Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹76,696Cr
New age - Platform - E-Retail
Rev Gr TTM
Revenue Growth TTM
24.88%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

NYKAA
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 33.7 | 23.8 | 22.4 | 22.3 | 28.1 | 22.8 | 24.4 | 26.7 | 23.6 | 23.4 | 25.1 | 26.7 |
| 1,231 | 1,348 | 1,426 | 1,690 | 1,575 | 1,650 | 1,771 | 2,126 | 1,928 | 2,014 | 2,187 | 2,644 |
Operating Profit Operating ProfitCr |
| 5.4 | 5.2 | 5.3 | 5.5 | 5.6 | 5.5 | 5.5 | 6.2 | 6.5 | 6.5 | 6.8 | 8.0 |
Other Income Other IncomeCr | 10 | 7 | 9 | 8 | 7 | 7 | 5 | 6 | 9 | 9 | 7 | -10 |
Interest Expense Interest ExpenseCr | 19 | 19 | 21 | 22 | 21 | 21 | 24 | 32 | 30 | 30 | 31 | 29 |
Depreciation DepreciationCr | 53 | 52 | 55 | 58 | 60 | 60 | 64 | 70 | 73 | 76 | 79 | 81 |
| 9 | 10 | 13 | 26 | 20 | 22 | 21 | 45 | 40 | 44 | 55 | 110 |
| 4 | 3 | 4 | 8 | 10 | 8 | 8 | 18 | 21 | 19 | 22 | 42 |
|
Growth YoY PAT Growth YoY% | -43.5 | 13.5 | 64.1 | 98.2 | 127.6 | 120.4 | 44.7 | 47.9 | 95.6 | 71.8 | 145.4 | 151.2 |
| 0.3 | 0.5 | 0.6 | 1.0 | 0.6 | 0.8 | 0.7 | 1.2 | 0.9 | 1.1 | 1.4 | 2.4 |
| 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 93.5 | 59.0 | 38.1 | 54.6 | 36.3 | 24.1 | 24.5 | 18.7 |
| 601 | 1,091 | 1,686 | 2,284 | 3,611 | 4,888 | 6,039 | 7,476 | 8,773 |
Operating Profit Operating ProfitCr |
| -4.6 | 1.9 | 4.6 | 6.4 | 4.3 | 5.0 | 5.4 | 6.0 | 7.0 |
Other Income Other IncomeCr | 4 | 5 | 10 | 12 | 27 | 30 | 30 | 27 | 15 |
Interest Expense Interest ExpenseCr | 7 | 26 | 44 | 31 | 47 | 75 | 83 | 107 | 121 |
Depreciation DepreciationCr | 7 | 31 | 60 | 72 | 96 | 173 | 224 | 266 | 309 |
| -37 | -32 | -12 | 66 | 47 | 38 | 69 | 127 | 248 |
| -9 | -7 | 4 | 4 | 6 | 14 | 25 | 54 | 104 |
|
| | 12.9 | 33.4 | 477.3 | -33.0 | -39.9 | 76.1 | 68.6 | 95.7 |
| -4.9 | -2.2 | -0.9 | 2.5 | 1.1 | 0.5 | 0.7 | 0.9 | 1.5 |
| -20.8 | -17.7 | -11.6 | 1.4 | 0.1 | 0.1 | 0.1 | 0.2 | 0.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 14 | 14 | 15 | 15 | 47 | 285 | 286 | 286 | 286 |
| 73 | 207 | 296 | 475 | 1,292 | 1,093 | 976 | 1,015 | 1,102 |
Current Liabilities Current LiabilitiesCr | 230 | 466 | 666 | 695 | 965 | 1,198 | 1,879 | 2,161 | 2,585 |
Non Current Liabilities Non Current LiabilitiesCr | 2 | 79 | 136 | 116 | 335 | 360 | 241 | 476 | 308 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 278 | 564 | 815 | 963 | 1,927 | 1,906 | 2,293 | 2,677 | 3,004 |
Non Current Assets Non Current AssetsCr | 75 | 212 | 309 | 339 | 719 | 1,044 | 1,108 | 1,302 | 1,329 |
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 | -79 | -100 | 6 | 133 | -354 | -140 | 0 | 467 |
Investing Cash Flow Investing Cash FlowCr | 31 | -162 | 15 | -130 | -603 | 140 | -10 | -205 |
Financing Cash Flow Financing Cash FlowCr | 82 | 236 | 69 | -38 | 927 | 5 | 44 | -212 |
|
Free Cash Flow Free Cash FlowCr | -106 | -135 | -40 | 91 | -448 | -348 | -110 | 339 |
| 281.7 | 406.4 | -37.6 | 216.0 | -857.3 | -565.0 | 0.6 | 633.1 |
CFO To EBITDA CFO To EBITDA% | 298.3 | -486.2 | 7.6 | 85.0 | -216.8 | -54.8 | 0.1 | 98.5 |
| 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 | 80,069 | 35,114 | 46,238 | 51,195 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 1,941.2 | 1,758.6 | 1,471.8 | 778.5 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 21.2 | 6.8 | 7.2 | 6.4 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 59.8 | 25.5 | 36.6 | 39.4 |
| -1.7 | 14.6 | 2.9 | 0.5 | 492.4 | 139.7 | 135.7 | 110.4 |
Profitability Ratios Profitability Ratios |
| 34.5 | 40.6 | 42.6 | 38.9 | 43.6 | 44.3 | 42.9 | 43.7 |
| -4.6 | 1.9 | 4.6 | 6.4 | 4.3 | 5.0 | 5.4 | 6.0 |
| -4.9 | -2.2 | -0.9 | 2.5 | 1.1 | 0.5 | 0.7 | 0.9 |
| -17.8 | -1.0 | 4.4 | 11.8 | 4.8 | 5.2 | 6.8 | 8.9 |
| -32.5 | -11.1 | -5.3 | 12.6 | 3.1 | 1.8 | 3.5 | 5.7 |
| -8.0 | -3.2 | -1.4 | 4.7 | 1.6 | 0.8 | 1.3 | 1.9 |
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