Publisher of Dainik Jagran, India's largest-read Hindi daily, plus radio (Radio City), digital news and outdoor/events businesses.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 56 | 56 | 53 | 44 | 44 | 44 | 44 | 44 |
| Reserves | 1.9k | 1.9k | 2.1k | 1.7k | 1.9k | 1.9k | 1.9k | 2.0k |
| Borrowings | 281 | 318 | 352 | 443 | 247 | 186 | 198 | 110 |
| Other Liabilities | 738 | 648 | 653 | 739 | 652 | 570 | 669 | 584 |
| Total Liabilities | 2.9k | 3.0k | 3.1k | 2.9k | 2.8k | 2.7k | 2.8k | 2.7k |
| AssetsFixed Assets | 1.5k | 1.3k | 1.3k | 1.1k | 908 | 747 | 736 | 687 |
| CWIP | 2 | 2 | 2 | 2 | 6 | 12 | 17 | 1 |
| Investments | 526 | 839 | 1.0k | 1.0k | 926 | 1.1k | 1.1k | 1.2k |
| Other Assets | 955 | 774 | 842 | 839 | 986 | 874 | 935 | 856 |
| Total Assets | 2.9k | 3.0k | 3.1k | 2.9k | 2.8k | 2.7k | 2.8k | 2.7k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 285 | 404 | 348 | 322 | 272 | 297 | 224 | 269 |
| Cash from Investing | -58 | 37 | -332 | -204 | 249 | 28 | -14 | -38 |
| Cash from Financing | -224 | -462 | -2 | -123 | -517 | -307 | -222 | -236 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 145 | 371 | 342 | 327 | 299 | 273 | 178 | 233 |
| 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 (10.7×) and current (7.3×) 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 -2% growth and a 7× exit, ₹66 only delivers your return if you pay ₹23. The price is currently baking in 18% growth.
EPS grows -2%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -2.0% | 8.87 |
| FY28 | -2.0% | 8.69 |
| FY29 | -2.0% | 8.52 |
| FY30 | -2.0% | 8.35 |
| FY31 | -2.0% | 8.18 |
| FY32 | 2.0% ·fade | 8.34 |
| FY33 | 6.0% ·fade | 8.84 |
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.