Nifty
:
24175.65
Sensex
:
77264.51
84.80 (0.35%)
330.92 (0.43%)
Nifty
Sensex
:
:
24175.65
77264.51
84.80 (0.35%)
330.92 (0.43%)

FSN E-Commerce Ventures Ltd.

e-Commerce

Rating :
79/99

BSE: 543384 | NSE: NYKAA

NSE BSE
335.65
28-Aug-2026
  • Open
  • High
  • Low
  • Previous Close
  •  338.15
  •  339.95
  •  334.5
  •  338.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1538325
  •  517261152.45
  •  348
  •  227.9

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 95,675.73
  • 373.54
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 96,102.91
  • N/A
  • 64.58

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.08%
  • 1.05%
  • 5.12%
  • FII
  • DII
  • Others
  • 13.73%
  • 23.55%
  • 4.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 21.57
  • 16.21

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 36.03
  • 16.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 37.16
  • 76.57

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 39.91
  • 43.94

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 191.13
  • 125.18

Earnings Forecasts:

(Updated: 29-08-2026)
Description
2026
2027
2028
2029
Adj EPS
91
4
95.14
0.71
P/E Ratio
3.69
83.91
3.53
472.75
Revenue
192.45
116.42
75.97
9998.35
EBITDA
12663.2
15804.1
19630.4
734.2
Net Income
1125.41
1579.21
2168.51
204.37
ROA
466.08
778.05
1183.82
6.67
P/B Ratio
0.90
-5.64
-0.40
63.57
ROE
46.53
33.43
23.22
14.36
FCFF
27.84
32.68
34.76
239.56
FCFF Yield
390.93
741.71
1031.73
0.26
Net Debt
0.43
0.82
1.13
716.48
BVPS
373.59
-59.5
-833.29
5.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
2,782.00
2,154.94
29.10%
2,648.17
2,061.76
28.44%
2,873.26
2,267.21
26.73%
2,345.98
1,874.74
25.14%
Expenses
2,545.95
2,014.26
26.40%
2,425.25
1,928.41
25.76%
2,643.50
2,126.43
24.32%
2,187.03
1,771.08
23.49%
EBITDA
236.05
140.68
67.79%
222.92
133.35
67.17%
229.76
140.78
63.21%
158.95
103.66
53.34%
EBIDTM
8.48%
6.53%
8.42%
6.47%
8.00%
6.21%
6.78%
5.53%
Other Income
9.31
9.33
-0.21%
9.15
8.95
2.23%
6.26
5.53
13.20%
8.03
5.45
47.34%
Interest
26.74
30.16
-11.34%
26.33
29.85
-11.79%
29.16
31.93
-8.68%
31.47
24.23
29.88%
Depreciation
89.46
76.14
17.49%
84.22
72.90
15.53%
80.88
69.82
15.84%
79.09
63.62
24.32%
PBT
129.16
43.71
195.49%
121.52
39.55
207.26%
109.62
44.56
146.01%
55.38
21.26
160.49%
Tax
49.40
19.24
156.76%
42.77
20.50
108.63%
41.88
17.59
138.09%
22.40
7.82
186.45%
PAT
79.76
24.47
225.95%
78.75
19.05
313.39%
67.74
26.97
151.17%
32.98
13.44
145.39%
PATM
2.87%
1.14%
2.97%
0.92%
2.36%
1.19%
1.41%
0.72%
EPS
0.28
0.08
250.00%
0.27
0.07
285.71%
0.22
0.09
144.44%
0.12
0.04
200.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
10,649.41
10,022.35
7,949.82
6,385.62
5,143.80
3,773.93
2,440.89
1,767.53
1,159.02
Net Sales Growth
27.41%
26.07%
24.50%
24.14%
36.30%
54.61%
38.10%
52.50%
 
Cost Of Goods Sold
5,819.52
5,506.53
4,472.66
3,646.39
2,865.68
2,130.01
1,492.58
1,009.45
708.43
Gross Profit
4,829.89
4,515.82
3,477.16
2,739.23
2,278.12
1,643.92
948.32
758.08
450.59
GP Margin
45.35%
45.06%
43.74%
42.90%
44.29%
43.56%
38.85%
42.89%
38.88%
Total Expenditure
9,801.73
9,269.20
7,475.82
6,038.76
4,886.75
3,612.22
2,282.65
1,681.82
1,134.13
Power & Fuel Cost
-
35.15
25.83
20.68
14.99
6.64
4.40
4.62
2.09
% Of Sales
-
0.35%
0.32%
0.32%
0.29%
0.18%
0.18%
0.26%
0.18%
Employee Cost
-
771.53
666.07
564.90
491.72
326.47
233.02
195.61
117.30
% Of Sales
-
7.70%
8.38%
8.85%
9.56%
8.65%
9.55%
11.07%
10.12%
Manufacturing Exp.
-
405.71
324.44
271.11
255.88
182.94
102.88
34.57
20.01
% Of Sales
-
4.05%
4.08%
4.25%
4.97%
4.85%
4.21%
1.96%
1.73%
General & Admin Exp.
-
472.05
374.69
313.99
273.19
168.88
105.29
91.84
60.19
% Of Sales
-
4.71%
4.71%
4.92%
5.31%
4.47%
4.31%
5.20%
5.19%
Selling & Distn. Exp.
-
2,050.91
1,590.50
1,196.30
972.29
792.24
334.05
340.75
222.97
% Of Sales
-
20.46%
20.01%
18.73%
18.90%
20.99%
13.69%
19.28%
19.24%
Miscellaneous Exp.
-
27.32
21.63
25.39
12.99
5.04
10.42
4.97
3.15
% Of Sales
-
0.27%
0.27%
0.40%
0.25%
0.13%
0.43%
0.28%
0.27%
EBITDA
847.68
753.15
474.00
346.86
257.05
161.71
158.24
85.71
24.89
EBITDA Margin
7.96%
7.51%
5.96%
5.43%
5.00%
4.28%
6.48%
4.85%
2.15%
Other Income
32.75
32.77
28.04
29.94
30.21
29.30
11.76
10.55
5.04
Interest
113.70
117.96
108.19
83.55
75.62
47.30
32.29
46.24
26.69
Depreciation
333.65
320.33
266.40
224.23
173.26
96.41
71.59
64.55
34.54
PBT
415.68
347.63
127.45
69.02
38.39
47.31
66.12
-14.53
-31.29
Tax
156.45
126.29
53.75
25.31
13.57
6.02
4.48
8.47
-4.86
Tax Rate
37.64%
38.24%
42.17%
36.67%
35.35%
12.72%
6.78%
-58.29%
15.53%
PAT
259.23
199.44
67.71
36.23
23.12
41.08
61.55
-23.27
-26.41
PAT before Minority Interest
256.13
203.94
73.70
43.71
24.82
41.29
61.65
-23.00
-26.43
Minority Interest
-3.10
-4.50
-5.99
-7.48
-1.70
-0.21
-0.10
-0.27
0.02
PAT Margin
2.43%
1.99%
0.85%
0.57%
0.45%
1.09%
2.52%
-1.32%
-2.28%
PAT Growth
208.86%
194.55%
86.89%
56.70%
-43.72%
-33.26%
-
-
 
EPS
0.91
0.70
0.24
0.13
0.08
0.14
0.21
-0.08
-0.09

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
1,437.98
1,301.28
1,262.23
1,378.01
1,339.90
489.90
322.40
235.44
Share Capital
286.33
285.93
285.60
285.25
47.41
15.38
14.76
14.24
Total Reserves
1,115.22
978.20
948.02
1,075.80
1,276.83
465.57
296.64
211.78
Non-Current Liabilities
82.25
218.33
-28.28
172.54
220.04
38.35
92.46
41.70
Secured Loans
18.33
47.80
0.00
0.36
0.92
1.66
0.15
0.22
Unsecured Loans
0.00
62.41
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
34.19
18.64
10.22
9.27
7.80
7.35
5.26
2.45
Current Liabilities
2,758.25
2,160.59
1,878.87
1,197.51
965.26
694.82
667.59
457.14
Trade Payables
732.50
634.83
386.69
265.39
362.05
316.21
313.41
189.27
Other Current Liabilities
1,361.45
746.74
803.45
461.29
260.58
157.26
85.00
42.39
Short Term Borrowings
637.49
768.83
680.04
459.44
331.58
185.81
267.33
225.45
Short Term Provisions
26.81
10.19
8.69
11.39
11.04
35.54
1.86
0.04
Total Liabilities
4,342.60
3,721.58
3,131.63
2,762.20
2,530.82
1,223.90
1,083.19
734.75
Net Block
1,007.95
834.82
668.15
698.82
483.25
231.13
231.45
148.83
Gross Block
2,038.69
1,589.17
1,242.38
1,093.45
741.56
409.75
343.34
196.17
Accumulated Depreciation
1,030.74
754.35
574.23
394.64
258.31
178.62
111.88
47.34
Non Current Assets
1,153.66
1,044.50
838.68
856.61
603.76
260.89
262.80
194.36
Capital Work in Progress
9.25
36.74
29.77
30.88
24.50
2.36
2.02
0.32
Non Current Investment
0.16
0.16
34.31
38.12
0.00
1.32
3.80
3.23
Long Term Loans & Adv.
135.12
125.36
101.77
86.82
53.36
26.09
25.52
41.98
Other Non Current Assets
1.18
47.42
4.68
1.97
42.66
0.00
0.00
0.00
Current Assets
3,188.94
2,677.08
2,292.95
1,905.60
1,927.05
963.01
820.39
540.39
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
135.04
Inventories
1,642.16
1,417.54
1,192.05
1,005.14
875.62
498.09
450.09
244.60
Sundry Debtors
289.38
246.61
241.60
163.53
94.53
76.64
98.43
104.49
Cash & Bank
320.03
217.15
239.86
148.74
267.04
247.67
175.62
11.95
Other Current Assets
937.37
127.26
93.94
60.65
689.86
140.62
96.25
44.32
Short Term Loans & Adv.
786.00
668.52
525.50
527.54
640.05
98.87
77.06
40.41
Net Current Assets
430.69
516.49
414.08
708.09
961.80
268.20
152.80
83.25
Total Assets
4,342.60
3,721.58
3,131.63
2,762.21
2,530.81
1,223.90
1,083.19
734.75

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Cash From Operating Activity
644.30
466.63
0.25
-140.24
-353.96
133.18
14.79
PBT
330.23
127.45
69.02
38.40
47.31
66.12
-14.53
Adjustment
464.38
377.85
313.74
245.50
135.82
119.44
108.35
Changes in Working Capital
-15.14
21.07
-251.28
-329.04
-464.93
-39.21
-74.76
Cash after chg. in Working capital
779.47
526.37
131.48
-45.14
-281.80
146.35
19.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-135.17
-59.74
-131.23
-95.11
-72.16
-13.17
-4.27
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-158.94
-205.43
-10.11
139.58
-602.79
-129.74
1.56
Net Fixed Assets
-30.49
-22.16
-20.73
-19.05
1.48
-3.00
Net Investments
-8.57
-294.20
-179.59
-81.80
-309.90
-17.09
Others
-119.88
110.93
190.21
240.43
-294.37
-109.65
Cash from Financing Activity
-433.10
-212.04
44.26
4.87
927.01
-37.72
73.44
Net Cash Inflow / Outflow
52.26
49.16
34.40
4.20
-29.74
-34.28
89.80
Opening Cash & Equivalents
124.94
75.78
41.38
37.17
66.91
101.19
11.41
Closing Cash & Equivalent
177.20
124.94
75.78
41.38
37.17
66.91
101.19

Financial Ratios

Standalone /

Consolidated
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Book Value (Rs.)
4.89
4.42
4.32
4.77
4.66
1.77
214.05
ROA
5.06%
2.15%
1.48%
0.94%
2.20%
5.34%
-2.53%
ROE
15.30%
5.90%
3.37%
1.85%
4.57%
15.56%
-8.56%
ROCE
20.15%
11.21%
8.07%
6.49%
8.05%
15.53%
5.98%
Fixed Asset Turnover
5.53
5.62
5.47
5.61
6.56
6.48
6.55
Receivable days
9.76
11.21
11.58
9.16
8.28
13.09
20.95
Inventory Days
55.72
59.91
62.80
66.73
66.43
70.89
71.73
Payable days
45.32
41.68
32.64
39.96
58.11
76.99
49.93
Cash Conversion Cycle
20.16
29.43
41.74
35.93
16.59
7.00
42.75
Total Debt/Equity
0.53
0.76
0.55
0.34
0.25
0.39
0.86
Interest Cover
3.80
2.18
1.83
1.51
2.00
3.05
0.69

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020

News Update:


  • FSN E-Commerce Ventures reports over three-fold jump in Q1 consolidated net profit
    5th Aug 2026, 11:08 AM

    Consolidated total income of the company increased by 28.97% to Rs 2,791.31 crore in Q1FY27

    Read More
  • FSN E-Comm. Ventur. - Quarterly Results
    5th Aug 2026, 00:00 AM

    Read More
  • Nykaa acquires 51% stake in Aminu Wellness
    4th Aug 2026, 18:17 PM

    The acquisition strengthens Nykaa’s House of Nykaa portfolio and expands its presence in premium, science-backed skincare

    Read More
  • Nykaa collaborates with OpenAI
    17th Jun 2026, 13:05 PM

    The collaboration is to introduce artificial intelligence-driven shopping experiences and make its catalogue directly accessible to users through ChatGPT

    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.