Price
Market Cap
Sector
Healthcare
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 11 | 11 | 16 |
| Reserves | 0 | 11 | 14 | 22 | 231 |
| Borrowings | 0 | 2 | 5 | 20 | 16 |
| Other Liabilities | 4 | 4 | 18 | 23 | 4 |
| Total Liabilities | 4 | 17 | 49 | 76 | 266 |
| AssetsFixed Assets | 3 | 10 | 28 | 29 | 26 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 2 | 0 | 109 |
| Other Assets | 1 | 7 | 19 | 46 | 132 |
| Total Assets | 4 | 17 | 49 | 76 | 266 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -2 | 15 | -7 |
| Cash from Investing | 0 | -7 | -19 | -214 |
| Cash from Financing | 0 | 11 | 5 | 227 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 0 | -9 | -3 | -8 |
| 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 (65.6×) and current (85.0×) 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 10% growth and a 66× exit, ₹128 only delivers your return if you pay ₹69. The price is currently baking in 23% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 66×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 1.66 |
| FY28 | 10.0% | 1.83 |
| FY29 | 10.0% | 2.01 |
| FY30 | 10.0% | 2.21 |
| FY31 | 10.0% | 2.43 |
| FY32 | 8.0% ·fade | 2.63 |
| FY33 | 6.0% ·fade | 2.78 |
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.