Patna-headquartered organised retail chain selling consumer electronics and appliances across the Hindi Heartland.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 12 | 12 | 12 | 13 | 13 | 13 | 13 |
| Reserves | 25 | 37 | 67 | 124 | 474 | 571 | 626 | 676 |
| Borrowings | 34 | 198 | 282 | 418 | 319 | 480 | 413 | 573 |
| Other Liabilities | 190 | 144 | 61 | 63 | 70 | 159 | 148 | 210 |
| Total Liabilities | 263 | 391 | 421 | 618 | 875 | 1.2k | 1.2k | 1.5k |
| AssetsFixed Assets | 21 | 130 | 150 | 183 | 244 | 268 | 285 | 326 |
| CWIP | 0 | 0 | 0 | 8 | 9 | 6 | 6 | 6 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 242 | 261 | 271 | 427 | 622 | 949 | 909 | 1.1k |
| Total Assets | 263 | 391 | 421 | 618 | 875 | 1.2k | 1.2k | 1.5k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 4 | 5 | 38 | 32 | 18 | -6 | -41 | 75 |
| Cash from Investing | -3 | -6 | -33 | -23 | -84 | -48 | -45 | -49 |
| Cash from Financing | -3 | 3 | 2 | -8 | 69 | 68 | 94 | -21 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | -3 | 1 | 13 | -12 | -40 | -78 | 39 |
| 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 (55.5×) and current (69.9×) 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 22.3% growth and a 55× exit, ₹634 only delivers your return if you pay ₹621. The price is currently baking in 23% growth.
EPS grows 22.3%/yr for 5 years, then fades to 6% over 2, exits at 55×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 22.3% | 11.09 |
| FY28 | 22.3% | 13.57 |
| FY29 | 22.3% | 16.59 |
| FY30 | 22.3% | 20.29 |
| FY31 | 22.3% | 24.82 |
| FY32 | 14.2% ·fade | 28.33 |
| FY33 | 6.0% ·fade | 30.03 |
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.