Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Reserves | 171 | 183 | 191 | 201 | 215 | 222 | 226 | 225 |
| Borrowings | 4 | 5 | 6 | 9 | 9 | 9 | 1 | 4 |
| Other Liabilities | 31 | 43 | 42 | 45 | 47 | 45 | 70 | 68 |
| Total Liabilities | 209 | 234 | 243 | 259 | 275 | 280 | 300 | 301 |
| AssetsFixed Assets | 49 | 64 | 65 | 75 | 76 | 79 | 79 | 82 |
| CWIP | 13 | 3 | 8 | 3 | 3 | 3 | 1 | 4 |
| Investments | 42 | 54 | 58 | 60 | 77 | 77 | 81 | 72 |
| Other Assets | 106 | 113 | 112 | 120 | 119 | 120 | 139 | 142 |
| Total Assets | 209 | 234 | 243 | 259 | 275 | 280 | 300 | 301 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 12 | 13 | 9 | 9 | 12 | 9 | 13 | 16 |
| Cash from Investing | -9 | -9 | -7 | -6 | -7 | -4 | -5 | -8 |
| Cash from Financing | -4 | -5 | -2 | -3 | -4 | -6 | -6 | -8 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 2 | -4 | -2 | -4 | 2 | 2 | 3 | 2 |
| 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 (16.7×) and current (20.8×) 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 8.8% growth and a 17× exit, ₹638 only delivers your return if you pay ₹340. The price is currently baking in 22% growth.
EPS grows 8.8%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 8.8% | 33.36 |
| FY28 | 8.8% | 36.29 |
| FY29 | 8.8% | 39.49 |
| FY30 | 8.8% | 42.96 |
| FY31 | 8.8% | 46.74 |
| FY32 | 7.4% ·fade | 50.20 |
| FY33 | 6.0% ·fade | 53.21 |
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.