While execution remains top-notch, Trent seems priced to perfection with little on the table for investors at 33x FY22 EV/EBITDA. That said, we revise EBITDA estimates upwards by 4-5% for FY21/22 primarily to factor in lower cost of retailing. This coupled with our DCF roll-over for standalone biz and Zara to FY22 bumps up our SOTP-based TP to Rs. 580/sh (earlier Rs. 490). We bake in 28/30/41% revenue/EBITDA/PAT CAGR and a 440bp improvement in RoIC (ex-investments in JVs/subsidiaries over FY19-22E. Maintain NEUTRAL. Westsides clockwork-like growth continues. Trents flagship format grew 22% YoY in 9MFY20. SSSG came in at 12% - healthiest within our retail universe. We estimate Zudio to have more than doubled top-line over 9MFY20, however, we suspect productivity may have dipped. Gross margin continues to dip as 1. Zudios skew increases in the revenue mix. Share in JV/associate losses have increased over 9MFY20. While the Westside format remains a winner in terms of unit store economics; the same for Zudio is yet to be tested in catchments without a corresponding Westside store as currently the former piggybacks on the supply chain of Westside.