Ahmedabad, Gujarat-based supermarket/hypermarket retail chain operating under the Osia Hypermart brand, self-described as 'Gujarat's own biggest retail chain'.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 6 | 6 | 6 | 10 | 13 | 16 | 18 |
| Reserves | 24 | 71 | 76 | 85 | 103 | 186 | 376 | 414 |
| Borrowings | 42 | 35 | 52 | 78 | 124 | 124 | 191 | 171 |
| Other Liabilities | 66 | 92 | 127 | 212 | 198 | 224 | 256 | 270 |
| Total Liabilities | 137 | 204 | 262 | 381 | 435 | 548 | 839 | 872 |
| AssetsFixed Assets | 25 | 25 | 35 | 54 | 65 | 72 | 68 | 63 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 112 | 179 | 227 | 328 | 370 | 476 | 771 | 809 |
| Total Assets | 137 | 204 | 262 | 381 | 435 | 548 | 839 | 872 |
| Line item | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 3 | -13 | -7 | 8 | 0 | 9 | -230 |
| Cash from Investing | -9 | -8 | -7 | -14 | -25 | -20 | -17 | -7 |
| Cash from Financing | 7 | 5 | 22 | 21 | 15 | 35 | 34 | 201 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -4 | -3 | -15 | -21 | -17 | -20 | -7 | -238 |
| 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 (17.7×) and current (3.5×) 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 6.6% growth and a 3× exit, ₹4 only delivers your return if you pay ₹2. The price is currently baking in 21% growth.
EPS grows 6.6%/yr for 5 years, then fades to 6% over 2, exits at 3×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 6.6% | 1.08 |
| FY28 | 6.6% | 1.15 |
| FY29 | 6.6% | 1.22 |
| FY30 | 6.6% | 1.30 |
| FY31 | 6.6% | 1.39 |
| FY32 | 6.3% ·fade | 1.48 |
| FY33 | 6.0% ·fade | 1.57 |
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.