Mumbai-based manufacturer and exporter of gold jewellery, specialising in Kolkata-style gold bangles sold to wholesalers and retailers.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 11 | 11 | 11 | 17 | 18 | 18 |
| Reserves | 25 | 30 | 34 | 40 | 47 | 94 | 107 | 111 |
| Borrowings | 60 | 36 | 4 | 28 | 50 | 32 | 39 | 25 |
| Other Liabilities | 8 | 3 | 1 | 1 | 0 | 1 | 7 | 31 |
| Total Liabilities | 103 | 79 | 50 | 80 | 108 | 144 | 170 | 185 |
| AssetsFixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 7 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 103 | 79 | 49 | 79 | 108 | 143 | 169 | 177 |
| Total Assets | 103 | 79 | 50 | 80 | 108 | 144 | 170 | 185 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 19 | -123 | 26 | -21 | -18 | -27 | 4 |
| Cash from Investing | 0 | -11 | 77 | 0 | 0 | 0 | 0 | -7 |
| Cash from Financing | 16 | 7 | -221 | -32 | 24 | 23 | 27 | 1 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | 20 | -59 | 26 | -21 | -18 | -27 | -3 |
| 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 (18.5×) and current (12.5×) 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 25.4% growth and a 12× exit, ₹12 only delivers your return if you pay ₹16. The price is currently baking in 18% growth.
EPS grows 25.4%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 25.4% | 1.20 |
| FY28 | 25.4% | 1.51 |
| FY29 | 25.4% | 1.89 |
| FY30 | 25.4% | 2.37 |
| FY31 | 25.4% | 2.98 |
| FY32 | 15.7% ·fade | 3.44 |
| FY33 | 6.0% ·fade | 3.65 |
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.