Chennai jewellery maker selling gold, diamond & bullion via B2B wholesale and its own retail showrooms.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 25 | 25 | 25 | 25 |
| Reserves | 13 | 16 | 19 | 26 | 163 | 207 | 244 | 295 |
| Borrowings | 78 | 75 | 84 | 85 | 55 | 65 | 60 | 110 |
| Other Liabilities | 3 | 13 | 12 | 24 | 12 | 10 | 52 | 36 |
| Total Liabilities | 104 | 113 | 124 | 145 | 254 | 306 | 380 | 466 |
| AssetsFixed Assets | 13 | 9 | 13 | 13 | 13 | 13 | 22 | 25 |
| CWIP | 0 | 0 | 0 | 0 | 2 | 6 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 |
| Other Assets | 91 | 104 | 112 | 132 | 236 | 287 | 358 | 440 |
| Total Assets | 104 | 113 | 124 | 145 | 254 | 306 | 380 | 466 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 6 | 5 | -1 | 6 | -83 | 1 | -36 |
| Cash from Investing | -4 | 4 | -4 | -1 | -6 | -5 | -2 |
| Cash from Financing | -4 | -8 | 5 | -6 | 90 | 5 | 38 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 2 | 9 | -5 | 6 | -86 | -3 | -42 |
| 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 (27.9×) and current (17.3×) 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 100% growth and a 17× exit, ₹625 only delivers your return if you pay ₹11,983. The price is currently baking in 18% growth.
EPS grows 100%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 100.0% | 72.26 |
| FY28 | 100.0% | 144.52 |
| FY29 | 100.0% | 289.04 |
| FY30 | 100.0% | 578.08 |
| FY31 | 100.0% | 1156.16 |
| FY32 | 53.0% ·fade | 1768.92 |
| FY33 | 6.0% ·fade | 1875.06 |
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.