Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 17 | 17 | 17 | 17 | 17 | 17 | 17 | 17 |
| Reserves | 32 | 40 | 58 | 77 | 97 | 120 | 129 | 147 |
| Borrowings | 87 | 65 | 81 | 73 | 73 | 71 | 67 | 75 |
| Other Liabilities | 29 | 32 | 38 | 42 | 53 | 59 | 62 | 80 |
| Total Liabilities | 165 | 155 | 194 | 209 | 240 | 267 | 275 | 320 |
| AssetsFixed Assets | 68 | 59 | 70 | 72 | 86 | 100 | 100 | 106 |
| CWIP | 2 | 1 | 2 | 4 | 1 | 0 | 1 | 4 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 94 | 94 | 122 | 133 | 154 | 167 | 174 | 210 |
| Total Assets | 165 | 155 | 194 | 209 | 240 | 267 | 275 | 320 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 19 | 35 | 25 | 12 | 37 | 32 | 33 | 32 |
| Cash from Investing | -12 | -8 | -1 | -21 | -19 | -18 | -19 | -23 |
| Cash from Financing | -5 | -29 | -23 | 9 | -20 | -10 | -14 | -8 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 7 | 26 | 24 | -8 | 18 | 13 | 13 | 9 |
| 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 (16.7×) and current (29.5×) 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 14.2% growth and a 17× exit, ₹518 only delivers your return if you pay ₹255. The price is currently baking in 30% growth.
EPS grows 14.2%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 14.2% | 20.08 |
| FY28 | 14.2% | 22.93 |
| FY29 | 14.2% | 26.18 |
| FY30 | 14.2% | 29.90 |
| FY31 | 14.2% | 34.15 |
| FY32 | 10.1% ·fade | 37.60 |
| FY33 | 6.0% ·fade | 39.85 |
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.