India MICE operator that owns/manages exhibition and convention venues, executes trade fairs and events, and is diversifying into helicopter-charter aviation logistics and religious-tourism mobility.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 9 | 13 | 13 | 14 | 15 |
| Reserves | 0 | 5 | 10 | 70 | 99 | 146 | 185 |
| Borrowings | 2 | 1 | 1 | 1 | 0 | 9 | 19 |
| Other Liabilities | 6 | 12 | 9 | 19 | 31 | 28 | 46 |
| Total Liabilities | 8 | 18 | 28 | 103 | 143 | 197 | 264 |
| AssetsFixed Assets | 2 | 6 | 9 | 14 | 25 | 61 | 67 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 6 | 19 | 1 |
| Other Assets | 6 | 12 | 19 | 89 | 111 | 116 | 196 |
| Total Assets | 8 | 18 | 28 | 103 | 143 | 197 | 264 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 4 | -3 | -29 | 17 | 27 |
| Cash from Investing | 0 | -2 | 2 | 52 | -53 | -36 |
| Cash from Financing | -1 | 0 | 0 | -1 | 25 | 26 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 1 | 2 | -3 | -35 | 3 | -20 |
| 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 (8.1×) and current (9.3×) 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 8× exit, ₹448 only delivers your return if you pay ₹269. The price is currently baking in 21% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 8×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 53.27 |
| FY28 | 10.0% | 58.60 |
| FY29 | 10.0% | 64.46 |
| FY30 | 10.0% | 70.91 |
| FY31 | 10.0% | 78.00 |
| FY32 | 8.0% ·fade | 84.24 |
| FY33 | 6.0% ·fade | 89.29 |
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.