AnnualReportAI — Business Intelligence
Financial & Valuation Intelligence™

FSN E-Commerce Ventures Limited

NSE
NYKAA
Sector: Consumer Services· E-Retail/ E-Commerce
Current Price
₹313.7
Market Cap
₹91.71K Cr
AI Financial Summary

FSN E-Commerce Ventures Limited (NYKAA) demonstrates robust revenue growth and improving profitability trends, yet its current valuation metrics are significantly elevated compared to its intrinsic value. The company exhibits a strong capacity for capital allocation but faces challenges with fluctuating cash flows and a negative margin of safety. While operational improvements are evident, prudent financial stewardship is critical for sustainable shareholder value.

Business Performance (CAGR)

10 Years
Revenue
43.0%
PAT
26.5%
EPS
-36.6%
Book Value
-12.8%
Free Cash Flow
76.6%

Valuation Snapshot

P/E337.4
P/B46.8
EV/EBITDA123
P/S9.2
Div Yield—

Financial Health

Debt to Equity0.86
Interest Coverage3.8x
Current Ratio1.16
Cash & Investments₹320 Cr

Profitability Metrics

ROE
13.9%
ROCE
16.7%
ROA
4.3%
EBITDA Mgn
7.5%
Op Margin
4.5%
Net Margin
2.0%

Cash Flow Intelligence

Operating Cash Flow₹644 Cr
Free Cash Flow₹178 Cr
Cash Conversion323.1%
FCF Margin1.8%

Intrinsic Value

Premium
Estimated Intrinsic Value
████████
Current Price₹313.7
Margin of Safety██.██%
Unlock with Premium

Estimated Intrinsic Value & DCF Fair Value are available with Premium plans.

AI Business Verdict

FSN E-Commerce Ventures Limited demonstrates compelling top-line growth and a strong operational turnaround towards profitability and cash generation. However, its current market valuation appears significantly stretched relative to its intrinsic value and current earnings power. While the business shows promising operational momentum, a cautious approach is warranted given the high valuation metrics and the negative margin of safety.

  • Exceptional revenue growth (42.96% CAGR), demonstrating strong market traction.
  • Significant improvement in profitability, transitioning from losses to positive net income and ROE/ROCE.
  • Strong operating cash flow generation, with OCF to PAT over 300%, indicating high earnings quality.
  • Improving capital efficiency, as evidenced by rising ROE (13.87%) and ROCE (16.75%).

Balance Sheet

AI-Powered Analysis
Balance Sheet Strength™
54/100
Adequate

FSN E-Commerce Ventures Limited has an adequate but tight balance sheet — leverage and liquidity warrant monitoring.

AI Confidence
92%
Stability
54
Flexibility
52
Strength Factors
Liquidity53
Leverage68
Working Capital68
Asset Quality27
Shareholder Strength60
Financial Stability54
Financial Flexibility™
52/100
Adequate

Capacity to fund growth, withstand downturns and return capital.

Total Assets
₹4.61K Cr
▼ 1.6% YoY
Total Liabilities
₹3.17K Cr
▼ 6.3% YoY
Shareholder Equity
₹1.44K Cr
▲ 10.5% YoY
Net Cash Position
₹-918 Cr
Monitor
Debt / Equity
0.86x
Manageable
Enterprise Value
₹92.63K Cr
Capital Structure
Assets
₹4.61K Cr
Equity
₹1.44K Cr (31.2%)
Liabilities
₹3.17K Cr (68.8%)
Debt Intelligence™
Debt vs Cash Trend
Debt / Equity0.86x
Interest Coverage3.8x
Debt / EBITDA6.21x
Net Debt₹918 Cr
Debt Trend (5Y)71.7%
Debt MaturityWell Staggered
Liquidity Intelligence™
Current Ratio1.16
Quick Ratio0.31
Cash Ratio0.10
Working Capital₹316 Cr
Operating Cash CoverageAdequate
Short-term LiquidityAdequate
Working Capital Intelligence™
CCC Trend
Receivable Days11
Inventory Days60
Payable DaysNot Available
Cash Conversion Cycle70 days
Asset Quality (% of Total Assets)
Cash & Investments6.9%
Property, Plant & Equip.21.9%
ReceivablesNot Available
InventoryNot Available
GoodwillNot Available
Intangible AssetsNot Available
Other Assets77.9%
Shareholder Strength™
Strength Radar
Book Value CAGR (5Y)-12.8%
Net Worth CAGR (5Y)36.2%
Retained EarningsAdequate
Equity Dilution0.00%
Buyback EfficiencyWeak
Dividend Sustain.Strong
Balance Sheet Evolution
Annual
Balance Sheet Risk Monitor
Debt RiskModerate
Liquidity RiskElevated
Working Capital RiskModerate
Refinancing RiskModerate
Asset Quality RiskHigh
Dilution RiskLow
Contingent LiabilityLow
Overall Balance Sheet RiskElevated
Balance Sheet Stress Test™
Economic Slowdown37
Acquisition Capacity57
High Interest Rates62
Dividend Sustainability56
Revenue Decline53
Cash Flow Resilience53
Expansion Capacity55
Overall Resilience Score
53/100
Fragile — Review Risks
AI Balance Sheet Commentary
Overall Assessment
  • FSN E-Commerce Ventures Limited has an adequate but tight balance sheet — leverage and liquidity warrant monitoring.
What Stands Out
  • Balance sheet is functional but shows no standout strengths
Areas To Monitor
  • Tight short-term liquidity cushion
  • Large 'other assets' bucket — investigate composition
  • Slow book value compounding
Financial data based on consolidated numbers and TTM · Source: Company Filings, Annual Report AI Analysis · Data as of: 31/03/2026