Textile · Founded 1997 · www.wforwoman.com · BSE 541700 · NSE TCNSBRANDS · ISIN INE778U01029
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 34% | 2% | 4% | 25% |
| Operating Profit CAGR | 15% | -12% | -3% | 24% |
| PAT CAGR | 0% | NAN% | NAN% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 15% | 14% | -4% | NA% |
| ROE Average | -3% | -5% | 6% | 7% |
| ROCE Average | 3% | 1% | 10% | 16% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 32.26 | 32.25 | 32.25 | 32.21 | 32.2 | 31.47 | 61.05 | 52.06 | 52.01 | 52.01 |
| FII | 17.01 | 16.7 | 16.82 | 16.85 | 16.68 | 12.2 | 5.32 | 5.03 | 4.57 | 4.46 |
| DII | 7.23 | 7.15 | 5.02 | 4.5 | 3.66 | 4.95 | 2.53 | 1.75 | 1.75 | 2.14 |
| Public | 43.5 | 43.89 | 45.91 | 46.45 | 47.46 | 51.38 | 31.1 | 41.15 | 41.67 | 41.39 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 3.86 | 3.29 | 3.29 | 3.29 |
| FII | 1.05 | 1.03 | 1.04 | 1.04 | 1.03 | 0.77 | 0.34 | 0.32 | 0.29 | 0.28 |
| DII | 0.45 | 0.44 | 0.31 | 0.28 | 0.23 | 0.31 | 0.16 | 0.11 | 0.11 | 0.14 |
| Public | 2.68 | 2.71 | 2.83 | 2.87 | 2.93 | 3.25 | 1.97 | 2.6 | 2.64 | 2.62 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.16 | 6.16 | 6.16 | 6.17 | 6.17 | 6.32 | 6.32 | 6.32 | 6.33 | 6.33 |
| # | 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% |
| # | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 32.26 | 32.25 | 32.25 | 32.21 | 32.2 | 31.47 | 61.05 | 52.06 | 52.01 | 52.01 |
| FII | 17.01 | 16.7 | 16.82 | 16.85 | 16.68 | 12.2 | 5.32 | 5.03 | 4.57 | 4.46 |
| DII | 7.23 | 7.15 | 5.02 | 4.5 | 3.66 | 4.95 | 2.53 | 1.75 | 1.75 | 2.14 |
| Public | 43.5 | 43.89 | 45.91 | 46.45 | 47.46 | 51.38 | 31.1 | 41.15 | 41.67 | 41.39 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 1.99 | 3.86 | 3.29 | 3.29 | 3.29 |
| FII | 1.05 | 1.03 | 1.04 | 1.04 | 1.03 | 0.77 | 0.34 | 0.32 | 0.29 | 0.28 |
| DII | 0.45 | 0.44 | 0.31 | 0.28 | 0.23 | 0.31 | 0.16 | 0.11 | 0.11 | 0.14 |
| Public | 2.68 | 2.71 | 2.83 | 2.87 | 2.93 | 3.25 | 1.97 | 2.6 | 2.64 | 2.62 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.16 | 6.16 | 6.16 | 6.17 | 6.17 | 6.32 | 6.32 | 6.32 | 6.33 | 6.33 |
* 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.