Pan-India transit and outdoor media company monetizing advertising space on cabs, buses, EV charging stations and digital OOH formats under exclusive media rights.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 6 | 13 | 18 | 18 |
| Reserves | 14 | 19 | 18 | 43 | 102 | 119 |
| Borrowings | 2 | 5 | 0 | 0 | 0 | 1 |
| Other Liabilities | 37 | 54 | 69 | 38 | 43 | 65 |
| Total Liabilities | 52 | 78 | 93 | 94 | 162 | 203 |
| AssetsFixed Assets | 2 | 2 | 2 | 2 | 1 | 2 |
| CWIP | 0 | 0 | 0 | 1 | 2 | 6 |
| Investments | 6 | 6 | 23 | 30 | 24 | 32 |
| Other Assets | 45 | 71 | 68 | 61 | 136 | 163 |
| Total Assets | 52 | 78 | 93 | 94 | 162 | 203 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -9 | 3 | 24 | -14 | -20 |
| Cash from Investing | -1 | 0 | -6 | -6 | -9 |
| Cash from Financing | 0 | 0 | -5 | 14 | 53 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -9 | 3 | 23 | -15 | -26 |
| 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 (3.2×) and current (6.3×) 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 3× exit, ₹182 only delivers your return if you pay ₹60. The price is currently baking in 34% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 3×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 31.77 |
| FY28 | 10.0% | 34.94 |
| FY29 | 10.0% | 38.44 |
| FY30 | 10.0% | 42.28 |
| FY31 | 10.0% | 46.51 |
| FY32 | 8.0% ·fade | 50.23 |
| FY33 | 6.0% ·fade | 53.25 |
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.