Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: January 3, 2026, 1:48 pm
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543384 | NSE: NYKAA

FSN E-Commerce Ventures Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: January 3, 2026, 1:48 pm

Market Cap 75,828 Cr.
Current Price 265
High / Low 273/155
Stock P/E724
Book Value 4.85
Dividend Yield0.00 %
ROCE9.59 %
ROE5.16 %
Face Value 1.00
PEG Ratio34.82

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for FSN E-Commerce Ventures Ltd

Competitors

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
FSN E-Commerce Ventures Ltd 75,828 Cr. 265 273/155724 4.850.00 %9.59 %5.16 % 1.00
Fone4 Communications (India) Ltd 23.2 Cr. 9.30 19.2/5.51 5.770.00 %33.0 %57.7 % 10.0
Cartrade Tech Ltd 13,879 Cr. 2,901 3,291/1,29474.2 4890.00 %7.59 %6.24 % 10.0
Zomato Ltd 2,74,215 Cr. 284 368/1901,459 31.90.00 %2.66 %1.71 % 1.00
Ahasolar Technologies Ltd 28.2 Cr. 91.6 236/82.116.3 47.30.00 %6.23 %6.70 % 10.0
Industry Average91,017.75 Cr411.37292.9593.010.00%9.70%10.97%8.00

All Competitor Stocks of FSN E-Commerce Ventures Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 1,2311,4631,3021,4221,5071,7891,6681,7461,8752,2672,0622,1552,346
Expenses 1,1701,3851,2311,3481,4261,6901,5751,6501,7712,1261,9282,0142,187
Operating Profit 6178717381999396104141133141159
OPM % 5%5%5%5%5%6%6%6%6%6%6%7%7%
Other Income 66107987756997
Interest 20201919212221212432303031
Depreciation 38515352555860606470737679
Profit before tax 913910132620222145404455
Tax % 35%27%51%34%30%31%50%36%37%39%52%44%40%
Net Profit 58258179141326192433
EPS in Rs 0.010.030.010.010.020.060.020.030.040.090.070.080.12

Last Updated: December 26, 2025, 10:38 pm

Below is a detailed analysis of the quarterly data for FSN E-Commerce Ventures Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Sales, as of Sep 2025, the value is 2,346.00 Cr.. The value appears strong and on an upward trend. It has increased from 2,155.00 Cr. (Jun 2025) to 2,346.00 Cr., marking an increase of 191.00 Cr..
  • For Expenses, as of Sep 2025, the value is 2,187.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2,014.00 Cr. (Jun 2025) to 2,187.00 Cr., marking an increase of 173.00 Cr..
  • For Operating Profit, as of Sep 2025, the value is 159.00 Cr.. The value appears strong and on an upward trend. It has increased from 141.00 Cr. (Jun 2025) to 159.00 Cr., marking an increase of 18.00 Cr..
  • For OPM %, as of Sep 2025, the value is 7.00%. The value remains steady. There is no change compared to the previous period (Jun 2025) which recorded 7.00%.
  • For Other Income, as of Sep 2025, the value is 7.00 Cr.. The value appears to be declining and may need further review. It has decreased from 9.00 Cr. (Jun 2025) to 7.00 Cr., marking a decrease of 2.00 Cr..
  • For Interest, as of Sep 2025, the value is 31.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 30.00 Cr. (Jun 2025) to 31.00 Cr., marking an increase of 1.00 Cr..
  • For Depreciation, as of Sep 2025, the value is 79.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 76.00 Cr. (Jun 2025) to 79.00 Cr., marking an increase of 3.00 Cr..
  • For Profit before tax, as of Sep 2025, the value is 55.00 Cr.. The value appears strong and on an upward trend. It has increased from 44.00 Cr. (Jun 2025) to 55.00 Cr., marking an increase of 11.00 Cr..
  • For Tax %, as of Sep 2025, the value is 40.00%. The value appears to be improving (decreasing) as expected. It has decreased from 44.00% (Jun 2025) to 40.00%, marking a decrease of 4.00%.
  • For Net Profit, as of Sep 2025, the value is 33.00 Cr.. The value appears strong and on an upward trend. It has increased from 24.00 Cr. (Jun 2025) to 33.00 Cr., marking an increase of 9.00 Cr..
  • For EPS in Rs, as of Sep 2025, the value is 0.12. The value appears strong and on an upward trend. It has increased from 0.08 (Jun 2025) to 0.12, marking an increase of 0.04.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: December 15, 2025, 3:43 am

MetricMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 5741,1111,7682,4413,7745,1446,3867,9508,830
Expenses 6011,0911,6852,2833,6104,8876,0397,4758,256
Operating Profit -272183158164257347475574
OPM % -5%2%5%6%4%5%5%6%6%
Other Income 4510122730302731
Interest 7274632477684108123
Depreciation 731607296173224266298
Profit before tax -37-32-1266473869127183
Tax % -25%-23%31%7%13%35%37%42%
Net Profit -28-25-166241214072103
EPS in Rs -3.47-2.87-1.906.820.140.070.110.230.36
Dividend Payout % 0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)10.71%36.00%487.50%-33.87%-48.78%90.48%80.00%
Change in YoY Net Profit Growth (%)0.00%25.29%451.50%-521.37%-14.91%139.26%-10.48%

FSN E-Commerce Ventures Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2018-2019 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:35%
3 Years:28%
TTM:25%
Compounded Profit Growth
10 Years:%
5 Years:43%
3 Years:17%
TTM:107%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:2%
1 Year:11%
Return on Equity
10 Years:%
5 Years:4%
3 Years:3%
Last Year:5%

Last Updated: September 5, 2025, 3:30 pm

Balance Sheet

Last Updated: December 4, 2025, 2:53 am

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 1414151547285286286286
Reserves 1082163074751,2921,0939771,0151,102
Borrowings 833104133335937989691,3211,407
Other Liabilities 1482353904797147731,1691,3581,538
Total Liabilities 3537761,1241,3022,6462,9503,4013,9804,332
Fixed Assets 34140227231483699668835920
CWIP 0022243130375
Investments 10138410383400
Other Assets 3084978921,0672,1382,1822,6683,1083,408
Total Assets 3537761,1241,3022,6462,9503,4013,9804,332

Below is a detailed analysis of the balance sheet data for FSN E-Commerce Ventures Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2025, the value is 286.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 286.00 Cr..
  • For Reserves, as of Sep 2025, the value is 1,102.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,015.00 Cr. (Mar 2025) to 1,102.00 Cr., marking an increase of 87.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 1,407.00 Cr.. The value appears to be increasing, which may not be favorable. However, Borrowings exceed Reserves, which may signal higher financial risk. It has increased from 1,321.00 Cr. (Mar 2025) to 1,407.00 Cr., marking an increase of 86.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 1,538.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,358.00 Cr. (Mar 2025) to 1,538.00 Cr., marking an increase of 180.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 4,332.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 3,980.00 Cr. (Mar 2025) to 4,332.00 Cr., marking an increase of 352.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 920.00 Cr.. The value appears strong and on an upward trend. It has increased from 835.00 Cr. (Mar 2025) to 920.00 Cr., marking an increase of 85.00 Cr..
  • For CWIP, as of Sep 2025, the value is 5.00 Cr.. The value appears to be declining and may need further review. It has decreased from 37.00 Cr. (Mar 2025) to 5.00 Cr., marking a decrease of 32.00 Cr..
  • For Investments, as of Sep 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 0.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 3,408.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,108.00 Cr. (Mar 2025) to 3,408.00 Cr., marking an increase of 300.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 4,332.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,980.00 Cr. (Mar 2025) to 4,332.00 Cr., marking an increase of 352.00 Cr..

However, the Borrowings (1,407.00 Cr.) are higher than the Reserves (1,102.00 Cr.), which may signal higher financial risk.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity +-79-1006133-354-1400467
Cash from Investing Activity +31-16215-130-603140-10-205
Cash from Financing Activity +8223669-38927544-212
Net Cash Flow33-2690-34-3043449

Free Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-110.00-289.00-330.00-175.00-429.00-541.00-622.00474.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days451920119121411
Inventory Days114135160122150128119116
Days Payable1231001137762343952
Cash Conversion Cycle35546856971069475
Working Capital Days0-16-5367401014
ROCE %-1%5%13%7%6%7%10%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters52.34%52.28%52.28%52.26%52.24%52.22%52.20%52.18%52.16%52.16%52.14%52.12%
FIIs11.06%12.26%10.04%9.84%10.65%10.32%10.48%10.13%9.05%8.83%11.63%12.54%
DIIs6.35%7.86%11.58%14.31%15.25%17.16%18.29%21.83%23.56%25.20%23.64%24.99%
Public30.24%27.62%26.10%23.60%21.87%20.31%19.02%15.86%15.23%13.81%12.58%10.36%
No. of Shareholders5,66,2825,77,9535,85,6985,65,1915,08,9365,20,7884,79,3944,73,2134,84,2564,72,4624,36,3594,15,723

Shareholding Pattern Chart

No. of Shareholders

FSN E-Commerce Ventures Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
ICICI Prudential Large & Mid Cap Fund 36,677,556 3.64 980.4337,411,9722025-12-15 05:10:28-1.96%
HDFC Flexi Cap Fund 35,000,000 0.99 935.59N/AN/AN/A
Nippon India Multi Cap Fund 28,512,869 1.52 762.1830,512,8692025-12-15 04:02:53-6.55%
HSBC Midcap Fund 24,497,300 5.22 654.8417,668,2002025-12-15 05:10:2838.65%
SBI Midcap Fund 22,205,929 2.54 593.5922,336,6242025-12-15 05:10:28-0.59%
SBI Contra Fund 22,188,917 1.19 593.1321,800,0002025-11-03 20:35:591.78%
SBI ELSS Tax Saver Fund 22,000,000 1.82 588.08N/AN/AN/A
SBI Large & Midcap Fund 20,984,815 1.51 560.9516,400,0002025-10-30 02:04:4927.96%
HDFC Focused Fund 20,000,000 2.04 534.62N/AN/AN/A
ICICI Prudential Multi Asset Fund 18,680,603 0.67 499.35N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.001.001.001.0010.00
Basic EPS (Rs.) 0.230.110.070.881.39
Diluted EPS (Rs.) 0.230.110.070.871.39
Cash EPS (Rs.) 1.190.930.692.9085.72
Book Value[Excl.RevalReserv]/Share (Rs.) 4.554.424.8828.38325.92
Book Value[Incl.RevalReserv]/Share (Rs.) 4.554.424.8828.38325.92
Revenue From Operations / Share (Rs.) 27.8022.3618.0379.601621.00
PBDIT / Share (Rs.) 1.751.321.004.01115.00
PBIT / Share (Rs.) 0.820.530.391.9870.42
PBT / Share (Rs.) 0.440.240.130.9950.03
Net Profit / Share (Rs.) 0.250.150.080.8741.14
NP After MI And SOA / Share (Rs.) 0.230.110.060.8641.07
PBDIT Margin (%) 6.305.885.565.047.09
PBIT Margin (%) 2.952.372.192.484.34
PBT Margin (%) 1.601.080.741.253.08
Net Profit Margin (%) 0.920.680.481.092.53
NP After MI And SOA Margin (%) 0.830.500.371.082.53
Return on Networth / Equity (%) 5.072.551.393.0612.62
Return on Capital Employeed (%) 12.909.976.445.5817.46
Return On Assets (%) 1.660.940.651.554.75
Long Term Debt / Equity (X) 0.080.000.000.000.00
Total Debt / Equity (X) 0.730.530.330.240.38
Asset Turnover Ratio (%) 2.152.010.090.120.16
Current Ratio (X) 1.241.221.592.001.39
Quick Ratio (X) 0.580.580.751.090.66
Inventory Turnover Ratio (X) 6.090.050.120.250.11
Interest Coverage Ratio (X) 4.674.543.844.095.64
Interest Coverage Ratio (Post Tax) (X) 1.691.531.331.893.02
Enterprise Value (Cr.) 51981.3646697.8335439.4380141.670.00
EV / Net Operating Revenue (X) 6.547.316.8921.240.00
EV / EBITDA (X) 103.72124.17123.80421.290.00
MarketCap / Net Operating Revenue (X) 6.447.246.8321.220.00
Price / BV (X) 39.3536.6525.4859.760.00
Price / Net Operating Revenue (X) 6.447.246.8321.220.00

After reviewing the key financial ratios for FSN E-Commerce Ventures Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 1.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 0.23. This value is below the healthy minimum of 5. It has increased from 0.11 (Mar 24) to 0.23, marking an increase of 0.12.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 0.23. This value is below the healthy minimum of 5. It has increased from 0.11 (Mar 24) to 0.23, marking an increase of 0.12.
  • For Cash EPS (Rs.), as of Mar 25, the value is 1.19. This value is below the healthy minimum of 3. It has increased from 0.93 (Mar 24) to 1.19, marking an increase of 0.26.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 4.55. It has increased from 4.42 (Mar 24) to 4.55, marking an increase of 0.13.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 4.55. It has increased from 4.42 (Mar 24) to 4.55, marking an increase of 0.13.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 27.80. It has increased from 22.36 (Mar 24) to 27.80, marking an increase of 5.44.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 1.75. This value is below the healthy minimum of 2. It has increased from 1.32 (Mar 24) to 1.75, marking an increase of 0.43.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 0.82. This value is within the healthy range. It has increased from 0.53 (Mar 24) to 0.82, marking an increase of 0.29.
  • For PBT / Share (Rs.), as of Mar 25, the value is 0.44. This value is within the healthy range. It has increased from 0.24 (Mar 24) to 0.44, marking an increase of 0.20.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 0.25. This value is below the healthy minimum of 2. It has increased from 0.15 (Mar 24) to 0.25, marking an increase of 0.10.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 0.23. This value is below the healthy minimum of 2. It has increased from 0.11 (Mar 24) to 0.23, marking an increase of 0.12.
  • For PBDIT Margin (%), as of Mar 25, the value is 6.30. This value is below the healthy minimum of 10. It has increased from 5.88 (Mar 24) to 6.30, marking an increase of 0.42.
  • For PBIT Margin (%), as of Mar 25, the value is 2.95. This value is below the healthy minimum of 10. It has increased from 2.37 (Mar 24) to 2.95, marking an increase of 0.58.
  • For PBT Margin (%), as of Mar 25, the value is 1.60. This value is below the healthy minimum of 10. It has increased from 1.08 (Mar 24) to 1.60, marking an increase of 0.52.
  • For Net Profit Margin (%), as of Mar 25, the value is 0.92. This value is below the healthy minimum of 5. It has increased from 0.68 (Mar 24) to 0.92, marking an increase of 0.24.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is 0.83. This value is below the healthy minimum of 8. It has increased from 0.50 (Mar 24) to 0.83, marking an increase of 0.33.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 5.07. This value is below the healthy minimum of 15. It has increased from 2.55 (Mar 24) to 5.07, marking an increase of 2.52.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 12.90. This value is within the healthy range. It has increased from 9.97 (Mar 24) to 12.90, marking an increase of 2.93.
  • For Return On Assets (%), as of Mar 25, the value is 1.66. This value is below the healthy minimum of 5. It has increased from 0.94 (Mar 24) to 1.66, marking an increase of 0.72.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is 0.08. This value is below the healthy minimum of 0.2. It has increased from 0.00 (Mar 24) to 0.08, marking an increase of 0.08.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.73. This value is within the healthy range. It has increased from 0.53 (Mar 24) to 0.73, marking an increase of 0.20.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 2.15. It has increased from 2.01 (Mar 24) to 2.15, marking an increase of 0.14.
  • For Current Ratio (X), as of Mar 25, the value is 1.24. This value is below the healthy minimum of 1.5. It has increased from 1.22 (Mar 24) to 1.24, marking an increase of 0.02.
  • For Quick Ratio (X), as of Mar 25, the value is 0.58. This value is below the healthy minimum of 1. There is no change compared to the previous period (Mar 24) which recorded 0.58.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 6.09. This value is within the healthy range. It has increased from 0.05 (Mar 24) to 6.09, marking an increase of 6.04.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 4.67. This value is within the healthy range. It has increased from 4.54 (Mar 24) to 4.67, marking an increase of 0.13.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 1.69. This value is below the healthy minimum of 3. It has increased from 1.53 (Mar 24) to 1.69, marking an increase of 0.16.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 51,981.36. It has increased from 46,697.83 (Mar 24) to 51,981.36, marking an increase of 5,283.53.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 6.54. This value exceeds the healthy maximum of 3. It has decreased from 7.31 (Mar 24) to 6.54, marking a decrease of 0.77.
  • For EV / EBITDA (X), as of Mar 25, the value is 103.72. This value exceeds the healthy maximum of 15. It has decreased from 124.17 (Mar 24) to 103.72, marking a decrease of 20.45.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 6.44. This value exceeds the healthy maximum of 3. It has decreased from 7.24 (Mar 24) to 6.44, marking a decrease of 0.80.
  • For Price / BV (X), as of Mar 25, the value is 39.35. This value exceeds the healthy maximum of 3. It has increased from 36.65 (Mar 24) to 39.35, marking an increase of 2.70.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 6.44. This value exceeds the healthy maximum of 3. It has decreased from 7.24 (Mar 24) to 6.44, marking a decrease of 0.80.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of FSN E-Commerce Ventures Ltd as of January 3, 2026 is: ₹147.85

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of January 3, 2026, FSN E-Commerce Ventures Ltd is Overvalued by 44.21% compared to the current share price ₹265.00

Intrinsic Value of FSN E-Commerce Ventures Ltd as of January 3, 2026 is: ₹178.59

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of January 3, 2026, FSN E-Commerce Ventures Ltd is Overvalued by 32.61% compared to the current share price ₹265.00

Last 5 Year EPS CAGR: 20.79%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of 14.13, which is a positive sign.
  2. The company has higher reserves (731.67 cr) compared to borrowings (691.89 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (67.44 cr) and profit (49.89 cr) over the years.
  1. The stock has a low average ROCE of 5.88%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 73.13, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in FSN E-Commerce Ventures Ltd:
    1. Net Profit Margin: 0.92%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 12.9% (Industry Average ROCE: 9.7%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 5.07% (Industry Average ROE: 10.97%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 1.69
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0.58
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 724 (Industry average Stock P/E: 292.95)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.73
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

FSN E-Commerce Ventures Ltd. is a Public Limited Listed company incorporated on 24/04/2012 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L52600MH2012PLC230136 and registration number is 230136. Currently company belongs to the Industry of E-Commerce/E-Retail. Company's Total Operating Revenue is Rs. 419.95 Cr. and Equity Capital is Rs. 285.93 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
E-Commerce - Electronics/Food/Others104, Vasan Udyog Bhavan, Mumbai Maharashtra 400013Contact not found
Management
NamePosition Held
Mrs. Falguni NayarExe.Chairman & Mng.Director
Ms. Adwaita NayarExecutive Director
Mr. Anchit NayarExecutive Director
Ms. Santosh DesaiIndependent Director
Mr. Pradeep ParameswaranIndependent Director
Mr. Seshashayee SridharaIndependent Director
Mr. Milind SarwateIndependent Director
Mr. Sanjay NayarNon Executive Director
Mr. Milan KhakharNon Executive Director
Ms. Anita RamachandranIndependent Director

FAQ

What is the intrinsic value of FSN E-Commerce Ventures Ltd?

FSN E-Commerce Ventures Ltd's intrinsic value (as of 03 January 2026) is ₹147.85 which is 44.21% lower the current market price of ₹265.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's ₹75,828 Cr. market cap, FY2025-2026 high/low of ₹273/155, reserves of ₹1,102 Cr, and liabilities of ₹4,332 Cr.

What is the Market Cap of FSN E-Commerce Ventures Ltd?

The Market Cap of FSN E-Commerce Ventures Ltd is 75,828 Cr..

What is the current Stock Price of FSN E-Commerce Ventures Ltd as on 03 January 2026?

The current stock price of FSN E-Commerce Ventures Ltd as on 03 January 2026 is ₹265.

What is the High / Low of FSN E-Commerce Ventures Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of FSN E-Commerce Ventures Ltd stocks is ₹273/155.

What is the Stock P/E of FSN E-Commerce Ventures Ltd?

The Stock P/E of FSN E-Commerce Ventures Ltd is 724.

What is the Book Value of FSN E-Commerce Ventures Ltd?

The Book Value of FSN E-Commerce Ventures Ltd is 4.85.

What is the Dividend Yield of FSN E-Commerce Ventures Ltd?

The Dividend Yield of FSN E-Commerce Ventures Ltd is 0.00 %.

What is the ROCE of FSN E-Commerce Ventures Ltd?

The ROCE of FSN E-Commerce Ventures Ltd is 9.59 %.

What is the ROE of FSN E-Commerce Ventures Ltd?

The ROE of FSN E-Commerce Ventures Ltd is 5.16 %.

What is the Face Value of FSN E-Commerce Ventures Ltd?

The Face Value of FSN E-Commerce Ventures Ltd is 1.00.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in FSN E-Commerce Ventures Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE