India's largest online B2B marketplace connecting buyers and suppliers across 98,000+ product categories.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 29 | 30 | 31 | 31 | 60 | 60 | 60 | 60 |
| Reserves | 246 | 1.6k | 1.9k | 2.0k | 1.7k | 2.2k | 2.1k | 2.5k |
| Borrowings | 77 | 63 | 56 | 46 | 41 | 33 | 28 | 23 |
| Other Liabilities | 768 | 835 | 1.0k | 1.3k | 1.6k | 1.8k | 2.0k | 2.0k |
| Total Liabilities | 1.1k | 2.5k | 3.0k | 3.4k | 3.4k | 4.1k | 4.1k | 4.6k |
| AssetsFixed Assets | 85 | 65 | 56 | 53 | 47 | 33 | 507 | 21 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 906 | 2.3k | 2.7k | 3.2k | 3.2k | 3.9k | 3.4k | 4.3k |
| Other Assets | 127 | 184 | 163 | 83 | 120 | 112 | 216 | 255 |
| Total Assets | 1.1k | 2.5k | 3.0k | 3.4k | 3.4k | 4.1k | 4.1k | 4.6k |
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 (34.8×) and current (21.4×) 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 21.1% growth and a 21× exit, ₹1910 only delivers your return if you pay ₹2,204. The price is currently baking in 18% growth.
EPS grows 21.1%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 21.1% | 107.86 |
| FY28 | 21.1% | 130.62 |
| FY29 | 21.1% | 158.18 |
| FY30 | 21.1% | 191.56 |
| FY31 | 21.1% | 231.98 |
| FY32 | 13.6% ·fade | 263.41 |
| FY33 | 6.0% ·fade | 279.22 |
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.