Jaipur-registered, Kolkata-based BSE-listed company operating through a retail subsidiary, expanding via a FY2024-25 shareholder-approved object-clause amendment into electrical goods trading, solar/battery-storage manufacturing and IT/engi
Price
Market Cap
Sector
Services
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 20 | 31 | 38 | 75 |
| Reserves | 2 | 3 | 23 | 67 | 103 | 144 |
| Borrowings | 0 | 1 | 9 | 39 | 51 | 64 |
| Other Liabilities | 1 | 3 | 6 | 8 | 15 | 16 |
| Total Liabilities | 14 | 18 | 57 | 144 | 207 | 299 |
| AssetsFixed Assets | 2 | 2 | 2 | 6 | 5 | 11 |
| CWIP | 0 | 4 | 13 | 19 | 19 | 19 |
| Investments | 0 | 0 | 0 | 0 | 1 | 0 |
| Other Assets | 13 | 12 | 42 | 119 | 182 | 269 |
| Total Assets | 14 | 18 | 57 | 144 | 207 | 299 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 3 | 2 | -22 | 14 |
| Cash from Investing | 0 | -4 | -37 | -35 | -115 |
| Cash from Financing | 0 | 1 | 35 | 56 | 104 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 0 | -1 | -35 | -56 | -18 |
| 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 (126.7×) 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 135.5% growth and a 12× exit, ₹1 only delivers your return if you pay ₹65. The price is currently baking in 17% growth.
EPS grows 135.5%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 135.5% | 0.26 |
| FY28 | 135.5% | 0.61 |
| FY29 | 135.5% | 1.44 |
| FY30 | 135.5% | 3.38 |
| FY31 | 135.5% | 7.97 |
| FY32 | 70.8% ·fade | 13.61 |
| FY33 | 6.0% ·fade | 14.42 |
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.