Mumbai-based interior fit-out contractor delivering Design & Build and General Contracting projects for corporate offices, R&D facilities, labs and airport/retail spaces across India.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 1 | 15 | 23 | 23 | 23 |
| Reserves | 35 | 21 | 26 | 36 | 34 | 126 | 132 | 149 |
| Borrowings | 32 | 18 | 23 | 28 | 43 | 6 | 44 | 42 |
| Other Liabilities | 97 | 51 | 52 | 50 | 78 | 71 | 70 | 116 |
| Total Liabilities | 164 | 91 | 101 | 115 | 170 | 226 | 268 | 330 |
| AssetsFixed Assets | 7 | 6 | 5 | 6 | 6 | 7 | 19 | 16 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 5 | 5 | 5 | 5 | 5 | 5 | 3 | 5 |
| Other Assets | 152 | 80 | 91 | 104 | 158 | 214 | 247 | 309 |
| Total Assets | 164 | 91 | 101 | 115 | 170 | 226 | 268 | 330 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 19 | 13 | -3 | 2 | -4 | 3 | -13 |
| Cash from Investing | -7 | 0 | -1 | -4 | -2 | -49 | -17 |
| Cash from Financing | -8 | -18 | 3 | 3 | 11 | 39 | 33 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 15 | 13 | -3 | 0 | -6 | -1 | -25 |
| 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 (2.6×) and current (3.6×) 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 3× exit, ₹74 only delivers your return if you pay ₹43. The price is currently baking in 22% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 3×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 22.53 |
| FY28 | 10.0% | 24.78 |
| FY29 | 10.0% | 27.26 |
| FY30 | 10.0% | 29.98 |
| FY31 | 10.0% | 32.98 |
| FY32 | 8.0% ·fade | 35.62 |
| FY33 | 6.0% ·fade | 37.76 |
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.