Varanasi (Uttar Pradesh) manufacturer and exporter of glass beads, handicraft items and imitation jewellery.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
| Reserves | 41 | 43 | 45 | 46 | 48 | 49 | 50 | 51 |
| Borrowings | 0 | 4 | 6 | 0 | 3 | 9 | 16 | 21 |
| Other Liabilities | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 2 |
| Total Liabilities | 50 | 56 | 60 | 56 | 60 | 67 | 74 | 81 |
| AssetsFixed Assets | 19 | 18 | 9 | 9 | 8 | 10 | 17 | 17 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 5 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Other Assets | 26 | 35 | 48 | 44 | 48 | 53 | 54 | 61 |
| Total Assets | 50 | 56 | 60 | 56 | 60 | 67 | 74 | 81 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 4 | -9 | -4 | -4 | -3 | 5 | -5 |
| Cash from Investing | 1 | -3 | 3 | 10 | 1 | 13 | -17 | -3 |
| Cash from Financing | -1 | -1 | 4 | -0 | -8 | 1 | 3 | 10 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | 2 | -10 | 4 | -6 | -4 | 2 | -13 |
| 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 (25.8×) and current (45.5×) 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 -19.5% growth and a 26× exit, ₹122 only delivers your return if you pay ₹9. The price is currently baking in 30% growth.
EPS grows -19.5%/yr for 5 years, then fades to 6% over 2, exits at 26×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -19.5% | 2.16 |
| FY28 | -19.5% | 1.74 |
| FY29 | -19.5% | 1.40 |
| FY30 | -19.5% | 1.13 |
| FY31 | -19.5% | 0.91 |
| FY32 | -6.8% ·fade | 0.84 |
| FY33 | 6.0% ·fade | 0.90 |
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.