Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 18 | 18 | 18 | 18 | 32 | 33 | 33 | 33 |
| Reserves | 103 | 110 | 121 | 144 | 180 | 204 | 215 | 219 |
| Borrowings | 68 | 85 | 85 | 95 | 149 | 169 | 175 | 194 |
| Other Liabilities | 54 | 67 | 66 | 94 | 76 | 94 | 115 | 128 |
| Total Liabilities | 243 | 279 | 290 | 350 | 438 | 500 | 539 | 574 |
| AssetsFixed Assets | 96 | 115 | 129 | 132 | 231 | 246 | 261 | 299 |
| CWIP | 15 | 11 | 2 | 9 | 2 | 20 | 23 | 13 |
| Investments | 5 | 6 | 0 | 0 | 0 | 2 | 2 | 4 |
| Other Assets | 127 | 148 | 158 | 209 | 204 | 233 | 253 | 258 |
| Total Assets | 243 | 279 | 290 | 350 | 438 | 500 | 539 | 574 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 28 | 19 | 21 | 18 | 5 | 41 | 35 | 71 |
| Cash from Investing | -40 | -19 | -26 | -6 | -23 | -96 | -48 | -73 |
| Cash from Financing | 8 | 1 | 4 | -12 | 30 | 44 | 13 | 3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -11 | 3 | -3 | 2 | -17 | -56 | -18 | 5 |
| 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 (21.2×) and current (14.5×) 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 13.9% growth and a 15× exit, ₹18 only delivers your return if you pay ₹16. The price is currently baking in 17% growth.
EPS grows 13.9%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 13.9% | 1.44 |
| FY28 | 13.9% | 1.63 |
| FY29 | 13.9% | 1.86 |
| FY30 | 13.9% | 2.12 |
| FY31 | 13.9% | 2.42 |
| FY32 | 10.0% ·fade | 2.66 |
| FY33 | 6.0% ·fade | 2.82 |
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.