Nifty
:
22331.40
Sensex
:
71947.55
-488.20 (-2.14%)
-1635.67 (-2.22%)
Nifty
Sensex
:
:
22331.40
71947.55
-488.20 (-2.14%)
-1635.67 (-2.22%)

Metro Brands Ltd.

Retailing

Rating :
60/99

BSE: 543426 | NSE: METROBRAND

NSE BSE
896.10
30-Mar-2026
  • Open
  • High
  • Low
  • Previous Close
  •  893.2
  •  904.3
  •  883
  •  910.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  50358
  •  44967546
  •  1340.4
  •  883

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 24,327.52
  • 62.49
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 24,218.67
  • 2.24%
  • 12.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.83%
  • 0.06%
  • 16.56%
  • FII
  • DII
  • Others
  • 3.81%
  • 7.39%
  • 0.35%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.06
  • 25.67
  • 5.64

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.20
  • 34.41
  • 2.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.23
  • 38.50
  • -0.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 84.32
  • 84.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 15.86
  • 17.30

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 40.29
  • 38.94

Earnings Forecasts:

(Updated: 28-03-2026)
Description
2024
2025
2026
2027
Adj EPS
12.89
14.87
18.15
21.71
P/E Ratio
69.52
60.26
49.37
41.28
Revenue
2507.39
2822.66
3290.28
3808.55
EBITDA
757.44
858.21
1016.26
1186.32
Net Income
350.61
404.46
493.56
590.45
ROA
10.49
11.21
12.94
13.55
P/B Ratio
14.27
12.45
10.77
9.29
ROE
19.63
22.31
23.49
24.2
FCFF
659.46
527.59
603.93
716.98
FCFF Yield
2.51
2.01
2.3
2.73
Net Debt
596.67
-861.71
-930.7
-1198.48
BVPS
62.78
71.99
83.18
96.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
811.27
703.09
15.39%
651.14
585.45
11.22%
628.24
576.08
9.05%
642.77
582.98
10.26%
Expenses
546.34
478.05
14.29%
480.42
430.63
11.56%
434.34
395.71
9.76%
445.56
424.35
5.00%
EBITDA
264.93
225.04
17.73%
170.72
154.82
10.27%
193.90
180.37
7.50%
197.21
158.63
24.32%
EBIDTM
32.66%
32.01%
26.22%
26.44%
30.86%
31.31%
30.68%
27.21%
Other Income
16.11
23.20
-30.56%
28.18
23.36
20.63%
28.58
23.37
22.29%
23.06
24.35
-5.30%
Interest
28.81
23.47
22.75%
29.44
21.82
34.92%
23.68
20.78
13.96%
24.39
20.31
20.09%
Depreciation
79.94
65.50
22.05%
78.40
62.42
25.60%
68.84
60.01
14.71%
70.10
59.07
18.67%
PBT
172.29
159.27
8.17%
91.06
93.94
-3.07%
129.96
122.95
5.70%
125.78
103.60
21.41%
Tax
42.34
64.88
-34.74%
22.14
22.48
-1.51%
32.02
30.88
3.69%
30.87
-50.79
-
PAT
129.95
94.39
37.67%
68.92
71.46
-3.55%
97.94
92.07
6.38%
94.91
154.39
-38.53%
PATM
16.02%
13.43%
10.58%
12.21%
15.59%
15.98%
14.77%
26.48%
EPS
4.71
3.48
35.34%
2.49
2.56
-2.73%
3.62
3.37
7.42%
3.48
5.71
-39.05%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
2,733.42
2,507.39
2,356.70
2,127.10
1,342.93
800.03
1,285.16
1,217.07
1,074.86
907.43
803.09
Net Sales Growth
11.68%
6.39%
10.79%
58.39%
67.86%
-37.75%
5.59%
13.23%
18.45%
12.99%
 
Cost Of Goods Sold
1,152.18
1,060.86
987.52
891.96
565.90
360.48
570.66
548.73
475.88
436.53
390.22
Gross Profit
1,581.24
1,446.53
1,369.18
1,235.14
777.03
439.55
714.50
668.33
598.98
470.89
412.88
GP Margin
57.85%
57.69%
58.10%
58.07%
57.86%
54.94%
55.60%
54.91%
55.73%
51.89%
51.41%
Total Expenditure
1,906.66
1,749.95
1,657.12
1,448.35
933.77
627.34
932.32
972.81
848.94
752.68
660.76
Power & Fuel Cost
-
40.95
34.23
26.88
19.61
14.68
20.17
18.55
16.93
16.73
16.25
% Of Sales
-
1.63%
1.45%
1.26%
1.46%
1.83%
1.57%
1.52%
1.58%
1.84%
2.02%
Employee Cost
-
245.00
227.95
184.35
121.24
102.60
126.76
112.14
97.47
81.84
69.49
% Of Sales
-
9.77%
9.67%
8.67%
9.03%
12.82%
9.86%
9.21%
9.07%
9.02%
8.65%
Manufacturing Exp.
-
64.39
56.93
46.70
29.39
23.09
31.90
8.67
7.14
18.21
15.81
% Of Sales
-
2.57%
2.42%
2.20%
2.19%
2.89%
2.48%
0.71%
0.66%
2.01%
1.97%
General & Admin Exp.
-
93.72
105.83
90.62
55.93
33.07
52.02
120.81
103.94
86.92
74.73
% Of Sales
-
3.74%
4.49%
4.26%
4.16%
4.13%
4.05%
9.93%
9.67%
9.58%
9.31%
Selling & Distn. Exp.
-
217.54
213.09
184.38
124.31
78.31
115.12
132.82
118.06
101.88
87.91
% Of Sales
-
8.68%
9.04%
8.67%
9.26%
9.79%
8.96%
10.91%
10.98%
11.23%
10.95%
Miscellaneous Exp.
-
27.49
31.57
23.46
17.38
15.12
15.68
31.08
29.52
10.56
87.91
% Of Sales
-
1.10%
1.34%
1.10%
1.29%
1.89%
1.22%
2.55%
2.75%
1.16%
0.79%
EBITDA
826.76
757.44
699.58
678.75
409.16
172.69
352.84
244.26
225.92
154.75
142.33
EBITDA Margin
30.25%
30.21%
29.68%
31.91%
30.47%
21.59%
27.45%
20.07%
21.02%
17.05%
17.72%
Other Income
95.93
92.99
70.82
54.41
58.64
78.48
25.91
17.35
8.91
9.99
4.57
Interest
106.32
90.46
78.89
63.06
50.43
44.81
39.73
0.61
0.41
0.43
0.71
Depreciation
297.28
258.03
229.13
181.01
134.24
121.84
120.61
22.60
19.52
15.89
13.01
PBT
519.09
501.94
462.38
489.09
283.14
84.51
218.42
238.40
214.90
148.41
133.19
Tax
127.37
149.11
49.93
125.74
70.19
19.29
58.69
80.52
73.05
50.64
45.77
Tax Rate
24.54%
29.71%
10.80%
25.71%
24.79%
22.83%
26.87%
33.78%
33.99%
34.12%
34.36%
PAT
391.72
350.61
412.51
359.41
210.34
68.80
155.88
152.98
138.56
94.70
84.93
PAT before Minority Interest
387.53
354.46
415.47
363.35
212.95
65.22
159.73
157.88
141.85
97.77
87.41
Minority Interest
-4.19
-3.85
-2.96
-3.94
-2.61
3.58
-3.85
-4.90
-3.29
-3.07
-2.48
PAT Margin
14.33%
13.98%
17.50%
16.90%
15.66%
8.60%
12.13%
12.57%
12.89%
10.44%
10.58%
PAT Growth
-4.99%
-15.01%
14.77%
70.87%
205.73%
-55.86%
1.90%
10.41%
46.31%
11.50%
 
EPS
14.38
12.87
15.14
13.19
7.72
2.53
5.72
5.62
5.09
3.48
3.12

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,709.11
1,863.72
1,547.72
1,264.69
827.57
807.29
686.90
577.14
467.89
396.03
Share Capital
136.12
135.96
135.87
135.75
132.77
132.77
132.77
14.73
14.73
14.73
Total Reserves
1,547.64
1,707.33
1,401.04
1,125.65
694.81
674.49
554.11
562.24
452.99
381.14
Non-Current Liabilities
1,021.32
917.35
812.42
576.52
472.62
446.20
6.39
2.68
6.71
3.64
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.04
0.00
0.01
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.82
0.72
1.11
0.63
0.63
0.56
0.58
0.37
0.33
0.23
Current Liabilities
541.18
505.98
514.92
418.88
322.62
328.08
233.17
177.50
157.57
108.05
Trade Payables
225.81
257.04
294.70
211.36
204.65
201.46
192.82
141.12
107.73
87.34
Other Current Liabilities
305.19
239.06
208.33
194.73
111.39
112.61
26.24
23.07
45.46
14.07
Short Term Borrowings
0.00
0.00
1.52
0.00
1.41
11.52
9.86
5.95
2.90
2.99
Short Term Provisions
10.18
9.88
10.37
12.79
5.18
2.48
4.25
7.36
1.48
3.64
Total Liabilities
3,300.47
3,316.43
2,901.46
2,282.53
1,642.67
1,605.04
946.01
771.97
643.53
516.37
Net Block
1,601.98
1,482.30
1,302.10
847.77
723.58
708.04
222.77
184.61
171.31
134.52
Gross Block
2,474.65
2,141.24
1,790.43
1,276.50
1,039.37
979.79
315.30
261.01
232.18
185.26
Accumulated Depreciation
872.67
658.94
488.33
428.73
315.78
271.75
92.53
76.40
60.87
50.74
Non Current Assets
1,732.12
1,624.71
1,398.68
923.85
784.77
773.36
282.99
239.22
214.76
162.47
Capital Work in Progress
9.38
9.30
17.84
6.19
4.54
13.03
4.07
6.01
4.32
0.60
Non Current Investment
20.62
14.85
11.83
8.49
7.30
7.89
7.05
5.56
5.12
0.00
Long Term Loans & Adv.
98.78
82.48
65.81
49.88
40.69
42.74
49.03
42.97
33.82
27.03
Other Non Current Assets
1.36
35.78
1.10
11.52
8.66
1.65
0.07
0.07
0.20
0.33
Current Assets
1,568.35
1,691.63
1,502.78
1,355.31
857.90
831.68
663.02
532.75
428.77
353.90
Current Investments
529.41
735.10
465.79
392.55
392.37
340.46
202.77
178.95
90.58
76.40
Inventories
636.90
710.15
645.76
424.19
289.75
376.13
364.62
279.41
264.57
232.65
Sundry Debtors
91.20
75.67
105.27
48.38
50.55
70.13
51.93
39.36
30.30
23.03
Cash & Bank
101.00
112.26
198.50
396.46
87.92
10.88
12.09
15.45
25.03
6.50
Other Current Assets
209.84
13.22
13.27
25.81
37.30
34.07
31.62
19.58
18.30
15.33
Short Term Loans & Adv.
191.36
45.23
74.19
67.91
33.27
30.60
31.62
19.58
12.18
11.97
Net Current Assets
1,027.17
1,185.65
987.86
936.43
535.28
503.60
429.85
355.24
271.20
245.85
Total Assets
3,300.47
3,316.34
2,901.46
2,279.16
1,642.67
1,605.04
946.01
771.97
643.53
516.37

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
697.53
590.08
380.67
219.70
265.28
273.08
PBT
501.94
462.38
489.09
283.14
84.51
218.42
Adjustment
274.53
260.66
205.44
134.15
92.53
139.79
Changes in Working Capital
57.36
-48.95
-172.65
-126.13
108.60
-24.30
Cash after chg. in Working capital
833.83
674.09
521.88
291.16
285.63
333.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-136.30
-84.01
-141.21
-71.46
-20.36
-60.83
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
122.39
-251.32
-51.56
-300.93
-122.38
-162.62
Net Fixed Assets
-335.52
-349.93
-508.26
-239.52
-123.08
Net Investments
212.61
-269.24
-97.96
-0.18
-51.91
Others
245.30
367.85
554.66
-61.23
52.61
Cash from Financing Activity
-773.00
-322.67
-358.82
116.46
-127.08
-111.50
Net Cash Inflow / Outflow
46.92
16.09
-29.71
35.22
15.82
-1.03
Opening Cash & Equivalents
47.92
31.83
61.54
26.32
10.50
11.53
Closing Cash & Equivalent
94.84
47.92
31.83
61.54
26.32
10.49

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
61.85
67.79
56.56
46.46
31.17
60.80
186.20
149.43
360.53
268.77
ROA
10.71%
13.36%
14.02%
10.85%
4.02%
12.52%
21.40%
21.90%
26.74%
23.23%
ROE
20.10%
24.58%
25.97%
20.39%
7.98%
21.38%
30.18%
30.68%
38.79%
33.66%
ROCE
33.25%
31.90%
39.24%
31.86%
15.70%
34.06%
44.77%
44.34%
56.03%
49.34%
Fixed Asset Turnover
1.28
1.41
1.63
1.16
0.79
1.98
8.68
9.16
9.72
7.96
Receivable days
10.33
11.90
11.23
13.45
27.53
17.33
7.99
7.10
5.94
7.03
Inventory Days
83.39
89.19
78.23
97.02
151.89
105.19
76.43
76.61
78.89
95.19
Payable days
83.06
101.97
103.54
134.16
205.60
73.73
47.02
47.44
41.95
45.69
Cash Conversion Cycle
10.66
-0.87
-14.08
-23.69
-26.18
48.79
37.40
36.27
42.88
56.52
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.01
0.02
0.02
0.03
0.02
Interest Cover
6.57
6.90
8.76
6.61
2.89
6.50
134.72
134.53
234.89
251.05

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Metro Brands - Quarterly Results
    28th Jan 2026, 00:00 AM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.