Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 5 | 19 | 19 | 19 |
| Reserves | 5 | 5 | 7 | 12 | 34 | 38 | 45 |
| Borrowings | 7 | 7 | 7 | 10 | 6 | 10 | 6 |
| Other Liabilities | 9 | 8 | 11 | 12 | 17 | 12 | 12 |
| Total Liabilities | 25 | 25 | 29 | 38 | 76 | 79 | 82 |
| AssetsFixed Assets | 12 | 11 | 12 | 13 | 25 | 26 | 40 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 7 | 3 |
| Investments | 0 | 0 | 0 | 0 | 10 | 8 | 6 |
| Other Assets | 14 | 14 | 17 | 25 | 41 | 38 | 33 |
| Total Assets | 25 | 25 | 29 | 38 | 76 | 79 | 82 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 6 | 5 | 4 | 2 | -1 | 19 |
| Cash from Investing | -2 | -2 | -2 | -3 | -25 | -18 |
| Cash from Financing | -4 | -3 | -1 | 2 | 26 | 3 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 4 | 4 | 1 | -2 | -16 | -3 |
| 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 (4.0×) and current (4.9×) 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 4× exit, ₹37 only delivers your return if you pay ₹21. The price is currently baking in 22% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 8.27 |
| FY28 | 10.0% | 9.10 |
| FY29 | 10.0% | 10.01 |
| FY30 | 10.0% | 11.01 |
| FY31 | 10.0% | 12.11 |
| FY32 | 8.0% ·fade | 13.08 |
| FY33 | 6.0% ·fade | 13.86 |
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.