B2B MICE (Meetings, Incentives, Conferences & Exhibitions) company that plans and executes corporate events, incentive tours and destination programs for BFSI-led clients across India and abroad.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 19 | 21 | 21 | 21 |
| Reserves | 14 | 22 | 31 | 88 | 94 | 102 |
| Borrowings | 5 | 10 | 12 | 7 | 6 | 6 |
| Other Liabilities | 22 | 25 | 39 | 24 | 22 | 51 |
| Total Liabilities | 40 | 58 | 101 | 139 | 143 | 180 |
| AssetsFixed Assets | 12 | 12 | 22 | 20 | 19 | 19 |
| CWIP | 1 | 6 | 0 | 0 | 0 | 0 |
| Investments | 7 | 2 | 0 | 8 | 4 | 3 |
| Other Assets | 20 | 38 | 79 | 112 | 120 | 158 |
| Total Assets | 40 | 58 | 101 | 139 | 143 | 180 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -7 | -3 | 18 | -9 | 5 |
| Cash from Investing | -15 | 0 | -1 | -25 | 5 |
| Cash from Financing | 5 | 4 | 1 | 39 | -4 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -16 | -8 | 14 | -7 | 4 |
| 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 (4.0×) and current (9.8×) 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 4× exit, ₹144 only delivers your return if you pay ₹41. The price is currently baking in 38% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 16.08 |
| FY28 | 10.0% | 17.69 |
| FY29 | 10.0% | 19.46 |
| FY30 | 10.0% | 21.41 |
| FY31 | 10.0% | 23.55 |
| FY32 | 8.0% ·fade | 25.43 |
| FY33 | 6.0% ·fade | 26.96 |
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.