Owns and operates Taj- and Ginger-branded hotels in Varanasi and Gondia; a Tata Group/IHCL subsidiary.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Reserves | 77 | 71 | 77 | 98 | 132 | 171 | 182 | 211 |
| Borrowings | 9 | 9 | 4 | 4 | 4 | 4 | 4 | 4 |
| Other Liabilities | 18 | 10 | 14 | 17 | 19 | 19 | 23 | 40 |
| Total Liabilities | 105 | 91 | 95 | 120 | 156 | 195 | 210 | 257 |
| AssetsFixed Assets | 91 | 84 | 78 | 73 | 71 | 70 | 68 | 157 |
| CWIP | 0 | 0 | 0 | 1 | 5 | 19 | 33 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 14 | 7 | 17 | 47 | 79 | 106 | 108 | 99 |
| Total Assets | 105 | 91 | 95 | 120 | 156 | 195 | 210 | 257 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 16 | 17 | 2 | 16 | 28 | 41 | 42 | 49 |
| Cash from Investing | -16 | -13 | -1 | -11 | -17 | -25 | -43 | -59 |
| Cash from Financing | -3 | -3 | -2 | -6 | -2 | -3 | -4 | -4 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -1 | 2 | 1 | 16 | 26 | 29 | 24 | -11 |
| FCF Margin | — | — | — | — | — | — | — | — |
The Earnings Per Share over the last 12 months.
Your assumption of the company's expected yearly EPS growth (e.g., 6 for 6%).
Pre-filled with the lower of median (28.8×) and current (32.3×) PE — the conservative anchor.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At 22.5% growth and a 29× exit, ₹10894 only delivers your return if you pay ₹12,302. The price is currently baking in 20% growth.
EPS grows 22.5%/yr for 5 years, then fades to 6% over 2, exits at 29×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 22.5% | 413.77 |
| FY28 | 22.5% | 506.87 |
| FY29 | 22.5% | 620.91 |
| FY30 | 22.5% | 760.62 |
| FY31 | 22.5% | 931.75 |
| FY32 | 14.3% ·fade | 1064.53 |
| FY33 | 6.0% ·fade | 1128.40 |
Methodology: we discount normalized net profit as a proxy for owner earnings (an earnings-power approximation — not full free cash flow). Terminal growth is capped at 6% (≈ nominal GDP) regardless of the required return. This is an analytical tool, not investment advice.
Guides on how to read this kind of business and the numbers that matter.