Retailing · Founded 1952 · www.trentlimited.com · BSE 500251 · NSE TRENT LTD. · ISIN INE849A01020
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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% | 0% | 40% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -26% | 39% | 38% | 38% |
| ROE Average | 28% | 35% | 24% | 13% |
| ROCE Average | 37% | 46% | 37% | 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 | 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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 37.01 | 37.01 | 37.01 | 37.01 | 37.01 | 37.01 | 37.01 | 37.01 | 37.01 | 37.01 |
| FII | 21.38 | 22.27 | 23.34 | 23.61 | 21.68 | 19.66 | 18.39 | 16.82 | 15.62 | 15.59 |
| DII | 19.35 | 18.43 | 17.71 | 16.4 | 15.3 | 17.24 | 18.54 | 19.99 | 21.51 | 22.37 |
| Public | 22.26 | 22.29 | 21.95 | 22.99 | 26.02 | 26.09 | 26.06 | 26.19 | 25.87 | 25.03 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 13.16 | 13.16 | 13.16 | 13.16 | 13.16 | 13.16 | 13.16 | 13.16 | 13.16 | 13.16 |
| FII | 7.6 | 7.92 | 8.3 | 8.39 | 7.71 | 6.99 | 6.54 | 5.98 | 5.55 | 5.54 |
| DII | 6.88 | 6.55 | 6.3 | 5.83 | 5.44 | 6.13 | 6.59 | 7.1 | 7.64 | 7.95 |
| Public | 7.91 | 7.92 | 7.8 | 8.17 | 9.25 | 9.28 | 9.27 | 9.31 | 9.2 | 8.9 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 35.55 | 35.55 | 35.55 | 35.55 | 35.55 | 35.55 | 35.55 | 35.55 | 35.55 | 35.55 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 37.01 | 37.01 | 37.01 | 37.01 | 37.01 | 37.01 | 37.01 | 37.01 | 37.01 | 37.01 |
| FII | 21.38 | 22.27 | 23.34 | 23.61 | 21.68 | 19.66 | 18.39 | 16.82 | 15.62 | 15.59 |
| DII | 19.35 | 18.43 | 17.71 | 16.4 | 15.3 | 17.24 | 18.54 | 19.99 | 21.51 | 22.37 |
| Public | 62.99 | 62.99 | 62.99 | 62.99 | 62.99 | 62.99 | 62.99 | 62.99 | 62.99 | 62.99 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 13.16 | 13.16 | 13.16 | 13.16 | 13.16 | 13.16 | 13.16 | 13.16 | 13.16 | 13.16 |
| FII | 7.6 | 7.92 | 8.3 | 8.39 | 7.71 | 6.99 | 6.54 | 5.98 | 5.55 | 5.54 |
| DII | 6.88 | 6.55 | 6.3 | 5.83 | 5.44 | 6.13 | 6.59 | 7.1 | 7.64 | 7.95 |
| Public | 22.39 | 22.39 | 22.39 | 22.39 | 22.39 | 22.39 | 22.39 | 22.39 | 22.39 | 22.39 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 35.55 | 35.55 | 35.55 | 35.55 | 35.55 | 35.55 | 35.55 | 35.55 | 35.55 | 35.55 |
* 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.