Government of India undertaking that develops and operates tourism and hospitality infrastructure nationwide.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 86 | 86 | 86 | 86 | 86 | 86 | 86 | 86 |
| Reserves | 234 | 195 | 198 | 256 | 220 | 278 | 253 | 337 |
| Borrowings | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Other Liabilities | 298 | 281 | 300 | 591 | 708 | 382 | 382 | 339 |
| Total Liabilities | 619 | 563 | 584 | 934 | 1.0k | 746 | 721 | 762 |
| AssetsFixed Assets | 51 | 45 | 40 | 46 | 40 | 42 | 41 | 42 |
| CWIP | 6 | 6 | 11 | 3 | 4 | 6 | 5 | 8 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 562 | 511 | 534 | 885 | 970 | 699 | 675 | 712 |
| Total Assets | 619 | 563 | 584 | 934 | 1.0k | 746 | 721 | 762 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -29 | 8 | -13 | 16 | -12 | -3 | 53 | 70 |
| Cash from Investing | 23 | 12 | 11 | 5 | -3 | 50 | -4 | -73 |
| Cash from Financing | -20 | -22 | 0 | 0 | 0 | -19 | -22 | -25 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -24 | 3 | -17 | 10 | -25 | -5 | 43 | 60 |
| 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 (63.1×) and current (64.2×) 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 13.9% growth and a 63× exit, ₹619 only delivers your return if you pay ₹510. The price is currently baking in 18% growth.
EPS grows 13.9%/yr for 5 years, then fades to 6% over 2, exits at 63×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 13.9% | 10.98 |
| FY28 | 13.9% | 12.51 |
| FY29 | 13.9% | 14.24 |
| FY30 | 13.9% | 16.22 |
| FY31 | 13.9% | 18.48 |
| FY32 | 10.0% ·fade | 20.32 |
| FY33 | 6.0% ·fade | 21.54 |
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.