Mumbai-based Out-of-Home (OOH) advertising company operating static hoardings and digital LED (DOOH) billboards, railway/metro transit media and real estate leasing, expanding into celebrity, event and digital media services.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 10 | 14 | 15 | 15 | 22 | 22 |
| Reserves | 28 | 29 | 27 | 85 | 132 | 149 | 151 | 164 |
| Borrowings | 52 | 48 | 41 | 34 | 13 | 0 | 0 | 0 |
| Other Liabilities | 16 | 15 | 17 | 22 | 28 | 24 | 29 | 36 |
| Total Liabilities | 101 | 97 | 94 | 155 | 187 | 188 | 201 | 221 |
| AssetsFixed Assets | 4 | 4 | 4 | 4 | 15 | 19 | 18 | 17 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 97 | 92 | 90 | 151 | 172 | 168 | 183 | 204 |
| Total Assets | 101 | 97 | 94 | 155 | 187 | 188 | 201 | 221 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 6 | 7 | -12 | -18 | 5 | 4 |
| Cash from Investing | 1 | 1 | 0 | -19 | 8 | -20 | -1 |
| Cash from Financing | -3 | -7 | -7 | 62 | 11 | -14 | -1 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | 6 | 7 | -12 | -31 | -1 | 3 |
| 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 (34.7×) and current (18.9×) 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 10% growth and a 19× exit, ₹374 only delivers your return if you pay ₹260. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 19×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 21.75 |
| FY28 | 10.0% | 23.92 |
| FY29 | 10.0% | 26.31 |
| FY30 | 10.0% | 28.95 |
| FY31 | 10.0% | 31.84 |
| FY32 | 8.0% ·fade | 34.39 |
| FY33 | 6.0% ·fade | 36.45 |
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.