Footwear retailer selling Bata, Hush Puppies (HP) and Power brands via ~2,000 owned/franchise stores and pan-India distribution.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 64 | 64 | 64 | 64 | 64 | 64 | 64 | 64 |
| Reserves | 1.8k | 1.7k | 1.8k | 1.4k | 1.5k | 1.5k | 1.5k | 1.5k |
| Borrowings | 1.2k | 1.0k | 1.1k | 1.2k | 1.4k | 1.4k | 1.4k | 1.4k |
| Other Liabilities | 589 | 542 | 616 | 587 | 466 | 801 | 788 | 796 |
| Total Liabilities | 3.7k | 3.3k | 3.5k | 3.3k | 3.4k | 3.8k | 3.7k | 3.8k |
| AssetsFixed Assets | 1.4k | 1.1k | 1.2k | 1.4k | 1.5k | 1.8k | 1.7k | 1.7k |
| CWIP | 20 | 34 | 5 | 4 | 4 | 14 | 1 | 4 |
| Investments | 0 | 0 | 0 | 0 | 0 | 1 | 25 | 36 |
| Other Assets | 2.3k | 2.2k | 2.3k | 1.9k | 1.8k | 2.0k | 2.0k | 2.1k |
| Total Assets | 3.7k | 3.3k | 3.5k | 3.3k | 3.4k | 3.8k | 3.7k | 3.8k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 345 | 582 | 461 | 212 | 629 | 453 | 738 | 595 |
| Cash from Investing | -278 | -189 | -53 | 93 | 439 | 40 | 53 | -257 |
| Cash from Financing | -63 | -436 | -369 | -341 | -1.0k | -518 | -638 | -531 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 263 | 496 | 425 | 164 | 539 | 355 | 670 | 530 |
| 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 (75.2×) and current (71.6×) 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 -25.3% growth and a 72× exit, ₹748 only delivers your return if you pay ₹63. The price is currently baking in 17% growth.
EPS grows -25.3%/yr for 5 years, then fades to 6% over 2, exits at 72×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -25.3% | 7.80 |
| FY28 | -25.3% | 5.83 |
| FY29 | -25.3% | 4.35 |
| FY30 | -25.3% | 3.25 |
| FY31 | -25.3% | 2.43 |
| FY32 | -9.7% ·fade | 2.19 |
| FY33 | 6.0% ·fade | 2.33 |
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.