Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 3 | 11 | 11 | 11 |
| Reserves | 2 | 2 | 10 | 84 | 93 | 104 |
| Borrowings | 0 | 0 | 0 | 16 | 100 | 93 |
| Other Liabilities | 59 | 106 | 100 | 89 | 63 | 47 |
| Total Liabilities | 62 | 110 | 113 | 199 | 266 | 255 |
| AssetsFixed Assets | 5 | 16 | 18 | 18 | 19 | 16 |
| CWIP | 6 | 3 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 52 | 91 | 96 | 181 | 247 | 239 |
| Total Assets | 62 | 110 | 113 | 199 | 266 | 255 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 8 | 15 | 4 | -67 | -46 |
| Cash from Investing | -9 | -15 | -1 | -13 | -2 |
| Cash from Financing | 2 | 0 | 0 | 83 | 70 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -1 | 1 | 2 | -74 | -49 |
| 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 (8.7×) and current (14.4×) 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 9× exit, ₹440 only delivers your return if you pay ₹191. The price is currently baking in 28% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 9×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 33.62 |
| FY28 | 10.0% | 36.98 |
| FY29 | 10.0% | 40.68 |
| FY30 | 10.0% | 44.74 |
| FY31 | 10.0% | 49.22 |
| FY32 | 8.0% ·fade | 53.15 |
| FY33 | 6.0% ·fade | 56.34 |
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.