Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Reserves | 9 | 9 | 10 | 12 | 12 | 14 | 15 | 15 |
| Borrowings | 3 | 3 | 1 | 1 | 1 | 5 | 4 | 5 |
| Other Liabilities | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
| Total Liabilities | 14 | 14 | 14 | 15 | 15 | 20 | 21 | 22 |
| AssetsFixed Assets | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 12 | 12 | 12 | 13 | 14 | 19 | 19 | 20 |
| Total Assets | 14 | 14 | 14 | 15 | 15 | 20 | 21 | 22 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 2 | 0 | 1 | -1 | -1 | -4 | -1 |
| Cash from Investing | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 |
| Cash from Financing | -0 | -3 | -0 | -2 | 0 | 0 | 3 | -0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -0 | 2 | 0 | 1 | -1 | -1 | -4 | -1 |
| 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 (12.3×) and current (7.1×) 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 41.4% growth and a 7× exit, ₹191 only delivers your return if you pay ₹527. The price is currently baking in 18% growth.
EPS grows 41.4%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 41.4% | 38.19 |
| FY28 | 41.4% | 54.00 |
| FY29 | 41.4% | 76.36 |
| FY30 | 41.4% | 107.97 |
| FY31 | 41.4% | 152.68 |
| FY32 | 23.7% ·fade | 188.86 |
| FY33 | 6.0% ·fade | 200.19 |
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.