HOLD
₹96
₹86.82
₹105
9.38%
Motilal Oswal Financial Services retains a Neutral rating on Aditya Birla Lifestyle Brands and revises its target price to Rs 105 from Rs 110. The broker sees a balanced portfolio comprising scaled, highly profitable Lifestyle Brands and currently sub-scale but high-potential Emerging Brands.
A sustained period of double-digit revenue growth and improving Emerging Brands profitability are the key potential catalysts for a re-rating. The target price of Rs 105 is based on 15 times September 2028 estimated pre-Ind AS EV/EBITDA, valuing Lifestyle Brands at 8 times EBITDA and Emerging Brands at 1 times revenue.
Aditya Birla Lifestyle Brands reported 1QFY27 revenue of Rs 20.5 billion, up 11 per cent year on year and broadly in line with Motilal Oswal's estimate. Growth was below the approximately 16 per cent reported by Arvind Fashions.
| Business / Metric | 1QFY27 performance |
|---|---|
| Total revenue | Rs 20.5 billion; up 11% year on year |
| Lifestyle Brands revenue | Rs 17.3 billion; up 10% year on year |
| Lifestyle Brands retail like-for-like growth | 7% |
| Emerging Brands revenue | Rs 3.3 billion; up 19% year on year |
| Emerging Brands retail like-for-like growth | Approximately 11% |
| Emerging Brands e-commerce growth | More than 30% |
| Total brand-store network | 3,362 stores; approximately 14 net additions during the quarter |
Lifestyle Brands revenue was supported by 7 per cent retail like-for-like growth and strong e-commerce performance. Retail revenue grew around 9 per cent, while wholesale was affected by lower primary sales despite healthy secondary sales. The Lifestyle Brands network exceeded 2,950 stores across 4.5 million square feet.
Emerging Brands, comprising Reebok, American Eagle and Van Heusen Innerwear, delivered 19 per cent revenue growth, led by around 11 per cent retail like-for-like growth and more than 30 per cent e-commerce growth.
Gross margin declined 155 basis points year on year to 61 per cent, missing the broker's estimate by 135 basis points because of an adverse channel mix and higher inventory provisioning. Operating leverage offset much of this pressure, with employee costs increasing 6 per cent and rent increasing 1 per cent.
| Metric | 1QFY27 result | Year-on-year / estimate comparison |
|---|---|---|
| Gross margin | 61.0% | Down 155 bps year on year; 135 bps below estimate |
| Reported EBITDA | Rs 3.1 billion | Up 17% year on year; 4.2% above estimate |
| Reported EBITDA margin | 15.1% | Up 75 bps year on year |
| Lifestyle Brands EBITDA | Rs 3.2 billion | Up 12% year on year; margin improved 40 bps to 18.5% |
| Emerging Brands EBITDA | Rs 140 million | Up from Rs 40 million; margin of 4.2%, around 80 bps below estimate |
| Reported PAT | Rs 290 million | Up 21% year on year; 12% below estimate |
Reported PAT was below estimate owing to higher depreciation and finance costs and lower other income.
Management said demand remained broadly consistent with 4QFY26, although occasion wear moderated slightly because Adhikmaas affected the peak wedding period. Management remains alert to household-budget inflation but has not observed a meaningful change in demand momentum.
Reebok, which has about 200 stores, could potentially double revenue again over the next 3-3.5 years through retail expansion, wholesale and smaller-town expansion. BIS approvals remain an operational challenge. Reebok is developing domestic sourcing alternatives while retaining BIS-certified overseas factories.
Motilal Oswal estimates revenue, reported EBITDA and adjusted PAT CAGR of approximately 8 per cent, 10 per cent and 18 per cent, respectively, over FY26-29. The broker expects about 165 net annual store additions, mid-single-digit like-for-like growth and scaling Emerging Brands to support growth.
Improved Emerging Brands profitability is expected to drive approximately 85 basis points of blended EBITDA-margin expansion. The broker estimates cumulative operating cash flow of around Rs 17 billion and free cash flow of around Rs 8 billion over FY26-29. These cash flows could support higher shareholder payouts and deleveraging from FY26 net debt of Rs 7.3 billion.
| Forecast / valuation metric | Motilal Oswal view |
|---|---|
| Revenue CAGR, FY26-29 | Approximately 8% |
| Reported EBITDA CAGR, FY26-29 | Approximately 10% |
| Adjusted PAT CAGR, FY26-29 | Approximately 18% |
| Blended EBITDA-margin expansion | Approximately 85 bps |
| Net annual store additions | Approximately 165 |
| Cumulative operating cash flow, FY26-29 | Around Rs 17 billion |
| Cumulative free cash flow, FY26-29 | Around Rs 8 billion |
| FY26 net debt | Rs 7.3 billion |
| Target price | Rs 105, based on 15x September 2028 estimated pre-Ind AS EV/EBITDA |
Disclaimer: This is a summary of a research report published by the broker/research house identified above. The views, recommendations, target prices and estimates are those of the respective broker and do not represent DSIJ investment advice. The summary may be AI-assisted, hence please refer to the original report for complete details, disclosures and risks.
Copyright 2026 by DSIJ Wealth Advisory Pvt. Ltd. (Formerly Known as DSIJ Pvt. Ltd.)