FSN E-Commerce Ventures Limited
NYKAA · Internet Platform · NSE
₹262
Current Market Price
Fair Value (DCF)
₹262
Discount to FV
+0.0%
Updated just now
YieldIQ Score
51/100
Piotroski F-Score
7/9
Economic Moat
None
Confidence
43%
ROE
13.9%
Debt/Equity
0.86
WACC
9.8%
Market Cap
₹75,138 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
28.7%
Return on capital employed
EV / EBITDA
99.2×
Enterprise multiple
Debt / EBITDA
1.6×
Leverage vs earnings
Interest Coverage
3.8×
EBIT covers interest
Current Ratio
1.16×
Short-term liquidity
Asset Turnover
2.05×
Revenue per ₹ of assets
Revenue CAGR (3Y)
25.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹262.4
Bear case
Discount -1935.7%
Base case
Discount +0.0%
Bull case
Discount +16.7%
Ratio Trends
NYKAA · last 5 annual periods
ROE
13.9%
ROCE
28.7%
Operating Margin
—
Debt / Equity
0.86×
PE
1847.1×
EV / EBITDA
128.1×
Historical Financials
NYKAA · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹3755 Cr | ₹5117 Cr | ₹6340 Cr | ₹7950 Cr | ₹10.0K Cr | +27.8% |
| EBITDA | ₹188 Cr | ₹284 Cr | ₹374 Cr | ₹501 Cr | ₹768 Cr | +42.1% |
| EBIT | ₹93.8 Cr | ₹113 Cr | ₹152 Cr | — | — | +12.8% |
| PAT | ₹41.1 Cr | ₹19.3 Cr | ₹32.3 Cr | ₹66.1 Cr | ₹199 Cr | +48.4% |
| EPS (diluted) | ₹0.87 | ₹0.07 | ₹0.11 | — | — | -40.4% |
| CFO | ₹-354 Cr | ₹-140 Cr | ₹0.3 Cr | ₹467 Cr | ₹644 Cr | — |
| CapEx | ₹-94.0 Cr | ₹-208 Cr | ₹-111 Cr | ₹-127 Cr | ₹-154 Cr | — |
| FCF | ₹-448 Cr | ₹-348 Cr | ₹-110 Cr | ₹339 Cr | ₹490 Cr | — |
| Total Assets | ₹2646 Cr | ₹2950 Cr | ₹3401 Cr | ₹3980 Cr | ₹4611 Cr | +14.9% |
| Total Debt | ₹593 Cr | ₹798 Cr | ₹969 Cr | ₹1321 Cr | ₹1238 Cr | +20.2% |
| Shareholders' Equity | ₹1340 Cr | ₹1378 Cr | ₹1262 Cr | ₹1301 Cr | ₹1438 Cr | +1.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NYKAA vs 3 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 MEESHO MEESHO | — | — | Pending | -31.0% | — |
 SWIGGY SWIGGY | — | — | Pending | -30.5% | — |
 ETERNAL ETERNAL | — | — | Pending | 1.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NYKAA in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. FSN E-Commerce Ventures Limited (NYKAA.NS) trades at 262.40 vs a model fair value of 262.40, a gap of 0.0%. Piotroski F-score: 7/9. Moat ...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NYKAA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NYKAA →
Compare
Head-to-head with peers
Compare NYKAA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NYKAANow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.