Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 134 | 172 | 208 | 271 | 328 | 378 | 367 | 440 |
| Borrowings | 40 | 38 | 43 | 42 | 31 | 23 | 60 | 29 |
| Other Liabilities | 119 | 177 | 153 | 142 | 161 | 178 | 197 | 214 |
| Total Liabilities | 298 | 392 | 410 | 460 | 526 | 584 | 630 | 688 |
| AssetsFixed Assets | 32 | 39 | 52 | 66 | 72 | 85 | 110 | 121 |
| CWIP | 2 | 3 | 3 | 2 | 12 | 22 | 10 | 12 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 264 | 350 | 355 | 392 | 442 | 477 | 509 | 556 |
| Total Assets | 298 | 392 | 410 | 460 | 526 | 584 | 630 | 688 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -6 | 66 | 189 | -52 | 92 | 174 | 102 | 88 |
| Cash from Investing | 42 | -20 | -119 | 82 | -47 | -104 | -27 | -17 |
| Cash from Financing | -45 | -52 | -40 | -51 | -33 | -70 | -76 | -66 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -14 | 55 | 175 | -72 | 72 | 149 | 69 | 48 |
| 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 (0.2×) and current (35.1×) 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.
EPS grows 9.5%/yr for 5 years, then fades to 6% over 2, exits at 0×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 9.5% | 271.67 |
| FY28 | 9.5% | 297.48 |
| FY29 | 9.5% | 325.74 |
| FY30 | 9.5% | 356.68 |
| FY31 | 9.5% | 390.57 |
| FY32 | 7.8% ·fade | 420.84 |
| FY33 | 6.0% ·fade | 446.09 |
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.