Mumbai-based company in the Media, Entertainment & Publication sector, listed on the NSE Emerge SME platform.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 7 | 14 | 14 | 14 |
| Reserves | 1 | 3 | 5 | 20 | 21 | 22 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 1 | 2 | 5 | 5 | 6 | 4 |
| Total Liabilities | 2 | 5 | 17 | 39 | 41 | 39 |
| AssetsFixed Assets | 0 | 0 | 2 | 5 | 6 | 5 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 1 | 5 | 1 | 10 | 9 |
| Other Assets | 2 | 3 | 10 | 33 | 25 | 26 |
| Total Assets | 2 | 5 | 17 | 39 | 41 | 39 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -0 | 2 | 2 | -8 | -3 |
| Cash from Investing | -0 | -2 | -6 | 0 | -9 |
| Cash from Financing | 0 | 0 | 4 | 18 | -0 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -0 | 2 | -0 | -12 | -4 |
| 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 (4.7×) and current (3.7×) 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 4× exit, ₹16 only delivers your return if you pay ₹12. The price is currently baking in 16% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 4.82 |
| FY28 | 10.0% | 5.30 |
| FY29 | 10.0% | 5.83 |
| FY30 | 10.0% | 6.41 |
| FY31 | 10.0% | 7.05 |
| FY32 | 8.0% ·fade | 7.62 |
| FY33 | 6.0% ·fade | 8.08 |
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.