Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 92 | 113 | 134 | 152 | 162 | 173 |
| Borrowings | 30 | 12 | 21 | 17 | 15 | 5 |
| Other Liabilities | 31 | 45 | 43 | 40 | 48 | 47 |
| Total Liabilities | 158 | 174 | 202 | 214 | 230 | 230 |
| AssetsFixed Assets | 50 | 62 | 90 | 91 | 91 | 114 |
| CWIP | 1 | 0 | 0 | 0 | 10 | 4 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 107 | 112 | 112 | 122 | 129 | 112 |
| Total Assets | 158 | 174 | 202 | 214 | 230 | 230 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 49 | 22 | 39 | 51 |
| Cash from Investing | -26 | -24 | -22 | -25 | -30 |
| Cash from Financing | 13 | -25 | 2 | -14 | -21 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -25 | 43 | -7 | 21 | 19 |
| 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 (13.6×) and current (15.0×) 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 -3.3% growth and a 14× exit, ₹73 only delivers your return if you pay ₹23. The price is currently baking in 19% growth.
EPS grows -3.3%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -3.3% | 4.68 |
| FY28 | -3.3% | 4.53 |
| FY29 | -3.3% | 4.38 |
| FY30 | -3.3% | 4.23 |
| FY31 | -3.3% | 4.09 |
| FY32 | 1.3% ·fade | 4.15 |
| FY33 | 6.0% ·fade | 4.40 |
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.