Leading seller-marketer of decorative wall panels and laminates in India, sold under the Euro Pratik and Gloirio brands.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 10 | 10 | 10 |
| Reserves | 154 | 224 | 257 | 300 |
| Borrowings | 13 | 19 | 22 | 24 |
| Other Liabilities | 5 | 20 | 33 | 62 |
| Total Liabilities | 174 | 274 | 322 | 397 |
| AssetsFixed Assets | 25 | 30 | 29 | 85 |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 34 | 8 | 33 | 14 |
| Other Assets | 115 | 236 | 260 | 298 |
| Total Assets | 174 | 274 | 322 | 397 |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | 75 | -31 | 41 |
| Cash from Investing | -28 | 36 | -39 |
| Cash from Financing | -42 | -2 | 0 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | 74 | -33 | -14 |
| 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 (37.8×) and current (42.0×) 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 4.2% growth and a 38× exit, ₹302 only delivers your return if you pay ₹140. The price is currently baking in 20% growth.
EPS grows 4.2%/yr for 5 years, then fades to 6% over 2, exits at 38×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 4.2% | 7.47 |
| FY28 | 4.2% | 7.78 |
| FY29 | 4.2% | 8.11 |
| FY30 | 4.2% | 8.45 |
| FY31 | 4.2% | 8.81 |
| FY32 | 5.1% ·fade | 9.26 |
| FY33 | 6.0% ·fade | 9.81 |
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.