Jaipur-based exporter of fabrics and PAN-India distributor of internationally branded cosmetics and personal-care/hygiene products.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 7 | 9 | 27 | 27 | 40 | 40 | 40 | 40 |
| Reserves | 18 | 28 | 23 | 39 | 41 | 57 | 66 | 80 |
| Borrowings | 3 | 3 | 4 | 2 | 1 | 1 | 2 | 2 |
| Other Liabilities | 6 | 3 | 3 | 8 | 1 | 3 | 2 | 2 |
| Total Liabilities | 34 | 42 | 57 | 77 | 84 | 101 | 111 | 124 |
| AssetsFixed Assets | 2 | 2 | 5 | 7 | 10 | 9 | 12 | 11 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Other Assets | 31 | 39 | 50 | 69 | 73 | 90 | 98 | 112 |
| Total Assets | 34 | 42 | 57 | 77 | 84 | 101 | 111 | 124 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -1 | 4 | 4 | 6 | 19 | 5 | 8 |
| Cash from Investing | 0 | 1 | 0 | -4 | -2 | -24 | -1 | -11 |
| Cash from Financing | 0 | 0 | 3 | 1 | -2 | -2 | -2 | 1 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -1 | -1 | 4 | 0 | 4 | 15 | 5 | 5 |
| 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 (17.2×) and current (12.6×) 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 11.2% growth and a 13× exit, ₹62 only delivers your return if you pay ₹47. The price is currently baking in 17% growth.
EPS grows 11.2%/yr for 5 years, then fades to 6% over 2, exits at 13×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 11.2% | 5.52 |
| FY28 | 11.2% | 6.13 |
| FY29 | 11.2% | 6.82 |
| FY30 | 11.2% | 7.58 |
| FY31 | 11.2% | 8.43 |
| FY32 | 8.6% ·fade | 9.16 |
| FY33 | 6.0% ·fade | 9.71 |
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.