FSN E-Commerce Ventures Ltd. IPO

A digitally native consumer technology platform, delivering a content-led, lifestyle retail experience to consumers with a diverse portfolio of beauty, personal care and fashion products.

RHP
View
DRHP
View
Open Date

2021-10-28

Close Date

2021-11-01

IPO Details

Check out the issue details for FSN E-Commerce Ventures Ltd. IPO as disclosed in SEBI.

IPO Price

₹ 1125

Price Band

₹ 1085 - 1125

Issue Size

5352 Cr.

Issue Type

Book Built

Open

2021-10-28

Close

2021-11-01

Listingprice

₹ 2018

ListingGain

79.38%

Listing Date

2021-11-10

CMP

₹ 152.3

Current Return

-86.46%

Company Financials

You can get the following financial statements of FSN E-Commerce Ventures Ltd. as of now.

Subscription Details

The details about the Nykaa IPO is as:

  • The issue size of the IPO is 5352 Cr.
  • The price band ranges from Rs 1085 to Rs 1125.
  • The shares will list on 10th November 2021.
  • The Employees of Nykaa will get a discount of Rs 100 on price band.
  • The latest tentative GMP of Nykaa IPO is Rs 750.
  • Nykaa IPO is subscribed 81.78 times as of 1st November 2021.

 

Nykaa IPO Valuation

The approx valuation of FSN E-commerce Ventures IPO, commonly known as Nykaa IPO, based on its price band and DRHP/RHP is:

Particulars Value
Upper Price Band 1125 Rs
Existing Shares (Qty) 46.7 Cr
Fresh Issue (Amount) 630 Cr
Market Cap 53,167 Cr
EPS (FY21) 1.39 Rs
PE Ratio 809x
Industry PE No peers

 

Nykaa IPO Issue Size

FSN E-commerce Ventures, commonly known as Nykaa IPO, the issue size is 5352 Cr

Issue Amount
Fresh Issue 630 Cr
Offer For Sale 4722 Cr

 

Nykaa IPO Market Lot

An Individual can apply for a minimum 1 lot of 12 shares and a maximum of 14 lots of 168 shares. Find the details below:

Application Lot Shares Amount
 Minimum  1 12 Rs 13,500
 Maximum 14 168 Rs 1,89,000

 

Nykaa IPO Subscription

Nykaa IPO is subscribed 81.78 times as of 1st November 2021. It is Oversubscribed as of now. The category-wise subscription is as follows:

Category % Offered Subscription
Qualified Institutional Minimum 75% 91.18 Times
Non-Institutional Maximum 15% 112.02 Times
Retail Individual Maximum 10% 12.24 Times
Employee 2.5 Lakh shares 1.88 Times
Total   81.78 Times

 

Nykaa IPO Grey Market Premium

As on GMP (Tentative)
5 November 2021 Rs 650
6 November 2021 Rs 650
7 November 2021 Rs 650
8 November 2021 Rs 700
9 November 2021 Rs 750

It is purely for informational purposes and invest in an IPO after thoroughly researching on your own.

 

Allotment Details

Find below the dates for Nykaa IPO:

Schedule Date
Basis of Allotment 8 November 2021
Refunds 9 November 2021
Credit to Demat Account 10 November 2021
IPO Listing Date 10 November 2021

Check allotment status

Profit & Loss (All Figures in Cr. Adjusted EPS in Rs.)

PARTICULARS Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Net Sales 102.06 187.66 145.81 187.7 217.8
Total Expenditure 112.98 184.12 148.6 171.64 256.46
Operating Profit -10.92 3.54 -2.78 16.06 -38.66
Other Income 17.19 30.5 60.25 116.26 133.89
Interest 2.69 4.88 4.21 5.95 7.54
Depreciation 4.01 7.4 8.43 4.68 7.06
Exceptional Items 0 0 0 0 0
Profit Before Tax -0.42 21.76 44.83 121.69 80.63
Provision for Tax -1.2 6.69 8.64 18.18 19.32
Net Profit 0.78 15.07 36.19 103.51 61.31
Adjusted EPS (Rs.) 0 0.01 0.01 0.04 0.02

Balance Sheet (All Figures are in Crores.)

Particulars Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Equity and Liabilities
Share Capital 14.24 14.55 15.06 47.41 285.25
Total Reserves 279.08 404.33 546.09 1502.54 1364.03
Borrowings 0.22 0.15 0 0 0
Other N/C liabilities -32.98 -21.66 -2.63 32.76 39.14
Current liabilities 58.34 72.94 68.3 100.28 93.89
Total Liabilities 318.91 470.3 626.82 1682.99 1782.31
Assets
Net Block 13.51 17.51 12.9 16.46 25.37
Capital WIP 0 0 0 0 0
Intangible WIP 0 0.68 0 0 0.89
Investments 34.25 52.49 69.58 379.48 461.28
Loans & Advances 73.66 138.01 216.56 312.82 225.29
Other N/C Assets 4.41 0.96 12.88 22.72 9.85
Current Assets 193.08 260.66 314.89 951.51 1059.63
Total Assets 318.91 470.3 626.82 1682.99 1782.31
* Other Non-current Liabilities include Net deferred Liabilities

Quarterly Result (All Figures in Cr.)

PARTICULARS Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
Other Income 35.17 31.58 38.8 39.1 45.09
Profit Before Tax 26 30.48 5.05 7.26 17.32
Tax 6.23 7.88 0.79 1.27 4.2
Profit After Tax 19.77 22.6 4.25 5.99 13.12
Adjusted EPS (Rs) 0.07 0.08 0.01 0.02 0.05

Share Holding Pattern

Promoter Pledging %

Date Promoter % Pledge %
Dec 2023 52.24 0
Sep 2023 52.26 0
Jun 2023 52.28 0
Mar 2023 52.28 0
Dec 2022 52.34 0
* Figures given above are % of equity capital

Cash Flows (All Figures are in Crores.)

PARTICULARS Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Profit from operations -0.42 21.76 44.83 121.69 80.63
Adjustment -1.72 -8.33 -18.04 -61.72 -55.47
Changes in Assets & Liabilities -54.11 -101.76 -107.84 18.84 -14.75
Tax Paid -0.04 -2.51 -3.01 -6.8 -14.3
Operating Cash Flow -56.29 -90.85 -84.07 72.02 -3.89
Investing Cash Flow -125.37 74.63 -67.09 -944.19 -37.88
Financing Cash Flow 134.4 107.42 86.92 872.66 21.26
Net Cash Flow -47.26 91.21 -64.25 0.49 -20.51
X