Gujarat-origin multi-brand retailer of mobile phones and consumer electronics, running 340 stores (owned + franchise) across South & Central Gujarat and Maharashtra.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 14 |
| Reserves | 26 | 29 | 34 | 42 | 54 | 76 | 92 | 119 |
| Borrowings | 11 | 11 | 15 | 19 | 21 | 8 | 35 | 10 |
| Other Liabilities | 15 | 17 | 21 | 21 | 30 | 34 | 42 | 56 |
| Total Liabilities | 65 | 69 | 82 | 95 | 117 | 131 | 182 | 199 |
| AssetsFixed Assets | 7 | 7 | 8 | 8 | 10 | 13 | 26 | 29 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 15 | 0 | 0 | 0 | 0 | 0 | 19 | 0 |
| Other Assets | 43 | 62 | 75 | 87 | 107 | 118 | 137 | 169 |
| Total Assets | 65 | 69 | 82 | 95 | 117 | 131 | 182 | 199 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 6 | 8 | 2 | -1 | 8 | 5 | 5 | 2 |
| Cash from Investing | -4 | -20 | -2 | -2 | 0 | -1 | -8 | -19 |
| Cash from Financing | -1 | 0 | -3 | 3 | 1 | 1 | -6 | 19 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 4 | 7 | 1 | -3 | 6 | 2 | 1 | -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 (26.3×) and current (20.1×) 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 10% growth and a 20× exit, ₹26 only delivers your return if you pay ₹18. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 1.41 |
| FY28 | 10.0% | 1.55 |
| FY29 | 10.0% | 1.70 |
| FY30 | 10.0% | 1.87 |
| FY31 | 10.0% | 2.06 |
| FY32 | 8.0% ·fade | 2.23 |
| FY33 | 6.0% ·fade | 2.36 |
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.