Pune-based fashion jewellery retailer selling 925-certified sterling silver, 14KT diamond and 9KT gold pieces via an asset-light EBO/shop-in-shop network built on the P. N. Gadgil & Sons legacy.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 0 | 0 | 1 | 11 | 19 | 89 | 116 | 131 |
| Borrowings | 0 | 0 | 5 | 1 | 2 | 4 | 8 | 12 |
| Other Liabilities | 0 | 0 | 2 | 2 | 7 | 14 | 31 | 14 |
| Total Liabilities | 0 | 0 | 8 | 24 | 39 | 117 | 165 | 167 |
| AssetsFixed Assets | 0 | 0 | 0 | 1 | 1 | 5 | 9 | 14 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 0 | 0 | 8 | 23 | 37 | 112 | 156 | 153 |
| Total Assets | 0 | 0 | 8 | 24 | 39 | 117 | 165 | 167 |
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 (38.7×) and current (33.4×) 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 84.3% growth and a 33× exit, ₹856 only delivers your return if you pay ₹10,386. The price is currently baking in 18% growth.
EPS grows 84.3%/yr for 5 years, then fades to 6% over 2, exits at 33×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 84.3% | 47.16 |
| FY28 | 84.3% | 86.92 |
| FY29 | 84.3% | 160.19 |
| FY30 | 84.3% | 295.24 |
| FY31 | 84.3% | 544.12 |
| FY32 | 45.1% ·fade | 789.79 |
| FY33 | 6.0% ·fade | 837.18 |
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.