South India's leading ethnic-wear retailer selling sarees, lehengas and value fashion across five store brands.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 23 | 24 | 24 | 24 | 29 | 29 | 29 | 29 |
| Reserves | 208 | 219 | 277 | 373 | 1.0k | 1.1k | 1.2k | 1.2k |
| Borrowings | 233 | 279 | 347 | 526 | 464 | 405 | 301 | 361 |
| Other Liabilities | 229 | 143 | 195 | 297 | 114 | 104 | 314 | 227 |
| Total Liabilities | 693 | 665 | 842 | 1.2k | 1.6k | 1.6k | 1.8k | 1.8k |
| AssetsFixed Assets | 251 | 225 | 249 | 379 | 414 | 465 | 503 | 583 |
| CWIP | 0 | 2 | 0 | 0 | 2 | 0 | 3 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 442 | 438 | 593 | 841 | 1.2k | 1.2k | 1.3k | 1.3k |
| Total Assets | 693 | 665 | 842 | 1.2k | 1.6k | 1.6k | 1.8k | 1.8k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 30 | 85 | -15 | 46 | 41 | -21 | 107 | 323 |
| Cash from Investing | -47 | -47 | -18 | -42 | -60 | -332 | 118 | -153 |
| Cash from Financing | 37 | -45 | 19 | 1 | 15 | 393 | -184 | -236 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -24 | 38 | -21 | 20 | -19 | -63 | 54 | 272 |
| 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 (24.7×) and current (12.3×) 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 13.3% growth and a 12× exit, ₹109 only delivers your return if you pay ₹87. The price is currently baking in 18% growth.
EPS grows 13.3%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 13.3% | 10.08 |
| FY28 | 13.3% | 11.42 |
| FY29 | 13.3% | 12.94 |
| FY30 | 13.3% | 14.67 |
| FY31 | 13.3% | 16.62 |
| FY32 | 9.7% ·fade | 18.22 |
| FY33 | 6.0% ·fade | 19.31 |
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.