86-year-old family jewellery retailer running 12 showrooms across Madhya Pradesh and Rajasthan under the D.P. Jewellers brand.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 22 | 22 | 22 | 22 | 22 | 23 | 23 | 23 |
| Reserves | 47 | 75 | 116 | 159 | 216 | 381 | 484 | 610 |
| Borrowings | 97 | 169 | 170 | 126 | 173 | 184 | 212 | 290 |
| Other Liabilities | 102 | 129 | 105 | 102 | 126 | 249 | 259 | 220 |
| Total Liabilities | 269 | 395 | 414 | 409 | 537 | 837 | 978 | 1.1k |
| AssetsFixed Assets | 30 | 42 | 50 | 49 | 49 | 65 | 74 | 75 |
| CWIP | 1 | 0 | 0 | 0 | 0 | 11 | 0 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 |
| Other Assets | 238 | 352 | 363 | 360 | 488 | 761 | 903 | 1.1k |
| Total Assets | 269 | 395 | 414 | 409 | 537 | 837 | 978 | 1.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 37 | 7 | -29 | 17 | 61 | 0 | -19 | -97 |
| Cash from Investing | -3 | -2 | -10 | -5 | -1 | -4 | -27 | -21 |
| Cash from Financing | -34 | -11 | 48 | -18 | -60 | 28 | 40 | 121 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 35 | 5 | -38 | 9 | 60 | -4 | -44 | -106 |
| 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 (21.1×) and current (9.9×) 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 50.5% growth and a 10× exit, ₹918 only delivers your return if you pay ₹3,666. The price is currently baking in 17% growth.
EPS grows 50.5%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 50.5% | 139.83 |
| FY28 | 50.5% | 210.44 |
| FY29 | 50.5% | 316.72 |
| FY30 | 50.5% | 476.66 |
| FY31 | 50.5% | 717.37 |
| FY32 | 28.2% ·fade | 920.03 |
| FY33 | 6.0% ·fade | 975.23 |
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.