Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Reserves | 34 | 47 | 56 | 63 | 71 | 85 | 120 | 151 |
| Borrowings | 9 | 9 | 4 | 3 | 5 | 4 | 6 | 7 |
| Other Liabilities | 21 | 18 | 20 | 22 | 31 | 30 | 39 | 20 |
| Total Liabilities | 68 | 78 | 83 | 92 | 110 | 123 | 169 | 182 |
| AssetsFixed Assets | 30 | 33 | 34 | 37 | 42 | 45 | 56 | 63 |
| CWIP | 0 | 1 | 0 | 1 | 1 | 2 | 1 | 0 |
| Investments | 3 | 5 | 8 | 13 | 15 | 18 | 25 | 30 |
| Other Assets | 35 | 39 | 41 | 42 | 52 | 59 | 87 | 89 |
| Total Assets | 68 | 78 | 83 | 92 | 110 | 123 | 169 | 182 |
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 (34.0×) and current (27.8×) 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 169.2% growth and a 28× exit, ₹1329 only delivers your return if you pay ₹1,41,395. The price is currently baking in 17% growth.
EPS grows 169.2%/yr for 5 years, then fades to 6% over 2, exits at 28×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 169.2% | 128.62 |
| FY28 | 169.2% | 346.26 |
| FY29 | 169.2% | 932.12 |
| FY30 | 169.2% | 2509.26 |
| FY31 | 169.2% | 6754.94 |
| FY32 | 87.6% ·fade | 12672.27 |
| FY33 | 6.0% ·fade | 13432.60 |
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.