Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹25,570Cr
Rev Gr TTM
Revenue Growth TTM
11.68%
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 35.0 | 14.7 | 16.7 | 6.1 | 7.1 | -1.1 | 5.3 | 10.6 | 10.3 | 9.1 | 11.2 | 15.4 |
| 401 | 396 | 400 | 437 | 424 | 396 | 431 | 478 | 446 | 434 | 480 | 546 |
Operating Profit Operating ProfitCr |
| 26.4 | 32.0 | 28.0 | 31.3 | 27.2 | 31.3 | 26.4 | 32.0 | 30.7 | 30.9 | 26.2 | 32.7 |
Other Income Other IncomeCr | 19 | 14 | 16 | 16 | 26 | 23 | 24 | 24 | 23 | 29 | 28 | 17 |
Interest Expense Interest ExpenseCr | 18 | 19 | 20 | 20 | 20 | 21 | 22 | 23 | 24 | 24 | 29 | 29 |
Depreciation DepreciationCr | 50 | 54 | 57 | 59 | 59 | 60 | 62 | 66 | 70 | 69 | 78 | 80 |
| 95 | 128 | 95 | 136 | 105 | 123 | 94 | 160 | 126 | 131 | 91 | 173 |
| 27 | 35 | 28 | 38 | -51 | 31 | 22 | 65 | 31 | 32 | 22 | 42 |
|
Growth YoY PAT Growth YoY% | -1.6 | -11.7 | -13.3 | -13.1 | 129.0 | -0.9 | 6.9 | -3.0 | -38.7 | 7.3 | -3.9 | 37.1 |
| 12.5 | 15.9 | 12.1 | 15.4 | 26.7 | 16.0 | 12.3 | 13.5 | 14.8 | 15.7 | 10.6 | 16.1 |
| 2.5 | 3.4 | 2.5 | 3.6 | 5.7 | 3.4 | 2.6 | 3.5 | 3.5 | 3.6 | 2.5 | 4.7 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 13.2 | 5.6 | -37.8 | 67.8 | 58.4 | 10.8 | 6.4 | 9.0 |
| 849 | 973 | 933 | 627 | 934 | 1,448 | 1,657 | 1,750 | 1,907 |
Operating Profit Operating ProfitCr |
| 21.0 | 20.1 | 27.4 | 21.6 | 30.5 | 31.9 | 29.7 | 30.2 | 30.3 |
Other Income Other IncomeCr | 9 | 17 | 26 | 78 | 59 | 54 | 74 | 95 | 98 |
Interest Expense Interest ExpenseCr | 0 | 1 | 40 | 45 | 50 | 63 | 79 | 90 | 106 |
Depreciation DepreciationCr | 20 | 23 | 121 | 122 | 134 | 181 | 229 | 258 | 297 |
| 215 | 238 | 218 | 85 | 283 | 489 | 465 | 504 | 521 |
| 73 | 81 | 59 | 19 | 70 | 126 | 50 | 149 | 127 |
|
| | 11.3 | 1.2 | -59.2 | 226.5 | 70.6 | 14.3 | -14.7 | 11.0 |
| 13.2 | 13.0 | 12.4 | 8.2 | 15.9 | 17.1 | 17.6 | 14.1 | 14.4 |
| 10.5 | 11.6 | 5.9 | 2.4 | 8.0 | 13.3 | 15.2 | 12.9 | 14.3 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 15 | 133 | 133 | 133 | 136 | 136 | 136 | 136 | 136 |
| 562 | 554 | 675 | 695 | 1,129 | 1,412 | 1,728 | 1,573 | 1,681 |
Current Liabilities Current LiabilitiesCr | 178 | 233 | 328 | 323 | 419 | 515 | 506 | 541 | 694 |
Non Current Liabilities Non Current LiabilitiesCr | 3 | 6 | 459 | 489 | 599 | 817 | 954 | 1,055 | 1,243 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 533 | 663 | 832 | 858 | 1,359 | 1,503 | 1,692 | 1,568 | 1,782 |
Non Current Assets Non Current AssetsCr | 239 | 283 | 786 | 801 | 946 | 1,404 | 1,661 | 1,766 | 2,002 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 155 | 104 | 273 | 265 | 220 | 381 | 590 | 698 |
Investing Cash Flow Investing Cash FlowCr | -94 | -67 | -163 | -122 | -301 | -52 | -251 | 122 |
Financing Cash Flow Financing Cash FlowCr | -50 | -41 | -112 | -127 | 116 | -359 | -323 | -773 |
|
Free Cash Flow Free Cash FlowCr | 121 | 46 | 273 | 266 | 220 | 289 | 479 | 611 |
| 109.0 | 66.1 | 171.0 | 406.8 | 103.2 | 104.8 | 142.0 | 196.8 |
CFO To EBITDA CFO To EBITDA% | 68.4 | 42.7 | 77.4 | 153.6 | 53.7 | 56.1 | 84.3 | 92.1 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 16,814 | 21,570 | 31,262 | 27,558 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 79.5 | 59.7 | 75.8 | 78.6 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 12.5 | 10.1 | 13.3 | 11.0 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 13.3 | 13.9 | 16.8 | 16.1 |
| 0.0 | 0.0 | 1.5 | 2.8 | 41.8 | 32.9 | 46.1 | 37.9 |
Profitability Ratios Profitability Ratios |
| 55.7 | 54.9 | 55.6 | 54.9 | 59.3 | 59.8 | 59.8 | 59.3 |
| 21.0 | 20.1 | 27.4 | 21.6 | 30.5 | 31.9 | 29.7 | 30.2 |
| 13.2 | 13.0 | 12.4 | 8.2 | 15.9 | 17.1 | 17.6 | 14.1 |
| 36.9 | 34.3 | 19.0 | 9.3 | 17.1 | 22.2 | 18.4 | 20.2 |
| 24.6 | 23.0 | 19.8 | 7.9 | 16.8 | 23.5 | 22.3 | 20.7 |
| 18.4 | 16.7 | 9.9 | 3.9 | 9.2 | 12.5 | 12.4 | 10.6 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
#### **Company Overview**
Metro Brands Limited (MBL) is one of India’s largest and most established specialty footwear and accessories retailers, with over **70 years of legacy** in the Indian retail sector since its founding in 1955. Headquartered in Mumbai and publicly listed on both the BSE and NSE since December 2021, MBL has evolved from a single-store operation into a national retail powerhouse. It operates under a **‘Company Owned and Company Operated’ (COCO)** model, ensuring consistent brand experience, superior quality control, and customer service across its network.
MBL functions as a **one-stop footwear destination** for Indian families, offering a comprehensive product range across **casual, formal, comfort, and sports footwear**, along with accessories such as bags, belts, wallets, clutches, and shoe care products. The company targets **economy, mid, and premium market segments**, serving men, women, and children across all age groups and occasions.
---
#### **Strategic Positioning & Brand Portfolio**
Metro Brands operates a **diversified portfolio** leveraging both **proprietary brands** and **exclusive rights to global footwear and lifestyle brands**, positioning itself as a preferred retail platform for international brands entering the Indian market.
##### **In-house Brands (70–75% of MBO Sales)**
- **Metro Shoes**: Mid-to-premium footwear focusing on regional tastes, available in 358+ stores.
- **Mochi**: Youth- and family-focused brand with a strong appeal in casual and occasion-based footwear.
- **Walkway**: Value-focused, fast-fashion footwear brand priced between ₹300–₹3,500, targeting mass-market consumers.
- **Proline**: India’s first homegrown activewear and athleisure brand, repositioned post-acquisition.
- **Da Vinchi, J. Fontini, Cheemo**: Premium and niche labels offering lifestyle and handcrafted footwear.
##### **Third-Party Global Brand Partnerships (Exclusive Distribution/Operating Rights)**
MBL has established long-term agreements with leading international brands:
- **Crocs**: Full-price **exclusive rights** in Western & Southern India; non-exclusive in North & East. Operates **219 Exclusive Brand Outlets (EBOs)**.
- **FitFlop**: **Exclusive pan-India rights** for EBOs, MBOs, online, and distribution. Offers premium comfort footwear (₹3,500–₹12,000).
- **FILA**: **Master licensee** in India, Sri Lanka, Bangladesh, Nepal, Bhutan, and Maldives. Relaunched after inventory reset; now manufactured locally to comply with BIS norms.
- **Foot Locker, Inc.**: **Multi-decade exclusive licensing agreement** to launch and operate **Foot Locker** stores in India. First store launched in October 2024 at Nexus Select City Walk, New Delhi.
- **New Era Cap, LLC**: **Exclusive distribution rights** in India for one of the world’s most iconic lifestyle and headwear brands with over 100 years of heritage and $1B+ annual revenue.
- **Clarks**: **Exclusive retail and digital rights** in India, Nepal, Bhutan, Bangladesh, Maldives, and Sri Lanka, covering all retail channels including EBOs, MBOs, e-commerce, and omnichannel.
---
#### **Retail Network & Expansion Strategy (as of Sep 2025)**
- **966 stores** across **211 cities** in **31 states and union territories**, reflecting a widespread pan-India footprint.
- Aggressive expansion in **Tier II and Tier III cities**, driven by rising disposable incomes, digital access, and organized retail penetration.
- Store rollout follows a **phased city entry**—launching a **flagship Metro store first**, then expanding with Crocs, Mochi, Walkway, or other formats based on market dynamics.
- **No store closures in FY 2024–25**, highlighting disciplined expansion and site selection.
##### **Store Format Mix & Pricing Strategy**
| Format | Count (Sep 2025) | Target Segment | Avg. Size | Price Range (INR) |
|-------|------------------|----------------|-----------|-------------------|
| Metro MBO (Family) | 358 | Mid to Premium | 1,600 sq.ft. | 1,000 – 10,000 |
| Mochi (Youth/Family) | 256 | Mid to Premium | 1,600 sq.ft. | 1,000 – 10,000 |
| Crocs EBO | 219 | Premium | 600 sq.ft. | 1,500 – 8,000 |
| Walkway | 70 | Value | 1,400 sq.ft. | 300 – 3,500 |
| FitFlop EBO | 12 | Premium | 600 sq.ft. | 3,500 – 12,000 |
| Fila EBO | 2 (Pilot) | Mid to Premium | 650–4,900 sq.ft. | 3,000 – 12,000 |
| Foot Locker | 5 | Premium | ~4,900 sq.ft. | 6,000 – 19,000 |
| New Era | Kiosks & Standalone | Lifestyle | 150–varies | 3,000 – 4,500 |
| Clarks (relaunched in MBOs) | ~200 | Premium Comfort | In MBO Stores | TBC |
MBL plans to scale to **1,000+ stores by FY26**, with **20–25% medium- to long-term ROCE** as capital efficiency benchmarks.
---
#### **MetroActiv – Strategic Foray Into Performance Athleisure (Launched Q3 FY25)**
- **MetroActiv** is a **multi-brand retail concept** focused on **athletic performance footwear and sportswear**, launching in **Indore, Dehradun, and Jodhpur** with 3,000–6,000 sq.ft. experiential stores.
- Features global brands: **Nike, adidas, Puma, ASICS, Skechers, New Balance, FILA, New Era**.
- Integrated **e-commerce platform (metroactiv.com)** offering **fitness tools** like Calorie Counter, BMI Calculator, and Nutrition Tracker to build a wellness community.
- Supports MBL’s strategic pivot into the **high-growth sports & athleisure (S&A)** category, aligning with India’s rising fitness and active lifestyle trends.
---
#### **Omni-Channel Strategy & Digital Transformation**
MBL has transitioned from **offline-first to a robust omni-channel model**, integrating digital and physical touchpoints to enhance customer experience and drive growth.
- **E-commerce Contribution**:
- H1 FY26: **10% of standalone revenue from online**, 85% in-store, 4% omnichannel.
- Grew from 9.5% (FY24) to **10.6% of total revenue in FY25**.
- Target: Sustainable, margin-friendly digital growth with full-price focus.
- **Digital Platforms**:
- Owns and operates **3 in-house websites**: metroshoes.com, mochishoes.com, walkwayshoes.com.
- Manages **5 exclusive brand websites**: fitflop.in, fila.co.in, neweracap.in, footlocker.in, metroactiv.com.
- Online sales driven via **6 major marketplaces** (Myntra, Ajio, Amazon, etc.), with controlled discounting to protect brand equity.
- **Technology & Innovation**:
- **AI-powered systems** for demand forecasting, personalized marketing, content automation, and CRM.
- **Dedicated WMS & OMS** integrate store and warehouse inventory for seamless omnichannel fulfillment (‘Shop from Store’).
- **Real-time customer engagement** via **WhatsApp**, home visits, loyalty programs, and social media (leads in Instagram followers among Indian footwear brands, per CRISIL).
- **Generative AI & RPA** deployed to enhance operations, customer service, and inventory optimization.
---
#### **Sourcing & Supply Chain Model**
- **Asset-light, 100% outsourced** manufacturing model—among the few Indian footwear retailers with no owned manufacturing units.
- Collaborates with **250+ long-standing vendors** (some with 50+ years of partnership), enabling **rapid trend-to-market turnaround** and design exclusivity.
- **In-house design cell** develops proprietary designs; quality-controlled at Bhiwandi-based inspection hubs.
- Agreements include **pay-on-sale/buy-back clauses** for third-party brands, reducing working capital and risk.
- **Sustainability Initiative**: Aims to recycle **one pair of footwear for every pair sold**; processed over **1,940 tons** of discarded footwear in FY24.
---
#### **Recent Strategic Milestones (FY25–H1 FY26)**
1. **Clarks Partnership (H1 FY26)**:
- Launched Clarks’ **Cloudstepper** range in ~200 Metro/Mochi stores.
- Plans for **first Clarks EBOs by H1 FY27** and full digital integration.
- Aims to strengthen **women’s casual and comfort footwear** offerings.
2. **New Era Expansion**:
- Kiosks launched in **Bengaluru, Hyderabad, Mumbai**.
- Opened **first standalone New Era store in Lucknow (Q2 FY26)** and new kiosks in Delhi, Chandigarh, Bengaluru.
- Website launch (neweracap.in) and marketplace integration.
3. **FILA Relaunch (H2 FY25–H2 FY26)**:
- Completed liquidation of legacy inventory; initiated **local BIS-compliant manufacturing**.
- Reintroduced through **Foot Locker, Metro, and Mochi** outlets.
- Target: Open **new Fila EBOs by H2 FY26**.
4. **Foot Locker Growth**:
- First store opened in Oct 2024; **4 additional stores** opened in Noida and Mumbai by Q2 FY26.
- Offers **10–20% exclusive merchandise**; targets sneaker culture and youth consumers.
---
#### **Leadership & Governance**
- **Chairman**: Mr. Rafique A. Malik (over **50 years** in footwear retail, founder-led governance).
- **CEO**: Mr. Nissan Joseph (ex-Crocs, Payless Shoes, Planet Sports) guiding global strategy and brand expansion.
- **Managing Director**: Ms. Farah Malik Bhanji (over 20 years with MBL), driving digital transformation, AI, and operational excellence.
- **Whole-time Director**: Mr. Iqbal Dossani, led CRM, RFID, and Biofoot (India’s first foot wellness brand).
---
#### **Sustainability & Corporate Responsibility**
- **Recycling Initiative**: Processed close to **5 million pairs** (1,940 tons) of discarded footwear using eco-friendly methods.
- **Coal substitution**: Waste materials used as fuel in cement kilns and power plants.
- Focus on **local sourcing** (>85% of proprietary brand products manufactured in India).