Stock METROBRAND METRO BRANDS LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Metro Brands Limited

Equities

METROBRAND

INE317I01021

Apparel & Accessories Retailers

End-of-day quote NSE India S.E.
Other stock markets
 23:00:00 29/04/2024 BST 		5-day change 1st Jan Change
1,074 INR +0.06% Intraday chart for Metro Brands Limited +0.35% -15.62%
04-26 Tata's Trent to outshine Indian peers as low-priced apparel attract young buyers RE
03-29 Metro Brands Limited Renews Retail and Trademark License Agreement with Crocs India Private Limited CI

Valuation

Fiscal Period: March 2022 2023 2024 2025 2026
Capitalization 1 166,217 215,933 291,907 - -
Enterprise Value (EV) 1 158,327 209,305 282,849 283,320 280,193
P/E ratio 76.7 x 59.9 x 84.7 x 63.9 x 51.1 x
Yield 0.37% 0.5% 0.37% 0.46% 0.58%
Capitalization / Revenue 12.4 x 10.2 x 12.3 x 10.3 x 8.71 x
EV / Revenue 11.8 x 9.84 x 11.9 x 9.98 x 8.36 x
EV / EBITDA 38.7 x 30.8 x 39.8 x 32.1 x 26.4 x
EV / FCF 92.2 x 74.5 x 56.8 x 51.5 x 39.4 x
FCF Yield 1.08% 1.34% 1.76% 1.94% 2.54%
Price to Book 13.1 x 14 x 16.2 x 13.7 x 11.5 x
Nbr of stocks (in thousands) 271,507 271,733 271,921 - -
Reference price 2 612.2 794.6 1,074 1,074 1,074
Announcement Date 20/05/22 23/05/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2021 2022 2023 2024 2025 2026
Net sales 1 - 13,429 21,271 23,779 28,387 33,500
EBITDA 1 - 4,092 6,788 7,113 8,833 10,603
EBIT 1 - 2,749 4,977 4,929 6,345 7,824
Operating Margin - 20.47% 23.4% 20.73% 22.35% 23.36%
Earnings before Tax (EBT) 1 - 2,831 4,891 4,749 6,180 7,736
Net income 1 682 2,116 3,614 3,445 4,608 5,772
Net margin - 15.76% 16.99% 14.49% 16.23% 17.23%
EPS 2 2.430 7.980 13.26 12.67 16.80 21.01
Free Cash Flow 1 - 1,718 2,810 4,980 5,500 7,108
FCF margin - 12.79% 13.21% 20.94% 19.37% 21.22%
FCF Conversion (EBITDA) - 41.98% 41.41% 70.01% 62.26% 67.04%
FCF Conversion (Net income) - 81.18% 77.76% 144.54% 119.35% 123.14%
Dividend per Share 2 - 2.250 4.000 3.972 4.982 6.279
Announcement Date 20/08/21 20/05/22 23/05/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 4,032 5,080 4,763 5,987 5,441 5,825 5,402 6,964 5,919 6,517
EBITDA 1 1,298 1,829 1,472 2,052 1,436 1,866 1,542 2,202 1,556 -
EBIT - - 1,323 1,879 933.6 - - 1,543 1,081 1,527
Operating Margin - - 27.78% 31.38% 17.16% - - 22.16% 18.27% 23.43%
Earnings before Tax (EBT) 1 - 1,397 1,027 1,521 945.9 1,282 1,046 1,570 836.2 -
Net income 1 - 1,048 762.5 1,120 684.9 928.3 705.2 1,174 683.2 -
Net margin - 20.62% 16.01% 18.7% 12.59% 15.94% 13.05% 16.86% 11.54% -
EPS 2 - 3.880 2.860 4.100 2.510 3.400 3.000 4.053 2.778 -
Dividend per Share - - - - - - - - - -
Announcement Date 20/05/22 29/07/22 19/10/22 17/01/23 23/05/23 01/08/23 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - -
Net Cash position 1 - 7,890 6,628 9,058 8,587 11,714
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 - 1,718 2,811 4,980 5,500 7,108
ROE (net income / shareholders' equity) - 16.6% 25.7% 20.5% 23.2% 24.7%
ROA (Net income/ Total Assets) - - 13.8% 11.2% 13.6% 14.8%
Assets 1 - - 26,160 30,761 33,884 39,001
Book Value Per Share 2 - 46.60 57.00 66.30 78.50 93.70
Cash Flow per Share - - - - - -
Capex 1 - 479 996 1,000 1,019 1,067
Capex / Sales - 3.57% 4.68% 4.2% 3.59% 3.18%
Announcement Date 20/08/21 20/05/22 23/05/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Metro Brands Limited

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
19
Last Close Price
1,074 INR
Average target price
1,210 INR
Spread / Average Target
+12.70%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Footwear Retailers

1st Jan change Capi.
METRO BRANDS LIMITED Stock Metro Brands Limited
-15.62% 3.5B
ABC-MART,INC. Stock ABC-Mart,Inc.
+27.87% 4.96B
BOOT BARN HOLDINGS, INC. Stock Boot Barn Holdings, Inc.
+38.71% 3.23B
CCC S.A. Stock CCC S.A.
+54.59% 1.61B
CALERES, INC. Stock Caleres, Inc.
+19.85% 1.3B
SHOE CARNIVAL, INC. Stock Shoe Carnival, Inc.
+10.69% 907M
ACCENT GROUP LIMITED Stock Accent Group Limited
-3.61% 691M
DESIGNER BRANDS INC. Stock Designer Brands Inc.
+4.97% 532M
CHIYODA CO., LTD. Stock Chiyoda Co., Ltd.
+2.09% 197M
C.BANNER INTERNATIONAL HOLDINGS LIMITED Stock C.banner International Holdings Limited
+21.29% 49.92M
Footwear Retailers
  1. Stock Market
  2. Equities
  3. METROBRAND Stock
  4. Financials Metro Brands Limited