Price
Market Cap
Sector
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 24 | 40 | 59 | 94 | 154 | 217 | 241 | 277 |
| Borrowings | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 91 | 100 | 89 | 105 | 125 | 139 | 129 | 137 |
| Total Liabilities | 120 | 144 | 152 | 211 | 292 | 368 | 382 | 426 |
| AssetsFixed Assets | 19 | 39 | 46 | 47 | 48 | 48 | 49 | 50 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 6 | 3 | 0 | 0 | 0 | 2 | 4 | 47 |
| Other Assets | 96 | 102 | 105 | 163 | 243 | 318 | 329 | 329 |
| Total Assets | 120 | 144 | 152 | 211 | 292 | 368 | 382 | 426 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 4 | 7 | 10 | 3 | 1 | 27 | 15 | 48 |
| Cash from Investing | -1 | -7 | -9 | -2 | 0 | 5 | 8 | -37 |
| Cash from Financing | 0 | 0 | -2 | -1 | -3 | -7 | -11 | -11 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | 5 | -6 | -5 | -2 | 25 | 13 | 45 |
| FCF Margin | — | — | — | — | — | — | — | — |
This stock isn't suitable for an earnings-based reverse DCF right now.
JYOTIRES · NO_BASE
Guides on how to read this kind of business and the numbers that matter.