Fsn E-Commerce Ventures Ltd
NSE:NYKAA

Watchlist Manager
Fsn E-Commerce Ventures Ltd Logo
Fsn E-Commerce Ventures Ltd
NSE:NYKAA
Watchlist
Price: 171.05 INR -0.69%
Market Cap: 488.9B INR
Have any thoughts about
Fsn E-Commerce Ventures Ltd?
Write Note

Intrinsic Value

The intrinsic value of one NYKAA stock under the Base Case scenario is 57.63 INR. Compared to the current market price of 171.05 INR, Fsn E-Commerce Ventures Ltd is Overvalued by 66%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NYKAA Intrinsic Value
57.63 INR
Overvaluation 66%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Fsn E-Commerce Ventures Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for NYKAA cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about NYKAA?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Retail Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Fsn E-Commerce Ventures Ltd

Provide an overview of the primary business activities
of Fsn E-Commerce Ventures Ltd.

What unique competitive advantages
does Fsn E-Commerce Ventures Ltd hold over its rivals?

What risks and challenges
does Fsn E-Commerce Ventures Ltd face in the near future?

Has there been any significant insider trading activity
in Fsn E-Commerce Ventures Ltd recently?

Summarize the latest earnings call
of Fsn E-Commerce Ventures Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Fsn E-Commerce Ventures Ltd.

Provide P/S
for Fsn E-Commerce Ventures Ltd.

Provide P/E
for Fsn E-Commerce Ventures Ltd.

Provide P/OCF
for Fsn E-Commerce Ventures Ltd.

Provide P/FCFE
for Fsn E-Commerce Ventures Ltd.

Provide P/B
for Fsn E-Commerce Ventures Ltd.

Provide EV/S
for Fsn E-Commerce Ventures Ltd.

Provide EV/GP
for Fsn E-Commerce Ventures Ltd.

Provide EV/EBITDA
for Fsn E-Commerce Ventures Ltd.

Provide EV/EBIT
for Fsn E-Commerce Ventures Ltd.

Provide EV/OCF
for Fsn E-Commerce Ventures Ltd.

Provide EV/FCFF
for Fsn E-Commerce Ventures Ltd.

Provide EV/IC
for Fsn E-Commerce Ventures Ltd.

Show me price targets
for Fsn E-Commerce Ventures Ltd made by professional analysts.

What are the Revenue projections
for Fsn E-Commerce Ventures Ltd?

How accurate were the past Revenue estimates
for Fsn E-Commerce Ventures Ltd?

What are the Net Income projections
for Fsn E-Commerce Ventures Ltd?

How accurate were the past Net Income estimates
for Fsn E-Commerce Ventures Ltd?

What are the EPS projections
for Fsn E-Commerce Ventures Ltd?

How accurate were the past EPS estimates
for Fsn E-Commerce Ventures Ltd?

What are the EBIT projections
for Fsn E-Commerce Ventures Ltd?

How accurate were the past EBIT estimates
for Fsn E-Commerce Ventures Ltd?

Compare the revenue forecasts
for Fsn E-Commerce Ventures Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Fsn E-Commerce Ventures Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Fsn E-Commerce Ventures Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Fsn E-Commerce Ventures Ltd compared to its peers.

Compare the P/E ratios
of Fsn E-Commerce Ventures Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Fsn E-Commerce Ventures Ltd with its peers.

Analyze the financial leverage
of Fsn E-Commerce Ventures Ltd compared to its main competitors.

Show all profitability ratios
for Fsn E-Commerce Ventures Ltd.

Provide ROE
for Fsn E-Commerce Ventures Ltd.

Provide ROA
for Fsn E-Commerce Ventures Ltd.

Provide ROIC
for Fsn E-Commerce Ventures Ltd.

Provide ROCE
for Fsn E-Commerce Ventures Ltd.

Provide Gross Margin
for Fsn E-Commerce Ventures Ltd.

Provide Operating Margin
for Fsn E-Commerce Ventures Ltd.

Provide Net Margin
for Fsn E-Commerce Ventures Ltd.

Provide FCF Margin
for Fsn E-Commerce Ventures Ltd.

Show all solvency ratios
for Fsn E-Commerce Ventures Ltd.

Provide D/E Ratio
for Fsn E-Commerce Ventures Ltd.

Provide D/A Ratio
for Fsn E-Commerce Ventures Ltd.

Provide Interest Coverage Ratio
for Fsn E-Commerce Ventures Ltd.

Provide Altman Z-Score Ratio
for Fsn E-Commerce Ventures Ltd.

Provide Quick Ratio
for Fsn E-Commerce Ventures Ltd.

Provide Current Ratio
for Fsn E-Commerce Ventures Ltd.

Provide Cash Ratio
for Fsn E-Commerce Ventures Ltd.

What is the historical Revenue growth
over the last 5 years for Fsn E-Commerce Ventures Ltd?

What is the historical Net Income growth
over the last 5 years for Fsn E-Commerce Ventures Ltd?

What is the current Free Cash Flow
of Fsn E-Commerce Ventures Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Fsn E-Commerce Ventures Ltd.

Business Breakdown

FSN E-Commerce Ventures Ltd., the parent company of the well-known beauty and personal care brand Nykaa, is revolutionizing the Indian e-commerce landscape. Founded in 2012 by Falguni Nayar, a former investment banker turned entrepreneur, the company was built with a vision to make premium beauty products more accessible to Indian consumers. By seamlessly blending technology with a curated selection of over 1,500 international and domestic brands, Nykaa has positioned itself as a market leader in beauty and wellness. The company's innovative online platform, along with its expanding physical retail presence, has fostered a loyal customer base that appreciates not only the diverse product off...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Fsn E-Commerce Ventures Ltd

Current Assets 22.9B
Cash & Short-Term Investments 4.2B
Receivables 2.4B
Other Current Assets 16.3B
Non-Current Assets 11.1B
Long-Term Investments 835.5m
PP&E 5B
Intangibles 2B
Other Non-Current Assets 3.3B
Current Liabilities 18.8B
Accounts Payable 3.9B
Other Current Liabilities 14.9B
Non-Current Liabilities 2.6B
Long-Term Debt 1.6B
Other Non-Current Liabilities 1B
Efficiency

Earnings Waterfall
Fsn E-Commerce Ventures Ltd

Revenue
67.1B INR
Cost of Revenue
-38.3B INR
Gross Profit
28.8B INR
Operating Expenses
-27.4B INR
Operating Income
1.4B INR
Other Expenses
-978.3m INR
Net Income
386m INR

Free Cash Flow Analysis
Fsn E-Commerce Ventures Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

NYKAA Profitability Score
Profitability Due Diligence

Fsn E-Commerce Ventures Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional Revenue Growth Forecast
Exceptional 1-Year Revenue Growth
Low ROIC
45/100
Profitability
Score

Fsn E-Commerce Ventures Ltd's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

NYKAA Solvency Score
Solvency Due Diligence

Fsn E-Commerce Ventures Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Negative Net Debt
Long-Term Solvency
61/100
Solvency
Score

Fsn E-Commerce Ventures Ltd's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NYKAA Price Targets Summary
Fsn E-Commerce Ventures Ltd

Wall Street analysts forecast NYKAA stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NYKAA is 206.8 INR with a low forecast of 141.4 INR and a high forecast of 264.6 INR.

Lowest
Price Target
141.4 INR
17% Downside
Average
Price Target
206.8 INR
21% Upside
Highest
Price Target
264.6 INR
55% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for NYKAA?

Click here to dive deeper.

Dividends

Fsn E-Commerce Ventures Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for NYKAA is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

NYKAA Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Fsn E-Commerce Ventures Ltd Logo
Fsn E-Commerce Ventures Ltd

Country

India

Industry

Retail

Market Cap

488.5B INR

Dividend Yield

0%

Description

FSN E-Commerce Ventures Ltd. engages in the online and offline retail of beauty, personal care, and fashion products. The company is headquartered in Mumbai, Maharashtra and currently employs 1,992 full-time employees. The company went IPO on 2021-11-10. The firm is engaged in the business of manufacturing, selling and distribution of beauty, wellness, fitness, personal care, health care, skin care, hair care products, fashion garments, fashion accessories and equipment. The company distributes through online portals or Websites such as e-commerce, m-commerce, Internet, intranet as well as through physical stores, stalls, and general trade. Its offline retail store channel comprises 73 physical retail stores, including 72 stores for beauty and personal care products, and one store for fashion products across 38 cities in India. The company operates three types of retail stores, Nykaa Luxe; Nykaa OnTrend; and Nykaa Kiosk. Its owned brands include Nykaa Cosmetics, Nykaa Naturals, Kay Beauty, Twenty Dresses, Nykd, and Pipa Bella. Its subsidiaries include FSN Brands Marketing Private Limited, Nykaa E-Retail Private Limited, and Nykaa Fashion Private Limited.

Contact

MAHARASHTRA
Mumbai
Sun Mill Compound, Tulsi Pipe Road, Lower Parel, 104, Vasan Udyog Bhavan
+919222201010
www.nykaa.com

IPO

2021-11-10

Employees

1 992

Officers

Founder, Executive Chairperson, MD & CEO
Ms. Falguni Sanjay Nayar
Chief Financial Officer
Mr. Padmanabhan Ganesh
Chief Legal & Regulatory Officer
Mr. Sujeet Roopchand Jain
Company Secretary & Compliance Officer
Mr. Neelabja Chakrabarty B.Com., C.S., C.W.A
Executive Director
Mr. Anchit Nayar
VP of Operations & Chief Supply Chain Officer
Mr. Manoj Jaiswal
Show More
Chief Technology Officer
Mr. Rajesh Uppalapati
Group Chief Human Resource Officer
Mr. Surender Mehta
Chief Executive Officer of Nykaa Man
Mr. Nihir Parikh
Show Less

See Also

Discover More
What is the Intrinsic Value of one NYKAA stock?

The intrinsic value of one NYKAA stock under the Base Case scenario is 57.63 INR.

Is NYKAA stock undervalued or overvalued?

Compared to the current market price of 171.05 INR, Fsn E-Commerce Ventures Ltd is Overvalued by 66%.

Back to Top