Jaipur jewellery company trading and manufacturing gold, diamond-studded and silver jewellery.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 65 | 65 | 65 | 65 | 98 | 98 | 98 | 100 |
| Reserves | 27 | 36 | 50 | 72 | 230 | 315 | 344 | 399 |
| Borrowings | 148 | 151 | 159 | 168 | 111 | 72 | 55 | 39 |
| Other Liabilities | 28 | 24 | 32 | 31 | 36 | 22 | 50 | 35 |
| Total Liabilities | 268 | 275 | 307 | 337 | 475 | 508 | 548 | 573 |
| AssetsFixed Assets | 14 | 12 | 11 | 7 | 7 | 6 | 5 | 5 |
| CWIP | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 252 | 262 | 295 | 329 | 468 | 503 | 542 | 567 |
| Total Assets | 268 | 275 | 307 | 337 | 475 | 508 | 548 | 573 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | 11 | 17 | 6 | 4 | -52 | -23 | 27 |
| Cash from Investing | — | 0 | -1 | 1 | 2 | -3 | 1 | -2 |
| Cash from Financing | — | -13 | -13 | -7 | -8 | 85 | -4 | -17 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | — | 11 | 16 | 5 | 6 | -54 | -23 | 26 |
| 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 (41.0×) and current (24.6×) 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 35.8% growth and a 25× exit, ₹14 only delivers your return if you pay ₹32. The price is currently baking in 17% growth.
EPS grows 35.8%/yr for 5 years, then fades to 6% over 2, exits at 25×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 35.8% | 0.79 |
| FY28 | 35.8% | 1.07 |
| FY29 | 35.8% | 1.45 |
| FY30 | 35.8% | 1.97 |
| FY31 | 35.8% | 2.68 |
| FY32 | 20.9% ·fade | 3.24 |
| FY33 | 6.0% ·fade | 3.43 |
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.