Bhopal-based Hindi print & digital media company publishing Pradesh Today, Madhya Pradesh's only newspaper with simultaneous morning and evening editions.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 26 | 29 | 32 | 34 | 37 | 40 | 41 | 43 |
| Borrowings | 7 | 6 | 5 | 4 | 2 | 1 | 1 | 2 |
| Other Liabilities | 6 | 4 | 5 | 5 | 3 | 3 | 3 | 3 |
| Total Liabilities | 43 | 44 | 46 | 48 | 47 | 48 | 50 | 53 |
| AssetsFixed Assets | 9 | 8 | 7 | 6 | 6 | 6 | 6 | 7 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 17 |
| Investments | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Other Assets | 34 | 36 | 38 | 41 | 40 | 41 | 26 | 29 |
| Total Assets | 43 | 44 | 46 | 48 | 47 | 48 | 50 | 53 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 3 | 3 | 2 | 1 | 3 | 2 | 10 |
| Cash from Investing | -2 | -14 | -0 | -0 | 0 | -0 | -1 | -0 |
| Cash from Financing | -2 | -2 | -1 | -2 | -2 | -2 | -1 | -0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -3 | -12 | 3 | 1 | 1 | 3 | 1 | 9 |
| 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 (3.6×) and current (3.4×) 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 3× exit, ₹46 only delivers your return if you pay ₹28. The price is currently baking in 20% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 3×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 14.86 |
| FY28 | 10.0% | 16.35 |
| FY29 | 10.0% | 17.98 |
| FY30 | 10.0% | 19.78 |
| FY31 | 10.0% | 21.76 |
| FY32 | 8.0% ·fade | 23.50 |
| FY33 | 6.0% ·fade | 24.91 |
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.