India's 4th-largest consumer-electronics retailer; 223 Bajaj Electronics/Electronics Mart stores.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 300 | 300 | 300 | 385 | 385 | 385 | 385 | 385 |
| Reserves | 133 | 192 | 297 | 800 | 985 | 1.1k | 1.2k | 1.2k |
| Borrowings | 872 | 968 | 1.1k | 1.4k | 1.6k | 2.0k | 2.0k | 2.0k |
| Other Liabilities | 43 | 64 | 87 | 78 | 120 | 190 | 159 | 174 |
| Total Liabilities | 1.3k | 1.5k | 1.8k | 2.7k | 3.1k | 3.7k | 3.7k | 3.8k |
| AssetsFixed Assets | 223 | 674 | 785 | 1.1k | 1.4k | 1.8k | 1.9k | 1.9k |
| CWIP | 351 | 2 | 24 | 14 | 45 | 30 | 15 | 19 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 774 | 848 | 1.0k | 1.5k | 1.7k | 1.9k | 1.8k | 1.8k |
| Total Assets | 1.3k | 1.5k | 1.8k | 2.7k | 3.1k | 3.7k | 3.7k | 3.8k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 36 | 64 | 116 | -1 | 160 | 176 | 444 |
| Cash from Investing | -70 | -60 | -68 | -301 | -117 | -332 | -125 |
| Cash from Financing | 71 | -56 | -49 | 470 | -161 | 101 | -299 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -28 | 10 | 48 | -247 | -14 | -159 | 310 |
| 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 (40.1×) and current (50.6×) 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 -8.9% growth and a 40× exit, ₹121 only delivers your return if you pay ₹24. The price is currently baking in 23% growth.
EPS grows -8.9%/yr for 5 years, then fades to 6% over 2, exits at 40×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -8.9% | 2.18 |
| FY28 | -8.9% | 1.98 |
| FY29 | -8.9% | 1.81 |
| FY30 | -8.9% | 1.65 |
| FY31 | -8.9% | 1.50 |
| FY32 | -1.4% ·fade | 1.48 |
| FY33 | 6.0% ·fade | 1.57 |
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.