Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 16 | 16 | 21 |
| Reserves | -6 | -1 | 7 | 7 | 27 | 56 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 19 | 12 | 11 | 22 | 29 | 25 |
| Total Liabilities | 13 | 12 | 18 | 44 | 71 | 102 |
| AssetsFixed Assets | 0 | 0 | 0 | 5 | 7 | 7 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1 | 1 | 1 | 1 | 1 | 1 |
| Other Assets | 11 | 10 | 17 | 38 | 63 | 94 |
| Total Assets | 13 | 12 | 18 | 44 | 71 | 102 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 13 | 1 | 4 | 4 | -15 |
| Cash from Investing | 0 | -1 | 2 | -5 | -4 |
| Cash from Financing | -15 | 1 | -1 | 13 | 45 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 13 | 1 | 4 | -2 | -20 |
| 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 (8.6×) and current (9.1×) 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, ₹111 only delivers your return if you pay ₹76. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 9×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 13.32 |
| FY28 | 10.0% | 14.65 |
| FY29 | 10.0% | 16.12 |
| FY30 | 10.0% | 17.73 |
| FY31 | 10.0% | 19.50 |
| FY32 | 8.0% ·fade | 21.06 |
| FY33 | 6.0% ·fade | 22.33 |
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.