Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 |
| Reserves | 1.1k | 1.2k | 1.3k | 1.4k | 1.5k | 1.5k | 1.6k | 1.6k |
| Borrowings | 663 | 549 | 691 | 628 | 741 | 528 | 514 | 493 |
| Other Liabilities | 208 | 287 | 428 | 446 | 462 | 318 | 318 | 322 |
| Total Liabilities | 2.0k | 2.0k | 2.4k | 2.5k | 2.7k | 2.4k | 2.4k | 2.5k |
| AssetsFixed Assets | 267 | 253 | 228 | 218 | 223 | 213 | 210 | 207 |
| CWIP | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Investments | 66 | 85 | 83 | 64 | 80 | 79 | 83 | 98 |
| Other Assets | 1.7k | 1.7k | 2.1k | 2.2k | 2.4k | 2.1k | 2.1k | 2.2k |
| Total Assets | 2.0k | 2.0k | 2.4k | 2.5k | 2.7k | 2.4k | 2.4k | 2.5k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 128 | 105 | 116 | -176 | 94 | -66 | 230 | 90 |
| Cash from Investing | -12 | -4 | -1 | 16 | 16 | -4 | 17 | 0 |
| Cash from Financing | -208 | -71 | -123 | 132 | -97 | 67 | -248 | -74 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 120 | 100 | 116 | -170 | 91 | -82 | 226 | 87 |
| 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 (19.4×) and current (24.2×) 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 -27.8% growth and a 19× exit, ₹610 only delivers your return if you pay ₹33. The price is currently baking in 23% growth.
EPS grows -27.8%/yr for 5 years, then fades to 6% over 2, exits at 19×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -27.8% | 18.23 |
| FY28 | -27.8% | 13.16 |
| FY29 | -27.8% | 9.50 |
| FY30 | -27.8% | 6.86 |
| FY31 | -27.8% | 4.95 |
| FY32 | -10.9% ·fade | 4.41 |
| FY33 | 6.0% ·fade | 4.68 |
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.