Mumbai-based film and content studio that produces and distributes theatrical films, OTT series, TV shows, and animation/VFX content, including as theatrical distributor for other studios' regional-language releases.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 5 | 14 | 18 | 18 | 18 | 18 |
| Reserves | 4 | 2 | 5 | 77 | 86 | 87 | 92 |
| Borrowings | 2 | 3 | 1 | 4 | 31 | 30 | 38 |
| Other Liabilities | 26 | 21 | 24 | 25 | 53 | 36 | 38 |
| Total Liabilities | 32 | 31 | 45 | 124 | 188 | 172 | 186 |
| AssetsFixed Assets | 0 | 0 | 2 | 5 | 4 | 4 | 3 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1 | 0 | 5 | 5 | 7 | 7 | 7 |
| Other Assets | 31 | 30 | 38 | 114 | 176 | 161 | 176 |
| Total Assets | 32 | 31 | 45 | 124 | 188 | 172 | 186 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -1 | 4 | -18 | -70 | -5 |
| Cash from Investing | 0 | 0 | -6 | -4 | -3 | 1 |
| Cash from Financing | -2 | 1 | 3 | 69 | 26 | 4 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 0 | -1 | 3 | -23 | -70 | -5 |
| 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 (6.0×) and current (3.7×) 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 4× exit, ₹29 only delivers your return if you pay ₹22. The price is currently baking in 16% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 8.58 |
| FY28 | 10.0% | 9.44 |
| FY29 | 10.0% | 10.38 |
| FY30 | 10.0% | 11.42 |
| FY31 | 10.0% | 12.56 |
| FY32 | 8.0% ·fade | 13.57 |
| FY33 | 6.0% ·fade | 14.38 |
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.