Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 13 | 13 | 13 | 13 |
| Reserves | 16 | 27 | 32 | 37 | 40 |
| Borrowings | 33 | 60 | 71 | 78 | 98 |
| Other Liabilities | 36 | 24 | 39 | 53 | 74 |
| Total Liabilities | 96 | 124 | 155 | 182 | 226 |
| AssetsFixed Assets | 46 | 81 | 93 | 105 | 126 |
| CWIP | 9 | 0 | 9 | 12 | 12 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 41 | 43 | 53 | 64 | 88 |
| Total Assets | 96 | 124 | 155 | 182 | 226 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | -6 | -7 | 22 | 23 |
| Cash from Investing | -60 | -29 | -28 | -44 |
| Cash from Financing | 70 | 32 | 5 | 21 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | -65 | -36 | -4 | -20 |
| 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 (27.5×) and current (23.0×) 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 46.1% growth and a 23× exit, ₹62 only delivers your return if you pay ₹209. The price is currently baking in 17% growth.
EPS grows 46.1%/yr for 5 years, then fades to 6% over 2, exits at 23×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 46.1% | 3.97 |
| FY28 | 46.1% | 5.81 |
| FY29 | 46.1% | 8.48 |
| FY30 | 46.1% | 12.39 |
| FY31 | 46.1% | 18.11 |
| FY32 | 26.1% ·fade | 22.82 |
| FY33 | 6.0% ·fade | 24.19 |
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.