Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹147787 Cr.
Stock P/E
85.9
P/B
21.2
Current Price
₹4157.3
Book Value
₹ 196.5
Face Value
1
52W High
₹6259
52W Low
₹ 3276.1
Dividend Yield
0.14%

Trent Overview

Business

Trent Ltd., a Tata Group company, operates primarily in the retail sector in India. Its core business involves retailing fashion apparel, footwear, accessories, and home products, as well as groceries and general merchandise. The company generates revenue by selling these goods through its various store formats and online channels. Its business model focuses on both value and mid-to-premium segments, leveraging private labels and strategic joint ventures.

Revenue Mix

Trent operates through several distinct retail formats:

Westside: Its flagship chain of fashion retail stores, offering contemporary and exclusive fashion apparel, footwear, accessories, and home furnishings predominantly under its own private labels. This segment targets the mid-to-premium fashion market.

Zudio: A rapidly expanding value fashion format, offering trendy apparel and accessories at affordable price points. Zudio focuses on a fast-fashion model with quick inventory turns.

Star Bazaar: A hypermarket and supermarket chain (now largely rebranded as "Star Market" or "Star Daily"), operating in a joint venture with Tesco (now largely divested from Tesco, with Tata Group taking control of the grocery retail business), selling groceries, fresh produce, and general merchandise.

Joint Ventures: Trent also has joint ventures with Inditex SA to operate Zara stores and Massimo Dutti stores in India, offering international high-street fashion.

Industry

Trent operates in India's highly competitive and rapidly growing retail sector. The industry is characterized by a significant shift from unorganized to organized retail, driven by rising disposable incomes, urbanization, and changing consumer lifestyles. Trent is a key player in the organized fashion retail space, particularly with Westside establishing itself in the mid-to-premium segment and Zudio capturing a significant share in the value fashion segment. In grocery retail, Star Bazaar competes with other large format retailers like Reliance Retail, D-Mart, and More Retail. Its Tata Group affiliation provides a strong brand legacy and financial backing.

MOAT

Brand Strength: Westside and Zudio have established strong brand recognition and customer loyalty in their respective segments. Westside is known for quality and in-house designs, while Zudio is recognized for its trendy, affordable offerings.

Scale & Distribution: An expanding physical store network across India, combined with an increasing online presence, provides significant reach and distribution capabilities.

Operational Efficiency: Zudio's rapid growth and profitability demonstrate strong operational efficiency, including efficient supply chain management, quick design-to-shelf cycles, and lean store operations.

Private Label Focus: For Westside and Zudio, a high proportion of sales come from private labels, which typically offer higher margins and greater control over design and inventory compared to multi-brand retailing.

Tata Group Affiliation: Being part of the Tata Group lends credibility, trust, and potential for synergistic benefits across the group's ecosystem.

Growth Drivers

Store Expansion: Aggressive rollout of new Zudio and Westside stores across various cities, leveraging a hub-and-spoke model for Zudio.

Value Fashion Growth: The Zudio format is particularly well-positioned to capitalize on the increasing demand for affordable fashion among India's large youth population and aspirational middle class.

E-commerce & Omnichannel: Enhancing its online presence and integrating online and offline channels to cater to evolving consumer shopping habits.

Rising Disposable Incomes: India's growing economy and increasing consumer spending power are expected to fuel demand for both fashion and grocery retail.

Shift to Organized Retail: Continued migration of consumers from traditional unorganized markets to modern organized retail formats.

Risks

Intense Competition: Facing strong competition from established domestic players (e.g., Reliance Retail, Aditya Birla Fashion), international brands, and a growing e-commerce landscape.

Consumer Discretionary Spending: Economic slowdowns or inflation can impact consumer discretionary spending, particularly affecting fashion and general merchandise sales.

Fashion Trend Volatility: The fast-changing nature of fashion trends requires constant adaptation; misjudgment can lead to inventory write-downs.

Supply Chain Disruptions: Global and domestic supply chain issues, raw material price fluctuations, and logistics challenges can impact costs and timely product availability.

Real Estate Costs: High costs associated with acquiring prime retail space for expansion can impact profitability.

Execution Risk: Rapid store expansion requires robust operational execution, and any missteps could impact profitability and brand reputation.

Management & Ownership

Trent Ltd. is promoted by the Tata Group, with Tata Sons holding a significant stake, ensuring strong institutional backing and governance. The management team, under the guidance of the Tata Group, has demonstrated a strategic focus on profitable growth, particularly through the rapid and efficient expansion of the Zudio format and strengthening the Westside brand. They emphasize private labels and operational excellence.

Outlook

Trent is well-positioned to capitalize on India's retail growth story, driven by its strong brand portfolio, particularly the rapid and profitable expansion of Zudio. The bull case hinges on continued aggressive store rollouts, effective management of supply chains, successful navigation of consumer trends, and leveraging the Tata ecosystem for synergies. Its focus on private labels offers a higher margin profile. However, the bear case involves intense competition eroding margins, potential saturation in certain retail segments, challenges in maintaining execution quality during rapid expansion, and broader economic headwinds impacting consumer discretionary spending. The ability to consistently deliver unique value propositions and maintain operational efficiency across its diverse formats will be crucial for sustained success.

Trent Share Price

Live · BSE / NSE · Inception: 1952
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Trent 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 3467 3298 4104 4157 4657 4217 4883 4818 5345 5028
Other Income 80 77 45 45 54 74 41 28 19 28
Total Income 3547 3375 4150 4202 4710 4291 4924 4845 5364 5056
Total Expenditure 2838 2828 3491 3511 3809 3565 4036 4001 4264 4101
Operating Profit 709 547 659 691 901 726 888 845 1100 955
Interest 99 33 32 33 37 38 40 42 43 44
Depreciation 165 213 181 197 245 272 293 325 367 377
Exceptional Income / Expenses 0 576 0 0 0 0 0 0 -26 0
Profit Before Tax 446 877 446 461 620 417 555 478 664 535
Provision for Tax 105 207 110 132 149 104 140 104 166 106
Profit After Tax 341 670 336 329 470 313 415 375 498 429
Adjustments 33 34 57 9 27 5 14 2 15 -29
Profit After Adjustments 374 704 393 339 497 318 430 377 513 400
Adjusted Earnings Per Share 10.5 19.8 11 9.5 14 8.9 12.1 10.6 14.4 11.3

Trent Profit & Loss

#(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 1589 1812 2157 2630 3486 2593 4498 8242 12375 17135 20074 20074
Other Income 57 61 44 41 149 202 175 261 289 219 115 116
Total Income 1647 1873 2202 2672 3635 2795 4673 8503 12664 17353 20190 20189
Total Expenditure 1486 1675 1943 2389 2929 2409 3904 7129 10404 14315 16337 16402
Operating Profit 160 198 259 282 706 386 769 1374 2260 3039 3853 3788
Interest 48 46 44 51 263 261 325 409 368 200 233 169
Depreciation 39 41 46 52 247 257 311 494 671 895 1361 1362
Exceptional Income / Expenses 11 -0 0 0 0 -1 -27 -3 576 0 -26 -26
Profit Before Tax 93 102 147 168 165 -205 111 552 1921 2030 2236 2232
Provision for Tax 35 43 60 74 59 -24 77 158 443 495 515 516
Profit After Tax 59 59 87 95 106 -181 35 394 1477 1534 1721 1717
Adjustments -4 26 -0 2 17 35 71 51 9 12 -2 2
Profit After Adjustments 55 85 87 97 123 -146 106 445 1487 1547 1720 1720
Adjusted Earnings Per Share 1.7 2.6 2.6 2.9 3.5 -4.1 3 12.5 41.8 43.5 48.4 48.4

Trent Balance Sheet

#(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 1464 1548 1595 1647 2388 2313 2364 2595 4068 5462 6985
Minority's Interest 10 1 1 -3 80 44 46 67 35 122 123
Borrowings 96 100 100 300 300 0 497 498 499 499 0
Other Non-Current Liabilities 10 27 33 42 2142 2500 4039 3671 965 1283 1305
Total Current Liabilities 574 547 606 574 487 751 653 1094 1541 2011 3211
Total Liabilities 2154 2222 2336 2559 5396 5609 7600 7925 7107 9376 11624
Fixed Assets 477 515 579 630 2710 3026 4659 4500 2423 3868 5489
Other Non-Current Assets 1169 1145 1126 1051 983 1180 1157 1048 1574 1834 2077
Total Current Assets 508 562 631 878 1697 1393 1777 2369 3097 3664 4058
Total Assets 2154 2222 2336 2559 5396 5609 7600 7925 7107 9376 11624

Trent Cash Flow

#(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 29 27 34 33 51 56 76 82 83 295 338
Cash Flow from Operating Activities 109 102 77 21 361 285 58 595 1349 1661 2668
Cash Flow from Investing Activities -98 -44 -4 -37 -816 16 56 -103 -508 -924 -1578
Cash Flow from Financing Activities -13 -51 -74 37 452 -283 -108 -491 -629 -694 -1148
Net Cash Inflow / Outflow -2 7 -1 21 -2 18 6 1 211 44 -58
Closing Cash & Cash Equivalent 27 34 33 54 56 76 82 83 295 338 281

Trent Ratios

# 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) 1.65 2.55 2.62 2.92 3.46 -4.11 2.98 12.51 41.82 43.51 48.37
CEPS(Rs) 2.93 3.01 3.99 4.41 9.94 2.14 9.72 24.96 60.44 68.34 86.71
DPS(Rs) 0.9 1 1.15 1.3 1 0.6 1.7 2.2 3.2 5 6
Book NAV/Share(Rs) 44.07 46.58 48.01 49.55 67.17 65.06 66.5 73.01 114.42 153.64 196.47
Core EBITDA Margin(%) 6.11 7.13 9.14 8.4 14.69 6.5 12.14 12.47 14.78 15.32 17.48
EBIT Margin(%) 8.37 7.64 8.12 7.64 11.3 1.98 8.91 10.76 17.16 12.12 11.55
Pre Tax Margin(%) 5.53 5.28 6.25 5.87 4.35 -7.23 2.27 6.18 14.41 11.03 10.46
PAT Margin (%) 3.48 3.04 3.71 3.31 2.8 -6.4 0.71 4.41 11.08 8.34 8.05
Cash Profit Margin (%) 5.76 5.19 5.65 5.11 9.32 2.69 7.06 9.94 16.11 13.2 14.42
ROA(%) 2.69 2.68 3.82 3.88 2.66 -3.29 0.52 5.07 19.66 18.62 16.39
ROE(%) 4.06 3.9 5.54 5.85 5.25 -7.71 1.48 15.87 44.35 32.2 27.66
ROCE(%) 7.94 7.74 9.7 10.62 17.74 2.11 15.93 32.28 59.75 42.36 36.73
Receivable days 3.32 1.79 1.63 2.01 1.62 2.44 1.46 1.08 1.59 1.44 0.97
Inventory Days 65.92 55.35 50.56 53.54 53.21 66.79 48.35 45.56 40.29 35.98 36.99
Payable days 88.88 69.37 66.74 63.1 52.63 68.08 47.99 33.57 33.15 32.06 34.65
PER(x) 95.92 104.03 132.26 123.33 138.67 0 428.77 109.94 94.41 122.07 68.11
Price/Book(x) 3.6 5.7 7.21 7.26 7.13 11.55 19.19 18.83 34.51 34.57 16.77
Dividend Yield(%) 0.57 0.38 0.33 0.36 0.21 0.08 0.13 0.16 0.08 0.09 0.18
EV/Net Sales(x) 3.55 5.07 5.5 4.71 4.96 10.39 10.18 5.98 11.36 11.03 5.85
EV/Core EBITDA(x) 35.21 46.39 45.87 43.9 24.47 69.84 59.53 35.87 62.2 62.19 30.46
Net Sales Growth(%) -30.42 14.04 19.04 21.91 32.53 -25.62 73.47 83.24 50.15 38.46 17.16
EBIT Growth(%) -36.31 4.4 29.32 15.04 95.52 -86.93 679.1 120.4 138.12 -2.56 10.73
PAT Growth(%) -54.72 0.09 48.38 8.96 11.75 -270.91 119.1 1037.66 275.34 3.85 12.18
EPS Growth(%) -57.51 54.43 2.49 11.49 18.44 -218.98 172.4 320.14 234.39 4.03 11.18
Debt/Equity(x) 0.27 0.25 0.25 0.3 0.13 0.13 0.21 0.19 0.12 0.09 0.07
Current Ratio(x) 0.89 1.03 1.04 1.53 3.48 1.85 2.72 2.17 2.01 1.82 1.26
Quick Ratio(x) 0.4 0.47 0.47 0.66 2.24 1.28 1.39 0.92 0.98 0.81 0.55
Interest Cover(x) 2.96 3.23 4.35 4.33 1.63 0.21 1.34 2.35 6.22 11.14 10.61
Total Debt/Mcap(x) 0.08 0.04 0.03 0.04 0.02 0.01 0.01 0.01 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +17% +35% +51% +29%
Operating Profit CAGR +27% +41% +58% +37%
PAT CAGR +12% +63% +40%
Share Price CAGR -26% +39% +38% +38%
ROE Average +28% +35% +24% +13%
ROCE Average +37% +46% +37% +22%

Trent Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 37.01 %
FII 15.59 %
DII (MF + Insurance) 22.37 %
Public (retail) 62.99 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 37.0137.0137.0137.0137.0137.0137.0137.0137.0137.01
FII 21.3822.2723.3423.6121.6819.6618.3916.8215.6215.59
DII 19.3518.4317.7116.415.317.2418.5419.9921.5122.37
Public 62.9962.9962.9962.9962.9962.9962.9962.9962.9962.99
Others 0000000000
Total 100100100100100100100100100100

Trent Peer Comparison

Retailing Edit Columns

Trent Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Trent Pros & Cons

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 35%
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 37.01%.
  • Debtor days have increased from 32.06 to 34.65days.
  • Stock is trading at 21.2 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