Mumbai-based coaching institute (since 1998) running classroom centres for school boards (SSC/ICSE/CBSE) and Class 11-12 Science (JEE/NEET/MHT-CET) and Commerce (CA/CS) entrance-exam preparation across the Mumbai Metropolitan Region.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 6 | 6 | 6 |
| Reserves | 2 | 3 | 5 | 19 | 23 | 27 |
| Borrowings | 1 | 0 | 1 | 0 | 0 | 0 |
| Other Liabilities | 5 | 5 | 5 | 18 | 24 | 24 |
| Total Liabilities | 8 | 8 | 11 | 43 | 54 | 57 |
| AssetsFixed Assets | 3 | 3 | 3 | 10 | 19 | 20 |
| CWIP | 0 | 0 | 0 | 3 | 0 | 3 |
| Investments | 0 | 0 | 0 | 10 | 14 | 10 |
| Other Assets | 5 | 5 | 8 | 21 | 20 | 24 |
| Total Assets | 8 | 8 | 11 | 43 | 54 | 57 |
| Line item | FY20 | FY21 | FY22 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -0 | 2 | 2 | 6 | 10 |
| Cash from Investing | -1 | -1 | 0 | -17 | -13 |
| Cash from Financing | -1 | -0 | 1 | -1 | -1 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -1 | 2 | 1 | -3 | -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 (43.5×) and current (30.9×) 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 31× exit, ₹465 only delivers your return if you pay ₹323. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 31×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 16.53 |
| FY28 | 10.0% | 18.19 |
| FY29 | 10.0% | 20.00 |
| FY30 | 10.0% | 22.01 |
| FY31 | 10.0% | 24.21 |
| FY32 | 8.0% ·fade | 26.14 |
| FY33 | 6.0% ·fade | 27.71 |
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.