Indian subsidiary of LG Electronics: manufactures and sells home appliances, ACs and TVs.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 113 | 113 | 113 | 113 | 113 | 679 | 679 | 679 |
| Reserves | 6.3k | 6.5k | 5.4k | 4.2k | 3.7k | 5.3k | 6.2k | 7.0k |
| Borrowings | 0 | 0 | 0 | 318 | 370 | 428 | 473 | 459 |
| Other Liabilities | 2.8k | 4.5k | 3.9k | 4.3k | 4.4k | 5.1k | 5.3k | 5.5k |
| Total Liabilities | 9.2k | 11.1k | 9.4k | 9.0k | 8.5k | 11.5k | 12.6k | 13.6k |
| AssetsFixed Assets | 835 | 1.0k | 1.0k | 1.3k | 1.3k | 1.3k | 1.4k | 1.6k |
| CWIP | 85 | 34 | 103 | 25 | 24 | 75 | 167 | 457 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 8.3k | 10.0k | 8.3k | 7.6k | 7.2k | 10.1k | 11.0k | 11.6k |
| Total Assets | 9.2k | 11.1k | 9.4k | 9.0k | 8.5k | 11.5k | 12.6k | 13.6k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | 2.0k | 598 | 1.9k | 1.7k | 1.7k | 1.7k |
| Cash from Investing | — | 30 | -73 | -274 | -20 | -29 | -856 |
| Cash from Financing | — | -1.4k | -2.3k | -2.6k | -2.2k | -106 | -127 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | — | 1.9k | 328 | 1.4k | 1.4k | 1.3k | 549 |
| 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 (58.6×) and current (66.4×) 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 10% growth and a 59× exit, ₹1648 only delivers your return if you pay ₹1,015. The price is currently baking in 20% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 59×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 27.31 |
| FY28 | 10.0% | 30.04 |
| FY29 | 10.0% | 33.05 |
| FY30 | 10.0% | 36.35 |
| FY31 | 10.0% | 39.99 |
| FY32 | 8.0% ·fade | 43.19 |
| FY33 | 6.0% ·fade | 45.78 |
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.