Mumbai-born menswear brand (MUFTI) that designs casual apparel in-house and outsources manufacturing, retailing through its own exclusive stores, multi-brand outlets, large-format stores and online channels across India.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 13 | 13 |
| Reserves | 189 | 233 | 278 | 329 | 397 |
| Borrowings | 144 | 154 | 192 | 253 | 237 |
| Other Liabilities | 81 | 86 | 101 | 115 | 122 |
| Total Liabilities | 417 | 476 | 574 | 710 | 769 |
| AssetsFixed Assets | 167 | 179 | 237 | 281 | 291 |
| CWIP | 0 | 1 | 0 | 1 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 249 | 296 | 338 | 428 | 478 |
| Total Assets | 417 | 476 | 574 | 710 | 769 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 96 | 78 | 72 | 56 | 159 |
| Cash from Investing | -6 | -28 | -19 | -35 | -20 |
| Cash from Financing | -66 | -39 | -82 | -28 | -96 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 90 | 63 | 38 | 21 | 138 |
| 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 (17.8×) and current (8.1×) 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 13.3% growth and a 8× exit, ₹85 only delivers your return if you pay ₹69. The price is currently baking in 18% growth.
EPS grows 13.3%/yr for 5 years, then fades to 6% over 2, exits at 8×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 13.3% | 11.91 |
| FY28 | 13.3% | 13.49 |
| FY29 | 13.3% | 15.29 |
| FY30 | 13.3% | 17.32 |
| FY31 | 13.3% | 19.62 |
| FY32 | 9.7% ·fade | 21.52 |
| FY33 | 6.0% ·fade | 22.81 |
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.