Asset-light franchise operator of multiplex cinemas across India, running Express, Signature and Luxuriance format screens under FOFO/FOCO franchise partnerships.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 14 | 19 | 19 |
| Reserves | -1 | 1 | 5 | 10 | 102 | 115 |
| Borrowings | 0 | 0 | 0 | 1 | 2 | 2 |
| Other Liabilities | 16 | 26 | 31 | 36 | 35 | 38 |
| Total Liabilities | 16 | 28 | 36 | 61 | 158 | 174 |
| AssetsFixed Assets | 4 | 7 | 9 | 10 | 14 | 21 |
| CWIP | 1 | 3 | 3 | 2 | 5 | 2 |
| Investments | 3 | 5 | 5 | 9 | 81 | 66 |
| Other Assets | 7 | 13 | 19 | 40 | 57 | 85 |
| Total Assets | 16 | 28 | 36 | 61 | 158 | 174 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 9 | 4 | 3 | -60 |
| Cash from Investing | -3 | -6 | -4 | -5 | -14 |
| Cash from Financing | 0 | 0 | 0 | 0 | 84 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -2 | 3 | 1 | 1 | -72 |
| 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 (1.0×) and current (1.0×) 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 1× exit, ₹215 only delivers your return if you pay ₹147. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 1×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 233.37 |
| FY28 | 10.0% | 256.70 |
| FY29 | 10.0% | 282.37 |
| FY30 | 10.0% | 310.61 |
| FY31 | 10.0% | 341.67 |
| FY32 | 8.0% ·fade | 369.00 |
| FY33 | 6.0% ·fade | 391.14 |
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.