Value-retail chain running 500 DMart stores across 20.6 mn sq ft of retail area in India
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 648 | 648 | 648 | 648 | 651 | 651 | 651 | 652 |
| Reserves | 10.5k | 11.7k | 13.3k | 15.9k | 18.6k | 21.6k | 22.2k | 24.9k |
| Borrowings | 280 | 296 | 416 | 439 | 464 | 693 | 1.6k | 2.3k |
| Other Liabilities | 668 | 1.0k | 1.1k | 1.3k | 1.8k | 2.0k | 2.4k | 2.5k |
| Total Liabilities | 12.1k | 13.6k | 15.4k | 18.2k | 21.6k | 24.9k | 26.9k | 30.3k |
| AssetsFixed Assets | 5.7k | 6.7k | 8.8k | 10.8k | 13.0k | 15.8k | 17.7k | 19.6k |
| CWIP | 362 | 1.0k | 1.1k | 829 | 930 | 1.1k | 1.5k | 1.3k |
| Investments | 287 | 402 | 532 | 977 | 1.1k | 1.3k | 3 | 1.6k |
| Other Assets | 5.7k | 5.5k | 5.0k | 5.6k | 6.6k | 6.8k | 7.7k | 7.8k |
| Total Assets | 12.1k | 13.6k | 15.4k | 18.2k | 21.6k | 24.9k | 26.9k | 30.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 853 | 1.3k | 1.4k | 1.3k | 2.7k | 2.7k | 2.6k | 3.6k |
| Cash from Investing | -998 | -4.7k | -1.2k | -1.3k | -2.4k | -2.6k | -2.3k | -4.4k |
| Cash from Financing | 201 | 3.4k | -140 | -121 | -132 | -87 | -204 | 350 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -516 | -390 | -582 | -967 | 549 | 58 | -748 | -413 |
| 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 (97.1×) and current (78.6×) 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 79× exit, ₹4019 only delivers your return if you pay ₹2,799. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 79×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 56.22 |
| FY28 | 10.0% | 61.84 |
| FY29 | 10.0% | 68.03 |
| FY30 | 10.0% | 74.83 |
| FY31 | 10.0% | 82.31 |
| FY32 | 8.0% ·fade | 88.90 |
| FY33 | 6.0% ·fade | 94.23 |
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.