Bhopal-based omni-channel grocery retailer running company-owned and FOCO-franchised stores across Madhya Pradesh, with app/web/phone-ordered home delivery of daily essentials.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 4 | 6 | 6 | 6 | 6 |
| Reserves | -67 | -63 | -68 | 47 | 86 | 94 | 98 | 105 |
| Borrowings | 108 | 112 | 112 | 1 | 1 | 11 | 9 | 10 |
| Other Liabilities | 9 | 15 | 32 | 38 | 21 | 19 | 21 | 19 |
| Total Liabilities | 53 | 66 | 78 | 90 | 114 | 130 | 134 | 140 |
| AssetsFixed Assets | 28 | 31 | 36 | 48 | 47 | 47 | 45 | 48 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 25 | 34 | 42 | 42 | 67 | 83 | 89 | 91 |
| Total Assets | 53 | 66 | 78 | 90 | 114 | 130 | 134 | 140 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -7 | -52 | -4 | 12 | 21 | -25 | 5 | — |
| Cash from Investing | -5 | -2 | -7 | -8 | -14 | -4 | -9 | — |
| Cash from Financing | 11 | 56 | 9 | -3 | -8 | 35 | 0 | — |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -12 | -54 | -11 | 3 | 6 | -28 | 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 (4.8×) and current (7.4×) 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 5× exit, ₹244 only delivers your return if you pay ₹114. The price is currently baking in 26% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 36.14 |
| FY28 | 10.0% | 39.75 |
| FY29 | 10.0% | 43.72 |
| FY30 | 10.0% | 48.10 |
| FY31 | 10.0% | 52.91 |
| FY32 | 8.0% ·fade | 57.14 |
| FY33 | 6.0% ·fade | 60.57 |
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.