India's largest pan-India footwear specialty retailer, running 1,032 stores across 9 formats in 221 cities.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 133 | 133 | 136 | 136 | 136 | 136 | 136 | 136 |
| Reserves | 675 | 695 | 1.1k | 1.4k | 1.7k | 1.6k | 1.7k | 1.9k |
| Borrowings | 549 | 567 | 692 | 943 | 1.1k | 1.2k | 1.4k | 1.6k |
| Other Liabilities | 261 | 265 | 348 | 416 | 391 | 398 | 528 | 452 |
| Total Liabilities | 1.6k | 1.7k | 2.3k | 2.9k | 3.4k | 3.3k | 3.8k | 4.0k |
| AssetsFixed Assets | 708 | 724 | 848 | 1.3k | 1.5k | 1.6k | 1.8k | 2.0k |
| CWIP | 13 | 5 | 6 | 18 | 9 | 9 | 18 | 14 |
| Investments | 348 | 400 | 401 | 478 | 750 | 550 | 649 | 673 |
| Other Assets | 548 | 532 | 1.1k | 1.1k | 1.1k | 1.2k | 1.3k | 1.3k |
| Total Assets | 1.6k | 1.7k | 2.3k | 2.9k | 3.4k | 3.3k | 3.8k | 4.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 196 | 273 | 265 | 220 | 381 | 590 | 698 | 474 |
| Cash from Investing | -67 | -163 | -122 | -301 | -52 | -251 | 122 | -100 |
| Cash from Financing | -132 | -112 | -127 | 116 | -359 | -323 | -773 | -436 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 137 | 229 | 241 | 172 | 289 | 479 | 611 | 335 |
| 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 (81.2×) and current (68.7×) 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 69× exit, ₹1038 only delivers your return if you pay ₹542. The price is currently baking in 17% growth.
EPS grows 4.4%/yr for 5 years, then fades to 6% over 2, exits at 69×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 4.4% | 15.76 |
| FY28 | 4.4% | 16.46 |
| FY29 | 4.4% | 17.18 |
| FY30 | 4.4% | 17.94 |
| FY31 | 4.4% | 18.73 |
| FY32 | 5.2% ·fade | 19.70 |
| FY33 | 6.0% ·fade | 20.88 |
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.