India's largest newspaper group - publishes 5 dailies across 14 states, runs MY FM radio and Dainik Bhaskar's news apps.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 175 | 175 | 177 | 178 | 178 | 178 | 178 | 178 |
| Reserves | 1.5k | 1.6k | 1.7k | 1.8k | 2.0k | 2.0k | 2.1k | 2.3k |
| Borrowings | 345 | 248 | 199 | 213 | 253 | 283 | 291 | 262 |
| Other Liabilities | 463 | 405 | 456 | 418 | 518 | 547 | 546 | 506 |
| Total Liabilities | 2.5k | 2.5k | 2.5k | 2.6k | 3.0k | 3.1k | 3.1k | 3.2k |
| AssetsFixed Assets | 1.2k | 1.2k | 1.2k | 1.1k | 1.1k | 997 | 978 | 1.1k |
| CWIP | 1 | 0 | 0 | 1 | 2 | 10 | 25 | 3 |
| Investments | 18 | 14 | 14 | 66 | 67 | 69 | 74 | 67 |
| Other Assets | 1.2k | 1.3k | 1.4k | 1.4k | 1.9k | 2.0k | 2.1k | 2.0k |
| Total Assets | 2.5k | 2.5k | 2.5k | 2.6k | 3.0k | 3.1k | 3.1k | 3.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 235 | 363 | 374 | 371 | 244 | 579 | 414 | 365 |
| Cash from Investing | -21 | -154 | -137 | -224 | -144 | -380 | -11 | -173 |
| Cash from Financing | -381 | -307 | -151 | -155 | -132 | -194 | -366 | -208 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 171 | 322 | 310 | 340 | 219 | 537 | 366 | 207 |
| 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 (12.2×) and current (10.3×) 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 25.2% growth and a 10× exit, ₹204 only delivers your return if you pay ₹280. The price is currently baking in 18% growth.
EPS grows 25.2%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 25.2% | 24.71 |
| FY28 | 25.2% | 30.94 |
| FY29 | 25.2% | 38.74 |
| FY30 | 25.2% | 48.50 |
| FY31 | 25.2% | 60.73 |
| FY32 | 15.6% ·fade | 70.20 |
| FY33 | 6.0% ·fade | 74.41 |
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.