Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹20Cr
Rev Gr TTM
Revenue Growth TTM
-26.08%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

DAVIN
VS
| Quarter | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 42.4 | -19.4 | -35.7 |
| 3 | 8 | 5 | 6 | 3 |
Operating Profit Operating ProfitCr |
| 25.4 | 13.5 | 17.0 | 19.8 | 22.8 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 |
| 1 | 1 | 1 | 1 | 1 |
| 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | | | -6.3 | 9.4 | -24.3 |
| 17.9 | 9.5 | 11.8 | 12.8 | 13.9 |
| 0.0 | 0.0 | 0.0 | 2.1 | 1.1 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | | 249.5 | 1.0 | -16.6 |
| 0 | 3 | 11 | 11 | 9 |
Operating Profit Operating ProfitCr |
| | 18.0 | 17.4 | 18.6 | 20.8 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 |
| 0 | 1 | 2 | 2 | 2 |
| 0 | 0 | 1 | 1 | 1 |
|
| | | 189.7 | 1.4 | -10.4 |
| | 14.8 | 12.3 | 12.3 | 13.2 |
| 0.0 | 1.8 | 4.6 | 4.1 | 3.2 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 0 | 0 | 4 | 5 |
| 0 | 1 | 2 | 11 |
Current Liabilities Current LiabilitiesCr | 0 | 2 | 3 | 3 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 1 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 0 | 4 | 8 | 18 |
Non Current Assets Non Current AssetsCr | 0 | 0 | 1 | 1 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 0 | -1 | -1 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | -1 |
Financing Cash Flow Financing Cash FlowCr | 0 | 1 | 2 | 9 |
|
Free Cash Flow Free Cash FlowCr | 0 | 0 | -2 | -2 |
| | 0.0 | -81.0 | -71.2 |
CFO To EBITDA CFO To EBITDA% | | 0.0 | -56.9 | -47.1 |
| Financial Year | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 10 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 6.2 |
Price To Sales Price To Sales | | 0.0 | 0.0 | 0.8 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.6 |
| | 1.1 | -0.1 | 1.5 |
Profitability Ratios Profitability Ratios |
| | 27.9 | 36.0 | 33.8 |
| | 18.0 | 17.4 | 18.6 |
| | 14.8 | 12.3 | 12.3 |
| 0.0 | 32.2 | 38.4 | 14.5 |
| 0.0 | 51.8 | 29.5 | 10.4 |
| 0.0 | 12.4 | 18.6 | 8.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Davin Sons Retail Limited is a rapidly evolving Indian retail and distribution enterprise operating at the intersection of the **Fast-Moving Consumer Goods (FMCG)** and **Apparel** sectors. Incorporated in **February 2022**, the company has transitioned from a private entity to a publicly listed corporation on the **BSE SME** platform as of **January 9, 2025**. Through strategic acquisitions—most notably the purchase of **Jesus Shirts** in **March 2023**—and a pivot toward multi-brand retail, the company is positioning itself as a diversified player in the Indian consumer market.
---
### **Dual-Engine Business Model & Product Portfolio**
The company operates through two distinct business verticals, balancing the high-volume stability of FMCG with the higher-margin potential of branded apparel.
| Segment | Operating Strategy | Key Product Categories |
| :--- | :--- | :--- |
| **Garments & Apparel** | **Asset-Light / Job Work**: Designs and technical specifications (fabric, patterns, quality) are managed in-house, while manufacturing is outsourced to third-party contractors. | Jeans, jackets, shirts, premium apparel, casual wear, and festive collections. |
| **FMCG Distribution** | **Wholesale Distribution**: Acts as a critical link between large FMCG conglomerates and the retail market, managing bulk supply chains. | Biscuits, energy drinks, chocolates, chips, edible oil, personal care, and home care products. |
---
### **Strategic Pivot: "Houz of Tags" & Multi-Brand Retail**
A core component of the company’s current growth strategy is the development of its proprietary brand identity and the expansion into premium multi-brand retail.
* **Intellectual Property:** The company is currently securing the trademark **"Houz of Tags"**, which was assigned from Director **Mohit Arora** in **November 2025**. This brand serves as the flagship identity for its retail expansion.
* **International Brand Partnerships:** In **February 2026**, the company executed a Memorandum of Understanding (**MoU**) to establish **Multi-Brand Outlets (MBO)**. These outlets will feature global sportswear and footwear giants, including:
* **Skechers**, **Reebok**, **Adidas**, **New Balance**, and **Crocs**.
* **Physical Footprint:** The company is aggressively scaling its brick-and-mortar presence:
* **Gurugram, Haryana:** Opened two new outlets in **February 2026** at **Sector 31, Huda Market** and **M3M Urbana, Sector 67**.
* **Jalandhar, Punjab:** Executed an **MoU** in **March 2025** for a new commercial retail premises in **Model Town**.
---
### **Logistics & Geographic Reach**
Davin Sons Retail maintains a robust distribution network that spans Northern and North-Eastern India, supported by a modernized warehousing infrastructure.
* **Regional Presence:** Operations currently cover **Delhi, Uttar Pradesh, Bihar, Haryana, Punjab, Rajasthan, Chhattisgarh, and Arunachal Pradesh**.
* **Infrastructure Upgrades:**
* In **June 2025**, the company relocated its primary **Gurugram** warehouse to **Sector 64, Kadarpur Road** to ensure operational continuity.
* In **December 2025**, an additional dedicated warehouse facility was secured in **Sector 67, Gurugram**, specifically to support the burgeoning retail store operations.
---
### **Capital Structure & IPO Details**
The company’s transition to the public markets provided the necessary liquidity to fund its aggressive expansion phase.
* **Initial Public Offering (IPO):** Listed in **January 2025**, issuing **1,596,000 Equity Shares** at a price of **₹55 per share**.
* **Preferential Allotment (Late 2025):** To fund a **₹8.50 Crore** project expansion, the company raised additional capital through:
* **Equity Shares:** **1,925,000** shares at **₹25** each (**₹4.81 Crore**).
* **Convertible Warrants:** **1,150,000** warrants at **₹25** each (**₹2.88 Crore**).
* **Internal Accruals:** **₹80.85 Lakhs**.
* **Allocation of Funds:**
* **₹2.07 Crore**: Capital expenditure for store fit-outs and security deposits.
* **₹6.43 Crore**: Working capital, primarily dedicated to **inventory stocking** for new retail outlets.
---
### **Corporate Governance & Service Partners**
To maintain compliance and market liquidity, the company engages several key institutional partners:
* **Market Maker:** **Rikhav Securities Limited** (Appointed **December 17, 2025**, succeeding Aftertrade Broking Private Limited).
* **Registrar & Share Transfer Agent (RTA):** **Kfin Technologies Limited**.
* **Merchant Banker:** **Navigant Corporate Advisors Limited**.
---
### **Future Growth Drivers & Market Outlook**
The company’s roadmap focuses on an **omni-channel approach** and product diversification:
* **E-commerce Integration:** Strengthening digital sales channels and influencer-led marketing to capture the younger demographic.
* **Tier-II/III Expansion:** Moving beyond metropolitan hubs to capture rising disposable income in smaller Indian cities.
* **Product Innovation:** Plans to launch a **health & wellness** FMCG range and incorporate **sustainable fabrics** into the garment line.
* **Operational Efficiency:** Implementing **automation** in supply chain management to protect margins against inflationary pressures.
---
### **Risk Assessment**
Investors should monitor the following risks inherent to the company’s operating environment:
* **Input Cost Volatility:** High sensitivity to the price of **cotton and fabrics**, which can fluctuate based on global commodity trends.
* **Competitive Landscape:** Intense pressure from both the **unorganized sector** (local manufacturers) and established global retail brands.
* **Inventory Risk:** The garment sector is characterized by **short product life cycles** and rapidly shifting consumer preferences; failure to move seasonal stock can lead to margin dilution.
* **Market Sensitivity:** Dependence on **seasonal demand** (festive and wedding seasons) for the apparel segment.