Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Forcas Studio Ltd

FORCAS
NSE
102.00
1.02%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Forcas Studio Ltd

FORCAS
NSE
102.00
1.02%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
179Cr
Close
Close Price
102.00
Industry
Industry
Textiles - Readymade Apparel
PE
Price To Earnings
15.18
PS
Price To Sales
1.05
Revenue
Revenue
170Cr
Rev Gr TTM
Revenue Growth TTM
22.84%
PAT Gr TTM
PAT Growth TTM
60.58%
Peer Comparison
How does FORCAS stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
FORCAS
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
2983568784
Growth YoY
Revenue Growth YoY%
89.94.350.5
Expenses
ExpensesCr
2775507875
Operating Profit
Operating ProfitCr
28589
OPM
OPM%
7.89.69.39.610.6
Other Income
Other IncomeCr
00100
Interest Expense
Interest ExpenseCr
12211
Depreciation
DepreciationCr
00000
PBT
PBTCr
16488
Tax
TaxCr
01122
PAT
PATCr
14366
Growth YoY
PAT Growth YoY%
277.934.099.7
NPM
NPM%
2.65.15.26.66.9
EPS
EPS
0.00.02.13.43.3

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Feb 2024Mar 2024Mar 2025TTM
Revenue
RevenueCr
5153702440142170
Growth
Revenue Growth%
5.330.8-41.8251.419.8
Expenses
ExpensesCr
4850672237129153
Operating Profit
Operating ProfitCr
332231317
OPM
OPM%
5.55.53.68.78.59.410.1
Other Income
Other IncomeCr
1120010
Interest Expense
Interest ExpenseCr
3331122
Depreciation
DepreciationCr
0000000
PBT
PBTCr
111231216
Tax
TaxCr
0000134
PAT
PATCr
11112912
Growth
PAT Growth%
38.345.282.5303.433.6
NPM
NPM%
1.21.51.74.85.36.16.8
EPS
EPS
0.81.01.42.02.15.56.7

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Feb 2024Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
789131318
Reserves
ReservesCr
0006746
Current Liabilities
Current LiabilitiesCr
332826364426
Non Current Liabilities
Non Current LiabilitiesCr
975422
Total Liabilities
Total LiabilitiesCr
494339596691
Current Assets
Current AssetsCr
443933495686
Non Current Assets
Non Current AssetsCr
55610105
Total Assets
Total AssetsCr
494339596691

Cash Flow

Standalone
Financial YearMar 2021Mar 2022Mar 2023Feb 2024Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
3351-40-10
Investing Cash Flow
Investing Cash FlowCr
00-10-105
Financing Cash Flow
Financing Cash FlowCr
-2-2-5-25013
Net Cash Flow
Net Cash FlowCr
000008
Free Cash Flow
Free Cash FlowCr
2251-41-11
CFO To PAT
CFO To PAT%
435.4311.6455.6116.8-1,862.5-116.4
CFO To EBITDA
CFO To EBITDA%
90.985.5215.165.1-1,154.6-74.8

Ratios

Standalone
Financial YearMar 2021Mar 2022Mar 2023Feb 2024Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00000127
Price To Earnings
Price To Earnings
0.00.00.00.00.014.7
Price To Sales
Price To Sales
0.00.00.00.00.00.8
Price To Book
Price To Book
0.00.00.00.00.02.0
EV To EBITDA
EV To EBITDA
8.68.19.313.59.49.8
Profitability Ratios
Profitability Ratios
GPM
GPM%
26.629.339.140.326.329.4
OPM
OPM%
5.55.53.68.78.59.4
NPM
NPM%
1.21.51.74.85.36.1
ROCE
ROCE%
10.010.113.04.56.918.0
ROE
ROE%
8.29.713.66.210.713.6
ROA
ROA%
1.21.93.02.03.29.5
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) |