Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹179Cr
Textiles - Readymade Apparel
Rev Gr TTM
Revenue Growth TTM
22.84%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

FORCAS
VS
| Quarter | Mar 2024 | Mar 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 89.9 | 4.3 | 50.5 |
| 27 | 75 | 50 | 78 | 75 |
Operating Profit Operating ProfitCr |
| 7.8 | 9.6 | 9.3 | 9.6 | 10.6 |
Other Income Other IncomeCr | 0 | 0 | 1 | 0 | 0 |
Interest Expense Interest ExpenseCr | 1 | 2 | 2 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 |
| 1 | 6 | 4 | 8 | 8 |
| 0 | 1 | 1 | 2 | 2 |
|
Growth YoY PAT Growth YoY% | | | 277.9 | 34.0 | 99.7 |
| 2.6 | 5.1 | 5.2 | 6.6 | 6.9 |
| 0.0 | 0.0 | 2.1 | 3.4 | 3.3 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Feb 2024 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 5.3 | 30.8 | | -41.8 | 251.4 | 19.8 |
| 48 | 50 | 67 | 22 | 37 | 129 | 153 |
Operating Profit Operating ProfitCr |
| 5.5 | 5.5 | 3.6 | 8.7 | 8.5 | 9.4 | 10.1 |
Other Income Other IncomeCr | 1 | 1 | 2 | 0 | 0 | 1 | 0 |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 1 | 1 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 1 | 1 | 1 | 2 | 3 | 12 | 16 |
| 0 | 0 | 0 | 0 | 1 | 3 | 4 |
|
| | 38.3 | 45.2 | | 82.5 | 303.4 | 33.6 |
| 1.2 | 1.5 | 1.7 | 4.8 | 5.3 | 6.1 | 6.8 |
| 0.8 | 1.0 | 1.4 | 2.0 | 2.1 | 5.5 | 6.7 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Feb 2024 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 7 | 8 | 9 | 13 | 13 | 18 |
| 0 | 0 | 0 | 6 | 7 | 46 |
Current Liabilities Current LiabilitiesCr | 33 | 28 | 26 | 36 | 44 | 26 |
Non Current Liabilities Non Current LiabilitiesCr | 9 | 7 | 5 | 4 | 2 | 2 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 44 | 39 | 33 | 49 | 56 | 86 |
Non Current Assets Non Current AssetsCr | 5 | 5 | 6 | 10 | 10 | 5 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Feb 2024 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 3 | 3 | 5 | 1 | -40 | -10 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | -1 | 0 | -10 | 5 |
Financing Cash Flow Financing Cash FlowCr | -2 | -2 | -5 | -2 | 50 | 13 |
|
Free Cash Flow Free Cash FlowCr | 2 | 2 | 5 | 1 | -41 | -11 |
| 435.4 | 311.6 | 455.6 | 116.8 | -1,862.5 | -116.4 |
CFO To EBITDA CFO To EBITDA% | 90.9 | 85.5 | 215.1 | 65.1 | -1,154.6 | -74.8 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Feb 2024 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 127 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.7 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.0 |
| 8.6 | 8.1 | 9.3 | 13.5 | 9.4 | 9.8 |
Profitability Ratios Profitability Ratios |
| 26.6 | 29.3 | 39.1 | 40.3 | 26.3 | 29.4 |
| 5.5 | 5.5 | 3.6 | 8.7 | 8.5 | 9.4 |
| 1.2 | 1.5 | 1.7 | 4.8 | 5.3 | 6.1 |
| 10.0 | 10.1 | 13.0 | 4.5 | 6.9 | 18.0 |
| 8.2 | 9.7 | 13.6 | 6.2 | 10.7 | 13.6 |
| 1.2 | 1.9 | 3.0 | 2.0 | 3.2 | 9.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Forcas Studio Limited is a high-growth, digitally-native apparel company specializing in the **"Urban Bharat"** segment. By targeting fashion-conscious youth in **Tier 2, 3, and 4 cities**, the company has carved a niche in the affordable fast-fashion market. Operating an **asset-light business model**, Forcas focuses on in-house design, fabric sourcing, and multi-channel distribution while outsourcing 100% of its manufacturing to dedicated partner factories.
---
### **Brand Architecture and Market Segmentation**
The company has evolved from a menswear specialist into a comprehensive family fashion provider, managing a portfolio that spans mass-market to premium segments.
| Brand | Target Segment | Price Range | Key Product Focus |
| :--- | :--- | :--- | :--- |
| **FTX** | Mass Market (Avg. age 23) | **₹199 – ₹599** | Flagship brand; T-shirts, Denims, Sportswear, Trousers |
| **TRIBE** | Gen Z / Premium | **₹499 – ₹1,499** | Trend-driven, Oversized/Graphic apparel, Myntra FWD focus |
| **Conteno** | General / Kids | Mid-range | Shirts, Denims, and the newly launched Kids’ line |
| **FTX Women** | Mass Market (New) | **₹299 – ₹599** | Bottom-wear (Denims, Trousers), Co-ords, Sportswear |
* **FTX Flagship:** Targets middle-class youth with monthly incomes of **₹20,000–₹50,000**. **95%** of products are priced under **₹600**.
* **Category Expansion:** Recently expanded from **4 to 14** menswear categories. The new Women’s and Kids’ lines contributed **~₹5.5 crore** in H1 FY26.
---
### **The "Asset-Light" Operational Engine**
Forcas Studio utilizes a lean infrastructure designed for speed and scalability, allowing it to compete with global fast-fashion giants on lead times.
* **Design-to-Market Speed:** An in-house design team converts trends into production-ready designs within **7 to 10 days**, launching **50+ collections annually**.
* **Manufacturing & Sourcing:** **100% outsourced** production. The company maintains control by sourcing all fabric and providing strict SOPs to dedicated factories.
* **Logistics & Warehousing:**
* Operates a **30,000 sq. ft.** central hub in **Kolkata** with a capacity for **20 Lakh+ units**.
* Recently operationalized a new warehouse in **Varanasi** to bolster North Indian distribution.
* Inventory is stocked across **9 states** to facilitate **24–72 hour** e-commerce delivery.
* **Inventory Intelligence:** Uses an in-house algorithmic system to track **8,000–9,000 unique SKUs**. The company has shifted to **weekly procurement** based on Daily Run Rates (DRR) to minimize deadstock.
---
### **Omni-Channel Distribution Strategy**
The company employs a "test and scale" approach, using digital platforms to identify "hero products" before pushing them through high-volume offline channels.
* **Quick Commerce (The Growth Frontier):** Partnered with **Zepto** across **80+ cities** for **10-minute delivery**. This channel offers higher margins due to **zero customer return costs**.
* **E-commerce Marketplaces:** Present on **12+ platforms** (Flipkart, Myntra, Amazon, Ajio, Meesho). Online sales are particularly dominant in **South India**.
* **Offline Network:**
* **Wholesale:** Over **600 distributors** supplying **20,000+ retailers**.
* **MBOs & LFS:** Presence in **10,000+ Multi-Brand Outlets** and **500+ Large Format Stores** (e.g., V-Mart, Landmark Group).
* **White-Labelling:** Acts as a design and manufacturing partner for major retail chains like **V2 Retail, Highlander, and Cobb**.
---
### **Financial Performance and Growth Metrics**
Forcas has demonstrated robust momentum, transitioning customers from unorganized local markets to branded value fashion.
| Metric (₹ in Lakhs) | Q1 FY26 (Unaudited) | Q1 FY25 | YoY Growth | FY25 (Full Year) |
| :--- | :--- | :--- | :--- | :--- |
| **Total Revenue** | **4,132.84** | 2,660.18 | **55.36%** | **14,224.46** |
| **Own Brand Revenue** | **3,225.40** | 2,260.66 | **42.67%** | **12,439.01** |
| **White-label Revenue** | **907.44** | 399.52 | **127.13%** | **1,785.45** |
| **PAT** | - | - | - | **863.00** |
* **Profitability:** FY25 PAT grew **71% YoY**. Management targets a **30% floor** for gross margins and aims to improve the current **~10% EBITDA margin** through scale.
* **Volume:** Sold over **7.8 million pieces** in FY24.
* **Efficiency:** Maintains a return ratio of **9%–10%**, roughly half the industry average, with a customer rating of **4.3/5**.
---
### **Strategic Roadmap and Capital Allocation**
The company is executing a high-growth strategy (targeting **30%–40% annual growth**) funded by recent capital raises.
* **Fundraising (Jan 2026):** Issued **24,20,000 convertible warrants** at **₹108** each, raising **₹26.14 Crore**. Promoters subscribed to **70%–80%** of this issue, signaling strong internal confidence.
* **Use of Funds:** **₹20.00 Crore** earmarked for working capital to support inventory depth in new categories (Women, Kids, Winter).
* **D2C Philosophy:** The company intentionally avoids a standalone D2C website for **FTX** to avoid high **Customer Acquisition Costs (CAC)**, preferring to leverage the traffic of established marketplaces.
* **Technical Textiles:** Exploring entry into medical textiles and composites to diversify the revenue base.
---
### **Risk Factors and Market Challenges**
While growth is aggressive, Forcas operates in a sector sensitive to raw material costs and global trade dynamics.
* **Cotton Volatility:** Domestic cotton production is projected to **decrease by 7%** in FY25, leading to a **42% spike in imports**. This exposes margins to international price fluctuations.
* **Macroeconomic Cooling:** Manufacturing growth in India slowed to **2.2%** recently. Furthermore, "dumping" of cheap goods from neighboring countries remains a threat to domestic value brands.
* **Inventory & Cash Flow:** Rapid expansion into new categories has increased inventory levels. While **Cash Flow from Operations** has been historically negative due to this growth, management is focused on achieving a positive turnaround in FY26.
* **Competitive Landscape:** India faces stiff competition from **Vietnam and Bangladesh** due to their lower labor costs and superior vertical integration.
### **Cotton Market Outlook (FY25 Projections)**
| Metric | Volume / Change |
| :--- | :--- |
| **Domestic Production** | **3.02 crore bales** (7% Decrease) |
| **Cotton Imports** | **0.25 crore bales** (42% Increase) |
| **Cotton Exports** | **0.18 crore bales** (37% Decline) |
| **Price Outlook** | **Range-bound** (Neutral for margins) |