Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 7 | 9 | 11 | 14 | 14 |
| Reserves | 11 | 11 | 13 | 9 | 24 | 54 | 104 | 108 |
| Borrowings | 24 | 30 | 31 | 33 | 34 | 34 | 30 | 41 |
| Other Liabilities | 15 | 7 | 17 | 12 | 5 | 7 | 6 | 8 |
| Total Liabilities | 51 | 49 | 62 | 61 | 72 | 105 | 154 | 170 |
| AssetsFixed Assets | 6 | 5 | 8 | 6 | 7 | 8 | 8 | 8 |
| CWIP | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
| Investments | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Other Assets | 43 | 42 | 53 | 53 | 64 | 97 | 144 | 161 |
| Total Assets | 51 | 49 | 62 | 61 | 72 | 105 | 154 | 170 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 13 | 1 | -7 | 8 | 6 | -10 | -20 | -36 |
| Cash from Investing | -8 | 3 | 0 | -3 | 0 | 0 | -1 | -11 |
| Cash from Financing | -3 | -3 | 3 | -4 | -5 | 9 | 23 | 46 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 9 | 0 | -7 | 4 | 6 | -9 | -21 | -37 |
| 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 (18.3×) and current (9.8×) 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, ₹133 only delivers your return if you pay ₹95. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 15.03 |
| FY28 | 10.0% | 16.53 |
| FY29 | 10.0% | 18.18 |
| FY30 | 10.0% | 20.00 |
| FY31 | 10.0% | 22.00 |
| FY32 | 8.0% ·fade | 23.76 |
| FY33 | 6.0% ·fade | 25.19 |
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.