Refurbishes and resells enterprise-grade laptops/PCs worldwide under the Electronics Bazaar brand.
Price
Market Cap
Sector
Information Technology
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 0 | 0 | 19 | 23 | 23 |
| Reserves | 43 | 51 | 79 | 111 | 163 | 207 | 646 | 735 |
| Borrowings | 54 | 82 | 100 | 149 | 332 | 454 | 217 | 433 |
| Other Liabilities | 40 | 38 | 11 | 16 | 91 | 39 | 31 | 63 |
| Total Liabilities | 137 | 170 | 190 | 277 | 586 | 719 | 916 | 1.3k |
| AssetsFixed Assets | 8 | 7 | 7 | 8 | 41 | 41 | 37 | 74 |
| CWIP | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 7 | 0 | 0 | 0 |
| Other Assets | 129 | 163 | 183 | 268 | 538 | 678 | 879 | 1.2k |
| Total Assets | 137 | 170 | 190 | 277 | 586 | 719 | 916 | 1.3k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -35 | -12 | -17 | 1 | 97 | 25 | -215 |
| Cash from Investing | -6 | -4 | 0 | -34 | -28 | 3 | -46 |
| Cash from Financing | 49 | 23 | 18 | 40 | -29 | -34 | 351 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -42 | -13 | -18 | 1 | 73 | 15 | -238 |
| 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 (31.8×) and current (48.3×) 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 92.8% growth and a 32× exit, ₹572 only delivers your return if you pay ₹6,019. The price is currently baking in 27% growth.
EPS grows 92.8%/yr for 5 years, then fades to 6% over 2, exits at 32×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 92.8% | 22.87 |
| FY28 | 92.8% | 44.09 |
| FY29 | 92.8% | 85.00 |
| FY30 | 92.8% | 163.88 |
| FY31 | 92.8% | 315.95 |
| FY32 | 49.4% ·fade | 472.03 |
| FY33 | 6.0% ·fade | 500.35 |
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.