Licensed 'Swiss Military' brand marketer of luggage & travel gear, home appliances and electronics accessories, sold via an asset-light, white-label-manufacturing model.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 20 | 39 | 39 | 47 | 47 | 47 |
| Reserves | -6 | -6 | -3 | 27 | 32 | 80 | 84 | 88 |
| Borrowings | 0 | 0 | 7 | 0 | 0 | 17 | 17 | 16 |
| Other Liabilities | 0 | 0 | 3 | 6 | 18 | 20 | 29 | 30 |
| Total Liabilities | 4 | 4 | 27 | 72 | 89 | 164 | 177 | 181 |
| AssetsFixed Assets | 0 | 0 | 1 | 1 | 1 | 37 | 39 | 40 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 2 | 2 | 4 | 4 | 4 | 4 | 4 | 4 |
| Other Assets | 3 | 3 | 22 | 67 | 84 | 123 | 133 | 136 |
| Total Assets | 4 | 4 | 27 | 72 | 89 | 164 | 177 | 181 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -1 | 0 | -1 | -9 | -19 | -2 | -3 | 13 |
| Cash from Investing | 1 | 1 | 0 | -3 | 0 | 1 | -36 | -2 |
| Cash from Financing | 0 | 0 | 0 | 17 | 37 | -3 | 39 | -2 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -1 | 0 | -1 | -9 | -19 | -2 | -40 | 10 |
| 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 (66.1×) and current (52.4×) 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 14.2% growth and a 52× exit, ₹17 only delivers your return if you pay ₹14. The price is currently baking in 18% growth.
EPS grows 14.2%/yr for 5 years, then fades to 6% over 2, exits at 52×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 14.2% | 0.37 |
| FY28 | 14.2% | 0.42 |
| FY29 | 14.2% | 0.48 |
| FY30 | 14.2% | 0.54 |
| FY31 | 14.2% | 0.62 |
| FY32 | 10.1% ·fade | 0.68 |
| FY33 | 6.0% ·fade | 0.73 |
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.