 210
Total Expenditure 215 245 304 266 260 254 353 288 249 246
Operating Profit 32 38 48 44 12 -6 -125 -8 -33 -36
Interest 11 10 11 13 18 14 19 18 20 16
Depreciation 29 26 27 29 39 29 33 31 31 27
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -8 3 10 1 -45 -49 -177 -57 -84 -80
Provision for Tax -2 0 2 0 -16 -12 -41 -5 -21 -20
Profit After Tax -6 2 8 1 -28 -37 -136 -52 -64 -60
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -6 2 8 1 -28 -37 -136 -52 -64 -60
Adjusted Earnings Per Share -0.9 0.4 1.2 0.1 -4.6 -5.9 -21.6 -8.2 -10.1 -9.4

TCNS Clothing Co. Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 128 170 301 485 701 997 1148 1149 636 896 1202 921
Other Income 1 1 1 2 2 7 8 21 49 35 16 12
Total Income 129 170 302 487 703 1004 1155 1170 685 931 1218 933
Total Expenditure 113 148 250 489 625 842 971 962 633 806 1076 1136
Operating Profit 16 22 52 -2 78 162 184 207 51 124 142 -202
Interest 5 5 5 3 2 1 1 38 36 37 52 73
Depreciation 3 4 6 9 13 17 22 103 92 94 121 122
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 8 13 41 -14 62 145 162 66 -77 -7 -31 -398
Provision for Tax 3 5 15 28 47 47 30 -3 -21 -1 -14 -87
Profit After Tax 5 9 26 -41 16 98 131 69 -56 -6 -18 -312
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 5 9 26 -41 16 98 131 69 -56 -6 -18 -312
Adjusted Earnings Per Share 1 1.9 5.7 -9 2.8 17.4 21.4 11.3 -9.2 -0.9 -2.8 -49.3

TCNS Clothing Co. Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 75 83 110 48 282 407 619 660 612 620 612
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 2 2 6 8 0 24 0 0 0 0 0
Other Non-Current Liabilities 2 2 1 -8 39 41 39 343 333 376 448
Total Current Liabilities 59 74 104 275 136 199 230 296 213 307 428
Total Liabilities 137 162 222 323 457 671 888 1299 1159 1303 1488
Fixed Assets 9 12 21 39 47 52 59 352 301 403 520
Other Non-Current Assets 11 16 24 32 97 108 113 157 165 137 130
Total Current Assets 118 134 177 252 313 512 716 790 692 763 839
Total Assets 137 162 222 323 457 671 888 1299 1159 1303 1488

TCNS Clothing Co. Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 2 2 1 1 3 2 37 22 53 15 10
Cash Flow from Operating Activities 5 8 14 34 25 41 90 131 113 104 -0
Cash Flow from Investing Activities -4 -8 -14 -28 -27 -28 -143 -3 -56 2 109
Cash Flow from Financing Activities -0 -1 1 -5 1 21 38 -97 -96 -109 -96
Net Cash Inflow / Outflow 1 -2 0 2 -1 35 -15 31 -38 -4 12
Closing Cash & Cash Equivalent 2 1 1 3 2 37 22 53 15 10 23

TCNS Clothing Co. Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 1.04 1.91 5.73 -9.05 2.84 17.4 21.43 11.29 -9.16 -0.93 -2.84
CEPS(Rs) 1.71 2.78 7.09 -7.11 5.25 20.36 25.05 28.07 5.78 14.39 16.73
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 16.03 17.92 23.8 10.54 31.87 52.42 92.9 98.29 89.55 89.31 87.16
Core EBITDA Margin(%) 11.38 12.67 16.98 -0.8 10.73 14.38 14.3 14.79 0.36 9.65 9.84
EBIT Margin(%) 9.61 10.72 15.23 -2.2 9.12 13.46 13.11 8.28 -5.9 3.23 1.63
Pre Tax Margin(%) 5.8 7.83 13.61 -2.81 8.77 13.4 13.07 5.25 -11.22 -0.78 -2.45
PAT Margin (%) 3.57 5.16 8.73 -8.54 2.22 9.08 10.63 5.51 -8.22 -0.62 -1.37
Cash Profit Margin (%) 5.9 7.51 10.8 -6.71 4.11 10.62 12.43 13.7 5.18 9.55 8.09
ROA(%) 3.65 5.87 13.69 -15.23 4.05 17.39 16.86 6.35 -4.59 -0.47 -1.26
ROE(%) 6.62 11.24 27.46 -52.69 14 41.5 30.38 11.83 -9.76 -1.04 -3.22
ROCE(%) 12.63 16.3 34.23 -9.03 34.36 40.28 30.87 16.3 -6.34 4.84 3.27
Receivable days 138.32 124.73 76.55 48.57 42.06 43.36 49.86 51.63 90.61 66.56 61.76
Inventory Days 141.71 118.64 90.02 84.98 85 70.58 73.51 87.56 161.89 125.59 122.24
Payable days 191.35 89.15 27.35 162.74 260.44 119.25 107.39 107.64 143.03 154.89 196.63
PER(x) 0 0 0 0 0 0 38.19 30.11 0 0 0
Price/Book(x) 0 0 0 0 0 0 8.81 3.46 5.67 8.55 4.83
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.25 0.22 0.14 0.08 0.01 -0.01 4.35 1.77 4.9 5.24 2.18
EV/Core EBITDA(x) 2.05 1.69 0.83 -20.4 0.09 -0.08 27.11 9.82 60.55 37.75 18.46
Net Sales Growth(%) 1.46 32.1 77.46 61.28 44.41 42.25 15.13 0.06 -44.67 40.99 34.1
EBIT Growth(%) -3.65 41.86 152.13 -123.33 706.33 124.44 11.44 -35.7 -138.83 173.98 -30.53
PAT Growth(%) -48.88 83.98 200.35 -257.89 138.07 520.99 33.98 -47.19 -181.23 89.84 -206.28
EPS Growth(%) -48.88 83.98 200.35 -257.89 131.4 512.72 23.16 -47.32 -181.16 89.85 -205.74
Debt/Equity(x) 0.41 0.41 0.36 0.79 0.05 0.08 0 0 0.01 0 0.07
Current Ratio(x) 2.01 1.8 1.7 0.92 2.31 2.58 3.11 2.67 3.25 2.48 1.96
Quick Ratio(x) 1.14 1 0.84 0.42 0.88 1.45 1.92 1.55 1.94 1.31 0.8
Interest Cover(x) 2.53 3.71 9.39 -3.63 26.27 216.84 315.44 2.73 -1.11 0.81 0.4
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0 0.02

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +34% +2% +4% +25%
Operating Profit CAGR +15% -12% -3% +24%
PAT CAGR — 0% 0% 0%
Share Price CAGR +15% +14% -4% —
ROE Average -3% -5% +6% +7%
ROCE Average +3% +1% +10% +16%

TCNS Clothing Co. Shareholding Pattern

Latest · Jun 2024
100% held
Promoters 52.01 %
FII 4.46 %
DII (MF + Insurance) 2.14 %
Public (retail) 41.39 %
# Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
Promoter 32.2632.2532.2532.2132.231.4761.0552.0652.0152.01
FII 17.0116.716.8216.8516.6812.25.325.034.574.46
DII 7.237.155.024.53.664.952.531.751.752.14
Public 43.543.8945.9146.4547.4651.3831.141.1541.6741.39
Others 0000000000
Total 100100100100100100100100100100

TCNS Clothing Co. Peer Comparison

TCNS Clothing Co. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

TCNS Clothing Co. Pros & Cons

Pros

  • Company is almost debt free.

Cons

  • Company has a low return on equity of -5% over the last 3 years.
  • Debtor days have increased from 154.89 to 196.63days.
  • Stock is trading at 15.2 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