Branded certified natural diamond jewellery retailer backed by the 193-year P N Gadgil & Sons legacy.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 5 | 22 | 32 |
| Reserves | -52 | -28 | 95 | 98 | 484 |
| Borrowings | 0 | 0 | 91 | 133 | 170 |
| Other Liabilities | 176 | 187 | 36 | 100 | 30 |
| Total Liabilities | 124 | 158 | 227 | 353 | 715 |
| AssetsFixed Assets | 0 | 0 | 1 | 3 | 6 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 1 | 1 | 0 | 0 | 0 |
| Other Assets | 122 | 157 | 226 | 349 | 709 |
| Total Assets | 124 | 158 | 227 | 353 | 715 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 40 | 18 | 21 | -105 |
| Cash from Investing | -38 | -18 | -164 | -247 |
| Cash from Financing | -1 | 0 | 179 | 427 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 40 | 18 | 20 | -107 |
| 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 (10.1×) and current (12.3×) 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 10× exit, ₹406 only delivers your return if you pay ₹228. The price is currently baking in 22% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 36.19 |
| FY28 | 10.0% | 39.81 |
| FY29 | 10.0% | 43.79 |
| FY30 | 10.0% | 48.17 |
| FY31 | 10.0% | 52.99 |
| FY32 | 8.0% ·fade | 57.22 |
| FY33 | 6.0% ·fade | 60.66 |
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.