US-focused e-commerce reseller that runs 123stores.com, a top-300 third-party Amazon US marketplace retailer onboarding small/medium brand partners in home, garden and tools categories.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 15 | 15 | 15 | 16 | 16 | 16 | 16 |
| Reserves | 133 | 139 | 152 | 164 | 195 | 212 | 228 | 250 |
| Borrowings | 109 | 98 | 113 | 148 | 139 | 13 | 11 | 17 |
| Other Liabilities | 33 | 31 | 41 | 30 | 27 | 25 | 40 | 40 |
| Total Liabilities | 290 | 282 | 320 | 356 | 377 | 266 | 296 | 323 |
| AssetsFixed Assets | 28 | 15 | 15 | 14 | 13 | 12 | 256 | 284 |
| CWIP | 21 | 61 | 108 | 155 | 180 | 221 | 0 | 0 |
| Investments | 71 | 72 | 75 | 82 | 87 | 3 | 0 | 0 |
| Other Assets | 170 | 134 | 122 | 105 | 98 | 30 | 40 | 39 |
| Total Assets | 290 | 282 | 320 | 356 | 377 | 266 | 296 | 323 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 16 | -13 | 35 | 33 | 14 | 17 | 83 | 0 |
| Cash from Investing | -8 | 3 | -37 | -45 | -44 | -21 | 49 | 0 |
| Cash from Financing | -19 | 17 | -5 | 10 | 26 | 2 | -130 | 0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 5 | -22 | -5 | -14 | -33 | -7 | 41 | 0 |
| 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 (18.1×) and current (9.4×) 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 29% growth and a 9× exit, ₹76 only delivers your return if you pay ₹123. The price is currently baking in 18% growth.
EPS grows 29%/yr for 5 years, then fades to 6% over 2, exits at 9×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 29.0% | 10.50 |
| FY28 | 29.0% | 13.55 |
| FY29 | 29.0% | 17.47 |
| FY30 | 29.0% | 22.54 |
| FY31 | 29.0% | 29.08 |
| FY32 | 17.5% ·fade | 34.17 |
| FY33 | 6.0% ·fade | 36.22 |
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.