Jaipur-based manufacturer of non-leather (EVA/PVC/PU) footwear — slippers, sandals, casual, school and sports shoes — under the Lehar and Rannr brands, plus government-scheme toolkit supply under PM Vishwakarma.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 14 | 16 | 18 | 18 | 18 | 18 |
| Reserves | 45 | 46 | 57 | 73 | 83 | 95 | 108 | 115 |
| Borrowings | 41 | 33 | 58 | 66 | 68 | 66 | 58 | 58 |
| Other Liabilities | 45 | 46 | 38 | 70 | 50 | 81 | 73 | 83 |
| Total Liabilities | 145 | 139 | 166 | 224 | 218 | 259 | 257 | 273 |
| AssetsFixed Assets | 57 | 58 | 68 | 73 | 79 | 83 | 88 | 89 |
| CWIP | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 2 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 88 | 81 | 99 | 147 | 139 | 177 | 169 | 182 |
| Total Assets | 145 | 139 | 166 | 224 | 218 | 259 | 257 | 273 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 14 | 6 | 17 | -17 | -2 | 2 | 20 | 25 |
| Cash from Investing | -4 | -6 | -3 | -2 | -14 | -6 | -8 | -6 |
| Cash from Financing | -8 | -1 | -14 | 22 | 15 | 3 | -11 | -19 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 10 | 0 | 12 | -20 | -14 | -6 | 12 | 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 (32.7×) and current (21.9×) 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 65.2% growth and a 22× exit, ₹258 only delivers your return if you pay ₹1,722. The price is currently baking in 17% growth.
EPS grows 65.2%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 65.2% | 19.44 |
| FY28 | 65.2% | 32.12 |
| FY29 | 65.2% | 53.06 |
| FY30 | 65.2% | 87.66 |
| FY31 | 65.2% | 144.82 |
| FY32 | 35.6% ·fade | 196.38 |
| FY33 | 6.0% ·fade | 208.16 |
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.