India's largest sports & athleisure footwear brand, sold via 30,000+ retail touchpoints across India.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 152 | 152 | 152 | 152 | 153 | 153 | 153 | 153 |
| Reserves | 133 | 161 | 275 | 400 | 499 | 604 | 641 | 753 |
| Borrowings | 245 | 177 | 289 | 335 | 178 | 232 | 381 | 236 |
| Other Liabilities | 125 | 196 | 247 | 297 | 286 | 339 | 357 | 349 |
| Total Liabilities | 654 | 686 | 964 | 1.2k | 1.1k | 1.3k | 1.5k | 1.5k |
| AssetsFixed Assets | 146 | 255 | 322 | 373 | 354 | 430 | 497 | 516 |
| CWIP | 35 | 0 | 2 | 4 | 20 | 34 | 26 | 11 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 473 | 431 | 639 | 807 | 741 | 863 | 1.0k | 964 |
| Total Assets | 654 | 686 | 964 | 1.2k | 1.1k | 1.3k | 1.5k | 1.5k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 22 | -21 | 125 | 18 | 126 | 264 | 235 | 135 |
| Cash from Investing | -23 | -55 | -9 | -34 | -70 | -74 | -155 | -55 |
| Cash from Financing | 1 | 89 | -129 | 16 | -33 | -192 | -85 | -94 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -1 | -128 | 70 | -15 | 60 | 220 | 176 | 46 |
| 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 (82.8×) and current (55.1×) 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 4.4% growth and a 55× exit, ₹236 only delivers your return if you pay ₹123. The price is currently baking in 18% growth.
EPS grows 4.4%/yr for 5 years, then fades to 6% over 2, exits at 55×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 4.4% | 4.48 |
| FY28 | 4.4% | 4.68 |
| FY29 | 4.4% | 4.88 |
| FY30 | 4.4% | 5.10 |
| FY31 | 4.4% | 5.32 |
| FY32 | 5.2% ·fade | 5.60 |
| FY33 | 6.0% ·fade | 5.93 |
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.