Login
Products
Login
Home
Alerts
Search
Watchlist
Products

FSN E-Commerce Ventures Ltd

NYKAA
NSE
267.85
0.84%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Alert
Watchlist
Note

FSN E-Commerce Ventures Ltd

NYKAA
NSE
267.85
0.84%
29 Apr '26, 4:00 PM
Company Overview
Guidance Tracker
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
76,696Cr
Close
Close Price
267.85
Industry
Industry
New age - Platform - E-Retail
PE
Price To Earnings
546.63
PS
Price To Sales
8.13
Revenue
Revenue
9,436Cr
Rev Gr TTM
Revenue Growth TTM
24.88%
PAT Gr TTM
PAT Growth TTM
124.01%
Peer Comparison
How does NYKAA stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
NYKAA
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
1,3021,4221,5071,7891,6681,7461,8752,2672,0622,1552,3462,873
Growth YoY
Revenue Growth YoY%
33.723.822.422.328.122.824.426.723.623.425.126.7
Expenses
ExpensesCr
1,2311,3481,4261,6901,5751,6501,7712,1261,9282,0142,1872,644
Operating Profit
Operating ProfitCr
717381999396104141133141159230
OPM
OPM%
5.45.25.35.55.65.55.56.26.56.56.88.0
Other Income
Other IncomeCr
107987756997-10
Interest Expense
Interest ExpenseCr
191921222121243230303129
Depreciation
DepreciationCr
535255586060647073767981
PBT
PBTCr
910132620222145404455110
Tax
TaxCr
434810881821192242
PAT
PATCr
469181014132719243368
Growth YoY
PAT Growth YoY%
-43.513.564.198.2127.6120.444.747.995.671.8145.4151.2
NPM
NPM%
0.30.50.61.00.60.80.71.20.91.11.42.4
EPS
EPS
0.00.00.00.10.00.00.00.10.10.10.10.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
5741,1111,7682,4413,7745,1446,3867,9509,436
Growth
Revenue Growth%
93.559.038.154.636.324.124.518.7
Expenses
ExpensesCr
6011,0911,6862,2843,6114,8886,0397,4768,773
Operating Profit
Operating ProfitCr
-272181157163256346474663
OPM
OPM%
-4.61.94.66.44.35.05.46.07.0
Other Income
Other IncomeCr
4510122730302715
Interest Expense
Interest ExpenseCr
7264431477583107121
Depreciation
DepreciationCr
731607296173224266309
PBT
PBTCr
-37-32-1266473869127248
Tax
TaxCr
-9-7446142554104
PAT
PATCr
-28-25-166241254474144
Growth
PAT Growth%
12.933.4477.3-33.0-39.976.168.695.7
NPM
NPM%
-4.9-2.2-0.92.51.10.50.70.91.5
EPS
EPS
-20.8-17.7-11.61.40.10.10.10.20.5

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
1414151547285286286286
Reserves
ReservesCr
732072964751,2921,0939761,0151,102
Current Liabilities
Current LiabilitiesCr
2304666666959651,1981,8792,1612,585
Non Current Liabilities
Non Current LiabilitiesCr
279136116335360241476308
Total Liabilities
Total LiabilitiesCr
3537761,1241,3022,6462,9503,4013,9804,332
Current Assets
Current AssetsCr
2785648159631,9271,9062,2932,6773,004
Non Current Assets
Non Current AssetsCr
752123093397191,0441,1081,3021,329
Total Assets
Total AssetsCr
3537761,1241,3022,6462,9503,4013,9804,332

Cash Flow

Consolidated
Standalone
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-79-1006133-354-1400467
Investing Cash Flow
Investing Cash FlowCr
31-16215-130-603140-10-205
Financing Cash Flow
Financing Cash FlowCr
8223669-38927544-212
Net Cash Flow
Net Cash FlowCr
33-2690-34-3043449
Free Cash Flow
Free Cash FlowCr
-106-135-4091-448-348-110339
CFO To PAT
CFO To PAT%
281.7406.4-37.6216.0-857.3-565.00.6633.1
CFO To EBITDA
CFO To EBITDA%
298.3-486.27.685.0-216.8-54.80.198.5

Ratios

Consolidated
Standalone
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000080,06935,11446,23851,195
Price To Earnings
Price To Earnings
0.00.00.00.01,941.21,758.61,471.8778.5
Price To Sales
Price To Sales
0.00.00.00.021.26.87.26.4
Price To Book
Price To Book
0.00.00.00.059.825.536.639.4
EV To EBITDA
EV To EBITDA
-1.714.62.90.5492.4139.7135.7110.4
Profitability Ratios
Profitability Ratios
GPM
GPM%
34.540.642.638.943.644.342.943.7
OPM
OPM%
-4.61.94.66.44.35.05.46.0
NPM
NPM%
-4.9-2.2-0.92.51.10.50.70.9
ROCE
ROCE%
-17.8-1.04.411.84.85.26.88.9
ROE
ROE%
-32.5-11.1-5.312.63.11.83.55.7
ROA
ROA%
-8.0-3.2-1.44.71.60.81.31.9
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** FSN E-Commerce Ventures Ltd, operating under the flagship brand **Nykaa**, is India’s leading omnichannel beauty, fashion, and lifestyle platform. Established as a digitally-native consumer technology company, Nykaa has rapidly evolved into a full-stack, AI-powered ecosystem comprising digital commerce, owned brands, B2B2C distribution, and international operations. The company holds a dominant position in India’s beauty and personal care (BPC) market and is scaling aggressively in fashion and new verticals. Nykaa leverages its **"category creator"** identity to drive consumer education, trendsetting, and premiumization, positioning itself as the most trusted gateway for global brands entering India and for consumers seeking discovery-led shopping experiences. --- ### **Core Business Structure: Four Growth Engines** Nykaa’s business is built around four synergistic growth engines: 1. **Beauty & Personal Care (BPC)** 2. **Fashion** 3. **B2B (Superstore by Nykaa)** 4. **House of Brands** Each engine is supported by a vertically tailored platform, deep consumer insights, integrated content, and scalable technology infrastructure. --- ### **Key Financial & Operational Highlights (FY2025)** | Metric | Value | |-------|-------| | **Total GMV** | ₹15,600 Crore (+25% YoY; 42% CAGR over 5 years) | | **Beauty GMV** | ₹11,775–11,800 Crore (+30% YoY; 5x growth in 5 years) | | **Fashion GMV** | ₹3,800–3,804 Crore (+12% YoY) | | **Market Share (Online Beauty)** | >30% | | **Cumulative Customers** | 42+ million (Beauty: 34M, Fashion: 8M) | | **Unique Transacting Customers (FY25)** | 15.8 million | | **Orders (FY25)** | 55 million (Beauty) + 8 million (Fashion) | | **Physical Stores** | 237 beauty stores across 79 cities (82 cities as of current data) | | **Retail Square Footage** | 2.5 lakh sq. ft | | **App Downloads** | 176 million cumulative (85% of beauty GMV via mobile) | --- ### **Omnichannel Retail Leadership** Nykaa operates the **largest specialized beauty retail network in India** through a differentiated multi-format retail strategy: - **Flagship Stores (7)** – Immersive, luxury experiences in metros. - **Nykaa Luxe (75+ stores)** – Premium/luxury brands in Tier 1 & 2 cities. - **Nykaa On Trend (107 stores)** – Affordably priced, trend-led formats. - **Nykaa Kiosks (47+)** – Compact units in malls, focused on owned brands. > **Physical Retail Performance (FY25):** - 31% YoY GMV growth - 15% same-store sales growth - ₹4,250/month GMV per sq. ft. - 8% contribution to total beauty GMV; >66% of premium beauty GMV originates from offline Nykaa emphasizes **"edutainment" retail** via masterclasses, beauty bars, skin analyzers, and event-led experiences, with omnichannel customers spending **4–5x more** and transacting **3–5x more frequently** than single-channel users. --- ### **House of Brands – Powering Vertical Integration** Nykaa’s **House of Brands** is a key differentiator, housing a portfolio of 12 digital-first, insight-led brands across beauty and fashion with an **annualized GMV run rate of ~₹2,700 crores** (57% YoY growth) in Q1 FY26. #### **Key Owned Brands (FY2025 GMV):** | Brand | Category | GMV (FY25) | Highlights | |-------|--------|-----------|-----------| | **Dot & Key** | Skincare | ~₹900 Cr | India’s #1 skincare brand; 12x growth since acquisition; available in 20,000+ stores | | **Kay Beauty** | Makeup | ~₹240 Cr | First & largest celebrity beauty brand (Katrina Kaif); launching in UK via Space NK | | **Nykaa Cosmetics** | Makeup | ~₹350 Cr | #1 lipstick & eyeshadow brand on Nykaa.com; innovation-driven | | **Nykd** | Lingerie | ≥₹160 Cr | #1 on Nykaa Fashion & top 3 on Amazon; Magic Minimizer bra is a bestseller | | **20 Dresses** | Western Wear | ≥₹100 Cr | Top 5 brand on Nykaa Fashion; 1,150+ styles launched | | **Wanderlust** | Bath & Body | ~₹50 Cr | Gifting & sensorial travel-inspired brand | | **Earth Rhythm** | Clean Beauty | Growing | Nykaa increased stake to control R&D/manufacturing | > **Owned Brands Performance:** - **Beauty:** ~₹1,695–1,700 Cr GMV (14.4% of beauty GMV; up from 12.1% in FY24; +55% YoY) - **Fashion:** ₹431 Cr GMV (~11.3% of fashion GMV) - **Customer Retention:** >50% for Dot & Key and Nykaa brands - **Distribution:** 38,000+ offline points of sale, including EBOs, GT, and third-party platforms --- ### **Beauty & Personal Care (BPC) – Market Leadership & Innovation** Nykaa is **India’s most influential beauty destination**, shaping consumer behavior with: - **Product Assortment:** 4,200+ brands, including **30+ luxury/prestige labels** - **Exclusive Brand Partnerships:** - Estée Lauder (first online retailer in India) - L'Oréal Luxe (first omnichannel partner) - Charlotte Tilbury, Murad, Sol de Janeiro, Dr. Jart+, Kerastase, YSL, NARS, Fenty Beauty - **Global Store:** 45–65+ international beauty brands with end-to-end retail services - **Category Creator:** Launched initiatives like **"Stepification of Beauty"**, driving >65% YoY growth in sunscreen and serums > **Quick Commerce Leadership: Nykaa Now** - Hyperlocal delivery in **30–120 minutes** across 7 major cities - 1.3 million orders fulfilled to date - Largest beauty assortment in rapid delivery segment --- ### **Nykaa Fashion – Fastest-Growing Non-Beauty Vertical** Fashion is now **24–25% of total GMV** and growing at a 12% CAGR in a challenging environment. #### **Key Features:** - **Brand Portfolio:** 4,400+ brands, including **1,000+ global labels** via partnerships (Revolve, Foot Locker, Cider, Urban Outfitters) - **Premium Positioning:** - 20% market share in **premium women’s online fashion** - **#1 platform for latest trends** (per BofA survey) - **Average Order Value (AOV):** ~2x industry average - **Customer Base:** 8M+ cumulative customers; ~8 million orders in FY25 - **Young Demographic:** 85% Gen Z & Millennials - **Profitability:** EBITDA loss reduced to -8.3% (from -10.3%), showing improving economics #### **Innovation & Curation:** - **Hidden Gems:** 300+ homegrown Indian designers (54% YoY growth) - **Global Store:** +14% YoY GMV growth - **First in Fashion:** New seasonal launches drive ~24% of fashion GMV - **Nykaa Fashion Edit:** Content-led curation with shoppable streams and influencer picks - **Nykaa Muse:** Generative AI-powered personal stylist --- ### **Superstore by Nykaa – B2B2C Growth Engine** The **eB2B** platform serves **276,000 retailers** across **1,100+ cities**, with **89% of sales from Tier 2 and smaller towns**. | Metric | Value | |-------|-------| | **GMV (FY25)** | ₹941 Cr | | **GMV Growth** | +35% YoY | | **% of Beauty GMV** | 8% (up from 6.6%) | | **Contribution Margin Improvement** | +484 bps YoY | | **Brands on Platform** | 200+ (HUL, P&G, Dabur, Plum, Dot & Key) | Superstore enables **digitized distribution** for the unorganized BPC sector (52% of total market), offering: - 24-hour doorstep delivery - Credit facilities - Data-driven brand discovery - Quick returns > Positioned for **scale and profitability** with 3–5% EBITDA margin potential. --- ### **Technology & AI-Native Transformation** Nykaa is transitioning from **digital-first to AI-native**, embedding generative AI across operations: - **AI Copilots** for code generation (target: 50% code by AI by FY26) - **Large Language Models (LLMs)** for semantic search and personalized discovery - **Nykaa Muse** – AI stylist using behavioral analysis - **17+ GenAI initiatives** in customer service, product discovery, and internal efficiency Platform investments: - **Custom-built tech stack** with fungible inventory across online/offline - **44 warehouses** (up from 18 in FY21) - **CPFR & AI-driven demand forecasting** - **Streamlined fulfillment:** 70% same-day/next-day delivery in top 110 cities --- ### **Innovation & Consumer Engagement** Nykaa leads in **content-led commerce**: - **NykaaPlay:** Gamified live shopping with 1.4M visits - **Influencer Network:** 28,000+ creators; 500K+ content pieces; 5.5B+ impressions - **Affiliate Program:** Key performance driver - **Nykaaland:** India’s largest beauty festival (25K+ attendees) - **Social Reach:** 17M+ followers; #1 on Instagram for beauty in India - **"Stepification of Beauty":** Educational campaign driving 1.2–1.4x higher GMV and acquisition --- ### **International Expansion – Nysaa in GCC** - **Joint Venture with Apparel Group (55% owned)** - Launched **Nysaa** in Jan 2024, operating in Dubai with **2 stores** and e-commerce - Portfolio: 250+ international brands (Charlotte Tilbury, Kylie, Aveda) - Target: 70 stores in 5 years; capture 7% of GCC prestige beauty market - GCC BPC market: $30B+, per capita spend >$500 --- ### **Strategic Focus Areas (Next 5 Years)** 1. **Category Leadership:** - Dominate **makeup** and **skincare** with Dot & Key & Earth Rhythm - Accelerate **fragrance, bath & body, and clean beauty** 2. **Premiumization & Omnichannel:** - Expand **Luxe and Flagship stores** to deepen luxury penetration - Launch **Fragrance Collective**: 50% YoY growth; 10M+ consumers 3. **Owned Brands Scale:** - Expand Nykd, 20 Dresses into self-sustaining national brands - Target ≥₹4,000 Cr GMV from **House of Brands by FY30** 4. **Technology-Led Efficiency:** - Strengthen AI infrastructure for personalization, automation, and code efficiency 5. **New Verticals:** - **Wellness:** Nudge Wellness (acquired 100%) - **Men’s Grooming:** Nykaa Man - **Gen Z Focus:** Gen Z Store, IYKYK, Mixt --- ### **Competitive Advantages** - **Trusted Platform:** Preferred launch partner for 80+ global brands - **Full-Stack Ecosystem:** R&D, sourcing, marketing, fulfillment, offline distribution - **Consumer Trust & Loyalty:** High repeat purchase rate and AOV - **Data-Driven Curation:** AI-enabled discovery and personalization - **Brand Incubation:** Proven track record in building, acquiring, and scaling homegrown brands