Hyderabad-based manufacturer and B2B wholesaler of Cubic Zirconia and coloured-stone studded gold jewellery, supplying branded retail chains in India and exporting to the UAE and USA.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 23 | 23 | 23 | 23 | 23 | 24 | 25 | 34 |
| Reserves | 24 | 30 | 36 | 45 | 54 | 83 | 106 | 173 |
| Borrowings | 10 | 13 | 27 | 33 | 24 | 25 | 26 | 162 |
| Other Liabilities | 2 | 1 | 2 | 5 | 9 | 2 | 12 | 11 |
| Total Liabilities | 59 | 67 | 88 | 106 | 109 | 134 | 168 | 381 |
| AssetsFixed Assets | 1 | 1 | 1 | 1 | 5 | 6 | 7 | 13 |
| CWIP | 0 | 0 | 1 | 2 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Other Assets | 58 | 66 | 87 | 102 | 104 | 127 | 162 | 366 |
| Total Assets | 59 | 67 | 88 | 106 | 109 | 134 | 168 | 381 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -9 | -2 | -1 | -14 | 2 | 12 | -18 | -107 |
| Cash from Investing | 0 | 0 | 0 | -1 | -3 | -2 | -2 | -5 |
| Cash from Financing | 7 | 2 | 2 | 13 | 4 | -11 | 18 | 113 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -10 | -2 | -1 | -15 | -1 | 10 | -20 | -111 |
| 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 (27.1×) and current (12.0×) 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 48.7% growth and a 12× exit, ₹140 only delivers your return if you pay ₹514. The price is currently baking in 18% growth.
EPS grows 48.7%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 48.7% | 17.25 |
| FY28 | 48.7% | 25.65 |
| FY29 | 48.7% | 38.14 |
| FY30 | 48.7% | 56.72 |
| FY31 | 48.7% | 84.34 |
| FY32 | 27.4% ·fade | 107.40 |
| FY33 | 6.0% ·fade | 113.85 |
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.