Metro Brands Ltd
The company is one of the largest Indian footwear & accessories specialty retailers and are among the aspirational Indian brands in the footwear category.Its a one-stop shop for of branded products for the entire family, including men, women, unisex, and children, and for every occasion, including casual and formal events.[1]
- Market Cap ₹ 33,706 Cr.
- Current Price ₹ 1,240
- High / Low ₹ 1,441 / 954
- Stock P/E 80.7
- Book Value ₹ 67.5
- Dividend Yield 0.32 %
- ROCE 20.2 %
- ROE 24.8 %
- Face Value ₹ 5.00
Pros
- Company has delivered good profit growth of 23.0% CAGR over last 5 years
- Company has been maintaining a healthy dividend payout of 30.4%
Cons
- Stock is trading at 18.4 times its book value
- Tax rate seems low
- Working capital days have increased from 101 days to 186 days
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Peer comparison
Sector: Leather Industry: Leather / Leather Products
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|
636 | 702 | 767 | 868 | 1,034 | 1,155 | 1,210 | 789 | 1,312 | 2,052 | 2,305 | |
520 | 577 | 632 | 722 | 818 | 925 | 867 | 608 | 906 | 1,370 | 1,602 | |
Operating Profit | 116 | 125 | 135 | 146 | 216 | 230 | 343 | 181 | 407 | 682 | 703 |
OPM % | 18% | 18% | 18% | 17% | 21% | 20% | 28% | 23% | 31% | 33% | 30% |
3 | 7 | 3 | 9 | 8 | 17 | 23 | 76 | 55 | 53 | 69 | |
Interest | 0 | 0 | 0 | 0 | 0 | 0 | 39 | 44 | 50 | 62 | 78 |
Depreciation | 11 | 12 | 13 | 16 | 19 | 22 | 120 | 121 | 134 | 175 | 228 |
Profit before tax | 108 | 120 | 125 | 139 | 205 | 224 | 207 | 91 | 278 | 498 | 466 |
Tax % | 34% | 34% | 34% | 34% | 34% | 34% | 27% | 20% | 25% | 25% | 10% |
72 | 79 | 82 | 92 | 135 | 148 | 152 | 73 | 208 | 373 | 418 | |
EPS in Rs | 48.64 | 53.84 | 55.71 | 62.13 | 91.78 | 11.14 | 11.44 | 2.73 | 7.65 | 13.73 | 15.37 |
Dividend Payout % | 23% | 22% | 22% | 22% | 22% | 22% | 26% | 55% | 29% | 29% | 33% |
Compounded Sales Growth | |
---|---|
10 Years: | 14% |
5 Years: | 15% |
3 Years: | 43% |
TTM: | 12% |
Compounded Profit Growth | |
---|---|
10 Years: | 19% |
5 Years: | 23% |
3 Years: | 81% |
TTM: | 13% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
1 Year: | 29% |
Return on Equity | |
---|---|
10 Years: | 22% |
5 Years: | 22% |
3 Years: | 24% |
Last Year: | 25% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 15 | 15 | 15 | 15 | 15 | 133 | 133 | 133 | 136 | 136 | 136 |
Reserves | 256 | 314 | 374 | 441 | 547 | 532 | 647 | 672 | 1,102 | 1,397 | 1,699 |
0 | 0 | 0 | 0 | 0 | 0 | 536 | 566 | 692 | 922 | 1,098 | |
108 | 103 | 99 | 150 | 164 | 219 | 190 | 242 | 324 | 348 | 356 | |
Total Liabilities | 379 | 431 | 488 | 606 | 726 | 884 | 1,506 | 1,612 | 2,255 | 2,803 | 3,289 |
67 | 122 | 134 | 170 | 183 | 222 | 705 | 722 | 847 | 1,109 | 1,478 | |
CWIP | 2 | 0 | 1 | 4 | 6 | 4 | 13 | 5 | 6 | 18 | 7 |
Investments | 79 | 37 | 77 | 96 | 184 | 208 | 346 | 397 | 398 | 570 | 765 |
232 | 272 | 277 | 336 | 352 | 450 | 443 | 488 | 1,004 | 1,106 | 1,039 | |
Total Assets | 379 | 431 | 488 | 606 | 726 | 884 | 1,506 | 1,612 | 2,255 | 2,803 | 3,289 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|
83 | 157 | 107 | 272 | 244 | 218 | 410 | 585 | ||||
-84 | -93 | -67 | -161 | -116 | -299 | -45 | -250 | ||||
0 | -53 | -44 | -112 | -116 | 118 | -395 | -319 | ||||
Net Cash Flow | -1 | 10 | -4 | -1 | 12 | 38 | -30 | 16 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 1 | 1 | 1 | 2 | 2 | 3 | 2 | 10 | 6 | 4 | 6 |
Inventory Days | 196 | 215 | 219 | 219 | 207 | 234 | 221 | 295 | 278 | 253 | 266 |
Days Payable | 77 | 85 | 77 | 86 | 104 | 127 | 107 | 210 | 140 | 113 | 96 |
Cash Conversion Cycle | 120 | 131 | 144 | 134 | 105 | 110 | 117 | 95 | 144 | 143 | 176 |
Working Capital Days | 54 | 73 | 70 | 57 | 47 | 56 | 57 | 48 | 59 | 59 | 186 |
ROCE % | 40% | 35% | 32% | 40% | 37% | 25% | 10% | 20% | 25% |
Documents
Announcements
- Closure of Trading Window 26 Jun
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome 21 Jun
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 19 Jun
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
14 Jun - Company's representatives had Investor Meeting today as enclosed.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome
14 Jun - Company's representatives had Investor Meeting today as enclosed
Annual reports
Concalls
-
Jun 2024Transcript PPT
-
Feb 2024TranscriptPPT
-
Jan 2024Transcript PPT REC
-
Oct 2023Transcript PPT
-
Oct 2023TranscriptNotesPPT
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT
-
May 2023TranscriptNotesPPT
-
Jan 2023Transcript PPT
-
Oct 2022Transcript PPT
-
Oct 2022TranscriptNotesPPT
-
Aug 2022Transcript PPT
-
May 2022TranscriptNotesPPT
-
Jan 2022TranscriptNotesPPT
Network as of 9MFY24[1]
Store Formats : 5
Stores : 826 (87 added in FY24)
States : 31
Cities : 192
Loyalty membership : 13+ mn
Vendors : 250