Robu.in - India's specialised e-commerce marketplace for electronics, robotics, drone and IoT components.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 9 | 9 | 9 | 9 | 10 |
| Reserves | 1 | 3 | 9 | 8 | 19 | 61 | 71 | 86 |
| Borrowings | 4 | 4 | 6 | 6 | 8 | 20 | 41 | 36 |
| Other Liabilities | 1 | 3 | 5 | 10 | 15 | 18 | 16 | 28 |
| Total Liabilities | 6 | 9 | 20 | 33 | 50 | 108 | 138 | 160 |
| AssetsFixed Assets | 1 | 1 | 1 | 6 | 6 | 10 | 11 | 11 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 5 | 9 | 20 | 27 | 44 | 97 | 127 | 149 |
| Total Assets | 6 | 9 | 20 | 33 | 50 | 108 | 138 | 160 |
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 (42.6×) and current (45.9×) 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 53.5% growth and a 43× exit, ₹1133 only delivers your return if you pay ₹4,678. The price is currently baking in 19% growth.
EPS grows 53.5%/yr for 5 years, then fades to 6% over 2, exits at 43×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 53.5% | 37.90 |
| FY28 | 53.5% | 58.18 |
| FY29 | 53.5% | 89.30 |
| FY30 | 53.5% | 137.07 |
| FY31 | 53.5% | 210.41 |
| FY32 | 29.8% ·fade | 273.00 |
| FY33 | 6.0% ·fade | 289.39 |
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.