Nifty

:

23306.45

Sensex

:

75273.45

394.05 (1.72%)
1205.00 (1.63%)

Login

Nifty
Sensex

:
:

23306.45
75273.45

394.05 (1.72%)
1205.00 (1.63%)

Relaxo Footwears Ltd.

Footwear

Rating :

40/99

BSE: 530517 | NSE: RELAXO

Watchlist

NSE BSE

265.75

25-Mar-2026

Open
High
Low
Previous Close

260.5
270.6
260
258.50

Volume
Traded Value (lacs)
52 Week High
52 Week Low

228495
61029382.3
526
251.6

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

6,613.05
39.41
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,590.80
1.13%
3.10

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.00
3.41
0.08

EBITDA CAGR (%)

10 Years
5 Years
3 Years

4.84
-4.99
2.62

PAT CAGR (%)

10 Years
5 Years
3 Years

3.54
-10.19
3.31

P:E (Median)

8 Years
5 Years
3 Years

88.08
103.19
101.35

P:BV (Average)

8 Years
5 Years
3 Years

11.81
11.47
8.51

EV:EBITDA (Average)

8 Years
5 Years
3 Years

43.24
47.50
41.40

Earnings Forecasts:

(Updated: 21-03-2026)

Description 2024 2025 2026 2027
Adj EPS 6.84 6.63 8.05 9.6
P/E Ratio 38.85 40.08 33.01 27.68
Revenue 2776.15 2658.62 2877.37 3148.12
EBITDA 382 353.99 409.7 470.87
Net Income 170.33 164.66 200.51 239.15
ROA 6.22
P/B Ratio 3.15 3.04 2.90 2.74
ROE 8.31 7.81 8.94 10.11
FCFF 282.04 251.101 209.392 244.328
FCFF Yield 4.02282 3.58153 2.98662 3.48492
Net Debt -98.68 -253.4 -374 -520.6
BVPS 84.2806 87.388 91.662 97.07

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 668.03 666.90 0.17% 628.54 679.37 -7.48% 654.49 748.19 -12.52% 695.15 747.21 -6.97%
Expenses 598.64 583.51 2.59% 547.38 591.71 -7.49% 555.04 649.29 -14.52% 583.10 626.86 -6.98%
EBITDA 69.39 83.39 -16.79% 81.16 87.66 -7.42% 99.45 98.90 0.56% 112.05 120.35 -6.90%
EBIDTM 10.39% 12.50% 12.91% 12.90% 15.20% 13.22% 16.12% 16.11%
Other Income 10.96 6.80 61.18% 12.26 6.64 84.64% 11.32 5.43 108.47% 8.09 5.06 59.88%
Interest 5.29 5.38 -1.67% 5.21 4.98 4.62% 5.21 4.89 6.54% 5.41 4.66 16.09%
Depreciation 39.14 40.20 -2.64% 39.36 39.75 -0.98% 39.65 39.11 1.38% 39.37 38.46 2.37%
PBT 35.92 44.61 -19.48% 48.85 49.57 -1.45% 65.91 60.33 9.25% 75.36 82.29 -8.42%
Tax 9.38 11.60 -19.14% 12.69 12.84 -1.17% 17.01 15.96 6.58% 19.14 20.90 -8.42%
PAT 26.54 33.01 -19.60% 36.16 36.73 -1.55% 48.90 44.37 10.21% 56.22 61.39 -8.42%
PATM 3.97% 4.95% 5.75% 5.41% 7.47% 5.93% 8.09% 8.22%
EPS 1.07 1.33 -19.55% 1.45 1.48 -2.03% 1.96 1.78 10.11% 2.26 2.47 -8.50%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 2,646.21 2,789.61 2,914.06 2,782.77 2,653.27 2,359.15 2,410.48 2,292.08 1,941.05 1,631.15 1,711.81 Net Sales Growth -6.88% -4.27% 4.72% 4.88% 12.47% -2.13% 5.17% 18.08% 19.00% -4.71% Cost Of Goods Sold 1,091.80 1,148.93 1,219.70 1,334.32 1,216.70 1,003.28 1,039.32 1,072.32 883.01 725.83 614.41 Gross Profit 1,554.41 1,640.68 1,694.36 1,448.45 1,436.57 1,355.87 1,371.16 1,219.76 1,058.04 905.32 1,097.40 GP Margin 58.74% 58.81% 58.14% 52.05% 54.14% 57.47% 56.88% 53.22% 54.51% 55.50% 64.11% Total Expenditure 2,284.16 2,404.68 2,505.14 2,444.58 2,235.65 1,862.05 1,999.06 1,965.69 1,638.96 1,400.24 1,471.93 Power & Fuel Cost - 102.60 107.65 91.61 87.07 73.47 76.47 70.88 54.00 47.63 50.50 % Of Sales - 3.68% 3.69% 3.29% 3.28% 3.11% 3.17% 3.09% 2.78% 2.92% 2.95% Employee Cost - 400.55 389.10 343.25 334.69 301.39 293.99 258.66 214.08 177.04 160.84 % Of Sales - 14.36% 13.35% 12.33% 12.61% 12.78% 12.20% 11.28% 11.03% 10.85% 9.40% Manufacturing Exp. - 331.56 345.00 299.24 278.43 211.01 261.59 221.36 176.91 154.10 243.58 % Of Sales - 11.89% 11.84% 10.75% 10.49% 8.94% 10.85% 9.66% 9.11% 9.45% 14.23% General & Admin Exp. - 115.77 120.75 85.05 67.70 64.29 96.82 130.59 120.97 114.50 105.91 % Of Sales - 4.15% 4.14% 3.06% 2.55% 2.73% 4.02% 5.70% 6.23% 7.02% 6.19% Selling & Distn. Exp. - 279.78 301.08 270.57 233.71 191.34 218.67 199.57 176.38 162.57 284.70 % Of Sales - 10.03% 10.33% 9.72% 8.81% 8.11% 9.07% 8.71% 9.09% 9.97% 16.63% Miscellaneous Exp. - 25.49 21.86 20.54 17.35 17.27 12.20 12.31 13.61 18.57 284.70 % Of Sales - 0.91% 0.75% 0.74% 0.65% 0.73% 0.51% 0.54% 0.70% 1.14% 0.70% EBITDA 362.05 384.93 408.92 338.19 417.62 497.10 411.42 326.39 302.09 230.91 239.88 EBITDA Margin 13.68% 13.80% 14.03% 12.15% 15.74% 21.07% 17.07% 14.24% 15.56% 14.16% 14.01% Other Income 42.63 26.96 28.86 18.57 23.72 22.77 9.05 12.98 4.46 13.61 3.46 Interest 21.12 23.59 21.02 21.65 17.20 18.69 19.34 8.98 8.59 15.03 22.89 Depreciation 157.52 158.43 147.49 125.10 113.54 110.02 109.42 62.41 54.34 51.46 47.12 PBT 226.04 229.87 269.27 210.01 310.60 391.16 291.71 267.98 243.62 178.03 173.33 Tax 58.22 59.54 68.80 55.54 77.92 99.60 65.46 92.54 82.55 58.08 57.31 Tax Rate 25.76% 25.90% 25.55% 26.45% 25.09% 25.46% 22.44% 34.53% 33.88% 32.62% 32.27% PAT 167.82 170.33 200.47 154.47 232.68 291.56 226.25 175.44 161.07 119.95 120.28 PAT before Minority Interest 167.82 170.33 200.47 154.47 232.68 291.56 226.25 175.44 161.07 119.95 120.28 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 6.34% 6.11% 6.88% 5.55% 8.77% 12.36% 9.39% 7.65% 8.30% 7.35% 7.03% PAT Growth -4.38% -15.03% 29.78% -33.61% -20.19% 28.87% 28.96% 8.92% 34.28% -0.27% EPS 6.74 6.84 8.05 6.21 9.35 11.71 9.09 7.05 6.47 4.82 4.83

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 2,098.07 2,001.11 1,855.05 1,760.12 1,572.41 1,272.40 1,105.07 761.21 606.37 479.98 Share Capital 24.89 24.89 24.89 24.89 24.84 24.82 12.40 12.03 12.01 12.00 Total Reserves 2,073.01 1,970.03 1,829.68 1,732.86 1,540.23 1,239.29 1,085.07 744.38 591.20 467.98 Non-Current Liabilities 213.58 193.35 169.09 161.45 154.30 155.38 43.45 73.76 104.10 155.51 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 39.26 70.94 112.99 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 21.13 19.18 19.35 18.67 16.10 10.84 9.00 7.48 7.26 5.28 Current Liabilities 450.82 519.45 470.65 461.02 449.09 413.30 462.91 414.86 359.87 361.90 Trade Payables 196.90 254.67 252.87 221.74 222.80 183.79 171.82 174.90 125.70 122.37 Other Current Liabilities 201.70 202.82 189.72 186.30 192.36 159.70 172.45 148.60 169.72 118.11 Short Term Borrowings 0.00 18.54 0.00 20.00 0.00 19.16 86.92 86.09 60.89 89.61 Short Term Provisions 52.22 43.42 28.06 32.98 33.93 50.65 31.72 5.27 3.56 31.81 Total Liabilities 2,762.47 2,713.91 2,494.79 2,382.59 2,175.80 1,841.08 1,611.43 1,249.83 1,070.34 997.39 Net Block 1,344.22 1,371.10 1,150.23 987.26 938.06 981.01 848.14 524.86 541.02 530.53 Gross Block 2,090.28 2,012.49 1,691.89 1,426.59 1,294.83 1,253.74 1,015.12 630.03 592.34 771.23 Accumulated Depreciation 746.06 641.39 541.66 439.33 356.77 272.73 166.98 105.17 51.32 240.70 Non Current Assets 1,527.87 1,467.52 1,301.16 1,195.69 1,095.91 1,049.88 884.45 688.09 623.61 578.48 Capital Work in Progress 53.89 33.27 88.95 148.96 118.03 45.60 11.40 137.58 62.42 28.23 Non Current Investment 73.87 24.79 24.69 24.98 0.20 0.20 0.20 0.20 0.70 0.50 Long Term Loans & Adv. 52.78 36.43 34.79 31.08 37.14 20.50 23.86 22.97 16.61 17.32 Other Non Current Assets 3.11 1.93 2.50 3.41 2.48 2.57 0.85 2.48 2.86 1.90 Current Assets 1,234.60 1,246.39 1,193.63 1,186.90 1,079.89 791.20 726.98 561.74 446.73 418.91 Current Investments 269.14 82.87 200.59 169.27 337.98 0.00 0.00 0.50 0.00 0.00 Inventories 557.59 598.80 563.78 673.25 422.14 447.74 382.43 313.93 290.21 285.84 Sundry Debtors 312.05 357.74 270.34 250.79 181.46 172.08 222.57 173.45 123.18 108.69 Cash & Bank 42.06 97.70 74.01 12.57 7.69 4.09 2.22 4.00 3.65 2.37 Other Current Assets 53.76 46.28 46.24 12.21 130.62 167.29 119.76 69.86 29.69 22.01 Short Term Loans & Adv. 34.53 63.00 38.67 68.81 118.90 153.19 106.75 57.69 13.20 11.81 Net Current Assets 783.78 726.94 722.98 725.88 630.80 377.90 264.07 146.88 86.86 57.01 Total Assets 2,762.47 2,713.91 2,494.79 2,382.59 2,175.80 1,841.08 1,611.43 1,249.83 1,070.34 997.39

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 406.01 235.12 400.07 55.99 513.12 318.90 123.47 154.25 180.20 159.43 PBT 229.87 269.27 210.01 310.60 391.16 291.71 267.98 243.62 178.03 177.59 Adjustment 157.36 147.78 135.45 110.82 118.07 130.16 73.60 63.92 66.96 66.34 Changes in Working Capital 76.40 -115.10 110.10 -281.52 93.01 -19.84 -131.85 -73.21 -6.13 -30.24 Cash after chg. in Working capital 463.63 301.95 455.56 139.90 602.24 402.03 209.73 234.33 238.86 213.69 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -57.62 -66.83 -55.49 -83.91 -89.12 -83.13 -86.26 -80.08 -58.66 -54.26 Other Direct Exp. Paid 0.00 0.00 0.00 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 0.00 0.00 0.00 Cash From Investing Activity -262.03 -98.63 -258.45 14.55 -453.16 -115.67 -56.91 -108.37 -89.44 -130.26 Net Fixed Assets -98.41 -264.92 -205.29 -162.69 -113.52 -272.82 -258.91 -112.85 144.70 -129.56 Net Investments -235.35 117.62 -31.03 143.93 -337.98 0.00 0.50 0.00 -0.20 -0.44 Others 71.73 48.67 -22.13 33.31 -1.66 157.15 201.50 4.48 -233.94 -0.26 Cash from Financing Activity -161.96 -106.41 -138.45 -69.78 -56.15 -202.56 -68.24 -46.27 -89.49 -31.31 Net Cash Inflow / Outflow -17.98 30.08 3.17 0.76 3.81 0.67 -1.68 -0.39 1.27 -2.14 Opening Cash & Equivalents 40.35 10.27 7.10 6.34 2.55 1.88 3.12 3.51 2.24 4.38 Closing Cash & Equivalent 22.37 40.35 10.27 7.10 6.34 2.55 1.88 3.12 3.51 2.24

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 84.29 80.15 74.51 70.62 63.01 50.93 44.25 31.44 25.24 20.00 ROA 6.22% 7.70% 6.33% 10.21% 14.52% 13.11% 12.26% 13.88% 11.60% 13.08% ROE 8.32% 10.42% 8.55% 14.00% 20.61% 19.16% 18.93% 23.64% 22.08% 28.37% ROCE 12.31% 14.98% 12.75% 19.56% 28.62% 24.80% 25.99% 29.68% 25.72% 30.29% Fixed Asset Turnover 1.46 1.68 1.91 2.06 1.85 2.12 2.79 3.19 2.42 2.41 Receivable days 40.93 36.81 31.98 28.18 27.35 29.88 31.53 27.78 25.62 20.09 Inventory Days 70.67 68.13 75.91 71.42 67.29 62.85 55.45 56.58 63.64 56.28 Payable days 71.73 75.94 64.91 66.68 73.96 31.44 32.65 34.86 34.48 27.38 Cash Conversion Cycle 39.87 28.99 42.98 32.92 20.68 61.29 54.33 49.51 54.78 48.99 Total Debt/Equity 0.00 0.01 0.00 0.01 0.00 0.02 0.10 0.20 0.29 0.49 Interest Cover 10.74 13.81 10.70 19.06 21.93 16.08 30.84 29.36 12.84 8.76

Top Investors:

sbi flexicap fund

vls securities limited

vls finance ltd

investor education and protection fund (iepf)

Annual Reports:

News Update:

Relaxo Footwears - Quarterly Results
31st 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.

Feedback