Pan-India consumer-electronics distributor and omni-channel retailer of smartphones, IT hardware and accessories, running Distribution, COCO Retail, E-Commerce and Export verticals for brands like Samsung, Apple, HP, Dell and Lenovo.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 3 | 17 | 18 | 18 | 18 |
| Reserves | 27 | 29 | 33 | 50 | 44 | 70 | 77 | 84 |
| Borrowings | 29 | 44 | 60 | 64 | 108 | 118 | 132 | 187 |
| Other Liabilities | 27 | 27 | 32 | 37 | 49 | 59 | 54 | 69 |
| Total Liabilities | 85 | 103 | 127 | 154 | 218 | 265 | 281 | 358 |
| AssetsFixed Assets | 1 | 1 | 1 | 0 | 1 | 2 | 2 | 2 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 6 | 0 | 2 | 2 | 13 | 13 | 13 | 13 |
| Other Assets | 78 | 102 | 124 | 152 | 205 | 250 | 266 | 342 |
| Total Assets | 85 | 103 | 127 | 154 | 218 | 265 | 281 | 358 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | -5 | 9 | -7 | 23 | 8 | 32 |
| Cash from Investing | 0 | 0 | -3 | -1 | -12 | -12 | -16 |
| Cash from Financing | -2 | 4 | -6 | 7 | -11 | 3 | -15 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | -5 | 9 | -7 | 23 | 7 | 30 |
| 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 (20.8×) and current (13.4×) 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 10% growth and a 13× exit, ₹187 only delivers your return if you pay ₹126. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 13×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 15.33 |
| FY28 | 10.0% | 16.87 |
| FY29 | 10.0% | 18.55 |
| FY30 | 10.0% | 20.41 |
| FY31 | 10.0% | 22.45 |
| FY32 | 8.0% ·fade | 24.25 |
| FY33 | 6.0% ·fade | 25.70 |
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.