Gujarat-based manufacturer of window blinds, curtain tracks and motors, sold domestically as Marvel and internationally as Callistus.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 17 | 17 | 17 | 17 | 17 | 18 | 18 | 18 |
| Reserves | 27 | 27 | 28 | 31 | 34 | 45 | 47 | 49 |
| Borrowings | 11 | 11 | 11 | 14 | 14 | 16 | 20 | 21 |
| Other Liabilities | 11 | 9 | 10 | 10 | 11 | 12 | 26 | 13 |
| Total Liabilities | 66 | 64 | 66 | 71 | 76 | 90 | 110 | 101 |
| AssetsFixed Assets | 18 | 16 | 16 | 16 | 15 | 17 | 17 | 19 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 49 | 48 | 51 | 56 | 62 | 73 | 93 | 82 |
| Total Assets | 66 | 64 | 66 | 71 | 76 | 90 | 110 | 101 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -7 | 3 | 3 | 2 | -1 | -0 | -5 | -1 |
| Cash from Investing | -5 | -5 | -1 | -3 | -1 | 0 | -4 | -5 |
| Cash from Financing | 0 | 1 | -1 | -0 | 2 | 0 | 9 | 6 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -12 | -2 | 3 | -0 | -2 | -1 | -8 | -5 |
| 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 (25.4×) and current (18.1×) 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 18× exit, ₹69 only delivers your return if you pay ₹48. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 4.20 |
| FY28 | 10.0% | 4.62 |
| FY29 | 10.0% | 5.08 |
| FY30 | 10.0% | 5.59 |
| FY31 | 10.0% | 6.15 |
| FY32 | 8.0% ·fade | 6.64 |
| FY33 | 6.0% ·fade | 7.04 |
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.