India's largest Indian wedding-wear company; runs Manyavar, Mohey, Twamev via franchised EBOs & e-commerce.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 25 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
| Reserves | 1.1k | 1.1k | 1.4k | 1.6k | 1.5k | 1.8k | 1.7k | 1.9k |
| Borrowings | 292 | 279 | 293 | 444 | 463 | 483 | 464 | 458 |
| Other Liabilities | 241 | 407 | 472 | 462 | 472 | 477 | 435 | 431 |
| Total Liabilities | 1.6k | 1.8k | 2.2k | 2.5k | 2.5k | 2.7k | 2.6k | 2.9k |
| AssetsFixed Assets | 459 | 515 | 520 | 663 | 677 | 688 | 671 | 660 |
| CWIP | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
| Investments | 536 | 512 | 787 | 959 | 765 | 1.1k | 918 | 1.2k |
| Other Assets | 629 | 741 | 856 | 886 | 1.0k | 1.0k | 1.0k | 979 |
| Total Assets | 1.6k | 1.8k | 2.2k | 2.5k | 2.5k | 2.7k | 2.6k | 2.9k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 177 | 243 | 253 | 351 | 470 | 483 | 389 | 481 |
| Cash from Investing | -163 | -96 | -88 | 56 | -232 | -110 | -16 | -102 |
| Cash from Financing | -13 | -141 | -166 | -410 | -232 | -362 | -377 | -386 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 169 | 225 | 268 | 362 | 475 | 484 | 388 | 470 |
| 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 (65.4×) and current (26.7×) 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 -4.4% growth and a 27× exit, ₹413 only delivers your return if you pay ₹134. The price is currently baking in 17% growth.
EPS grows -4.4%/yr for 5 years, then fades to 6% over 2, exits at 27×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -4.4% | 14.77 |
| FY28 | -4.4% | 14.12 |
| FY29 | -4.4% | 13.50 |
| FY30 | -4.4% | 12.91 |
| FY31 | -4.4% | 12.34 |
| FY32 | 0.8% ·fade | 12.44 |
| FY33 | 6.0% ·fade | 13.18 |
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.