India's largest moulded-plastic furniture maker, also in material handling, storage, mattresses and home retail.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
| Reserves | 1.0k | 1.1k | 1.2k | 1.3k | 1.4k | 1.5k | 1.5k | 1.6k |
| Borrowings | 66 | 230 | 354 | 351 | 406 | 531 | 539 | 418 |
| Other Liabilities | 452 | 354 | 397 | 410 | 405 | 527 | 505 | 522 |
| Total Liabilities | 1.6k | 1.7k | 2.0k | 2.1k | 2.2k | 2.5k | 2.6k | 2.5k |
| AssetsFixed Assets | 592 | 634 | 695 | 782 | 775 | 936 | 978 | 1.0k |
| CWIP | 27 | 18 | 26 | 22 | 38 | 75 | 56 | 22 |
| Investments | 34 | 35 | 35 | 32 | 71 | 47 | 51 | 74 |
| Other Assets | 898 | 1.0k | 1.2k | 1.2k | 1.3k | 1.5k | 1.5k | 1.4k |
| Total Assets | 1.6k | 1.7k | 2.0k | 2.1k | 2.2k | 2.5k | 2.6k | 2.5k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 175 | 252 | 203 | 69 | 190 | 250 | 247 | 306 |
| Cash from Investing | -107 | -147 | -120 | -94 | -164 | -156 | -224 | -156 |
| Cash from Financing | -73 | -100 | -71 | 60 | -71 | -32 | 34 | -213 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 63 | 160 | 129 | -87 | 10 | 113 | -20 | 159 |
| 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 (24.4×) and current (16.7×) 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 -4.7% growth and a 17× exit, ₹1291 only delivers your return if you pay ₹415. The price is currently baking in 17% growth.
EPS grows -4.7%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -4.7% | 73.82 |
| FY28 | -4.7% | 70.35 |
| FY29 | -4.7% | 67.04 |
| FY30 | -4.7% | 63.89 |
| FY31 | -4.7% | 60.89 |
| FY32 | 0.6% ·fade | 61.29 |
| FY33 | 6.0% ·fade | 64.96 |
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.