India's largest online matchmaking company, running BharatMatrimony and 300+ community/regional portals, backed by an on-ground retail network and a forward-integrated wedding-services vendor marketplace.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 10 |
| Reserves | 217 | 252 | 299 | 242 | 280 | 231 | 236 | 196 |
| Borrowings | 61 | 60 | 69 | 68 | 58 | 53 | 55 | 49 |
| Other Liabilities | 116 | 130 | 142 | 144 | 152 | 165 | 164 | 185 |
| Total Liabilities | 405 | 453 | 521 | 465 | 502 | 460 | 467 | 440 |
| AssetsFixed Assets | 133 | 127 | 100 | 93 | 89 | 85 | 86 | 79 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 126 | 91 | 110 | 105 | 140 | 122 | 174 | 195 |
| Other Assets | 145 | 235 | 311 | 267 | 272 | 253 | 207 | 166 |
| Total Assets | 405 | 453 | 521 | 465 | 502 | 460 | 467 | 440 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 69 | 57 | 70 | 78 | 57 | 61 | 57 | 75 |
| Cash from Investing | -51 | -34 | -43 | -53 | 67 | -33 | 57 | 10 |
| Cash from Financing | -29 | -24 | -23 | -24 | -125 | -29 | -104 | -101 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 50 | 46 | 60 | 70 | 51 | 41 | 44 | 65 |
| 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 (28.2×) and current (24.2×) 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 -9.9% growth and a 24× exit, ₹389 only delivers your return if you pay ₹89. The price is currently baking in 18% growth.
EPS grows -9.9%/yr for 5 years, then fades to 6% over 2, exits at 24×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -9.9% | 14.46 |
| FY28 | -9.9% | 13.03 |
| FY29 | -9.9% | 11.74 |
| FY30 | -9.9% | 10.58 |
| FY31 | -9.9% | 9.53 |
| FY32 | -2.0% ·fade | 9.34 |
| FY33 | 6.0% ·fade | 9.90 |
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.