FSN E-Commerce Ventures Limite (NYKAA)

Current Price: ₹0.00

Back to Home
Stock Performance

Quarterly Financials

Consolidated Standalone
Particulars Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Revenue from Operations 1,301.72 1,421.82 1,507.02 1,788.80 1,667.98 1,746.11 1,874.74 2,267.21 2,061.76 2,154.94 2,345.98 2,873.26
YOY Revenue Growth % 18.52% 46.08% 22.44% 22.28% 28.14% 22.81% 24.4% 26.74% 23.61% 23.41% 25.14% 26.73%
Other Income 9.74 6.72 8.57 7.58 7.06 7.33 5.45 5.53 8.95 9.33 8.03 6.26
Total Income 1,311.46 1,428.55 1,515.60 1,796.38 1,675.04 1,753.44 1,880.19 2,272.74 2,070.71 2,164.27 2,354.01 2,879.52
Total Expenses + 602.42 563.76 584.50 685.49 624.45 662.45 718.81 853.14 2,031.16 2,120.56 2,297.59 2,753.54
Cost of Materials Consumed 97.28 18.60 15.51 23.52 7.49 2.59 1.45 2.78 1.28 3.33 0.34 2.21
Employee Benefit Expense 127.33 138.58 136.32 147.93 142.08 155.86 161.49 174.60 174.12 182.02 182.77 202.90
Other Expenses 377.81 406.58 432.68 514.04 474.89 504.00 555.87 675.76 601.55 638.81 711.82 864.82
Operating Profit 699.31 858.07 922.52 1,103.31 1,043.53 1,083.66 1,155.93 1,414.07 30.60 34.38 48.39 119.72
OPM % 53.7% 60.3% 61.2% 61.7% 62.6% 62.1% 61.7% 62.4% 1.5% 1.6% 2.1% 4.2%
Profit Before Tax + 8.63 9.72 13.26 26.49 19.56 22.08 21.26 44.56 39.55 43.71 55.38 109.62
Tax Expense 6.35 4.29 5.46 9.04 10.49 8.44 8.29 18.15 20.50 19.24 22.40 41.88
Tax % 73.6% 44.2% 41.2% 34.1% 53.6% 38.2% 39% 40.7% 51.8% 44% 40.4% 38.2%
Profit After Tax 2.28 5.43 7.80 17.45 9.07 13.64 12.97 26.41 19.05 24.47 32.98 67.74
EPS (Basic) 0.01 0.02 0.02 0.06 0.02 0.03 0.04 0.09 0.07 0.08 0.12 0.22

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022
Revenue from Operations 7,949.82 6,385.63 5,143.80 3,773.94
YOY Revenue Growth % 24.5% 24.14% 36.3% -
Other Income 27.26 29.94 30.21 26.97
Total Income 7,977.08 6,415.57 5,174.01 3,800.91
Total Expenses + 7,849.63 2,458.20 2,181.51 1,564.97
Cost of Materials Consumed 8.10 65.11 159.43 84.31
Employee Benefit Expense 666.07 564.90 491.72 325.94
Other Expenses 2,337.18 1,828.19 1,530.36 1,154.72
Operating Profit 100.19 3,927.42 2,962.29 2,208.96
OPM % 1.3% 61.5% 57.6% 58.5%
Profit Before Exceptional 127.45 69.03 38.40 47.31
Exceptional Items 0.00 0.00 0.00 0.00
Profit Before Tax + 127.45 69.03 38.40 47.31
Tax Expense 55.38 29.28 17.43 6.02
Tax % 43.5% 42.4% 45.4% 12.7%
Profit After Tax 72.07 39.75 20.96 41.29
EPS (Basic) 0.23 0.11 0.07 0.88

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022
ASSETS
Non-Current Assets + 1,302.45 1,107.68 1,044.38 0.00
Property, Plant & Equipment 601.58 496.63 543.27 0.00
Capital Work in Progress 3.17 6.08 2.02 0.00
Non-Current Investments 0.16 0.49 0.33 0.00
Goodwill 97.50 61.07 61.07 0.00
Other Intangible Assets 135.74 110.47 94.49 0.00
Current Assets + 2,677.08 2,292.95 1,905.60 0.00
Inventories 1,417.54 1,192.05 1,005.14 0.00
Trade Receivables 246.61 241.60 163.53 0.00
Cash and Cash Equivalents 124.94 75.78 41.38 0.00
Current Investments 0.00 0.00 0.00 0.00
LIABILITIES & EQUITY
Total Equity 0.00 0.00 0.00 0.00
Equity Share Capital 285.93 285.60 285.25 0.00
Other Equity 1,015.35 976.63 1,092.77 0.00
Non-Current Liabilities 476.28 240.71 360.31 0.00
Current Liabilities 2,160.59 1,878.87 1,197.51 0.00
Total Liabilities 2,636.87 2,119.58 1,557.82 0.00

Cash Flow Statement

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022
Cash from Operating Activities 466.63 0.25 -140.24 -353.96
Cash from Investing Activities -205.43 -10.11 139.58 -602.79
Cash from Financing Activities -212.04 44.26 4.87 927.01
Net Increase/Decrease in Cash 49.16 34.40 4.20 -29.74