Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 13 | 13 | 18 | 18 |
| Reserves | 4 | 8 | 15 | 12 | 24 | 64 | 72 |
| Borrowings | 6 | 3 | 1 | 4 | 2 | 0 | 2 |
| Other Liabilities | 14 | 22 | 21 | 17 | 27 | 25 | 21 |
| Total Liabilities | 24 | 33 | 38 | 46 | 66 | 106 | 112 |
| AssetsFixed Assets | 1 | 4 | 3 | 1 | 1 | 1 | 2 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 23 | 29 | 35 | 45 | 65 | 105 | 110 |
| Total Assets | 24 | 33 | 38 | 46 | 66 | 106 | 112 |
| Line item | FY20 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | 12 | -2 | 1 | 3 | -10 |
| Cash from Investing | -2 | -5 | 0 | 0 | -1 | 1 |
| Cash from Financing | 0 | -3 | -2 | 2 | -3 | 34 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 0 | 8 | -2 | 1 | 3 | -11 |
| 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 (5.7×) and current (7.0×) 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 10% growth and a 6× exit, ₹72 only delivers your return if you pay ₹43. The price is currently baking in 21% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 11.30 |
| FY28 | 10.0% | 12.43 |
| FY29 | 10.0% | 13.67 |
| FY30 | 10.0% | 15.04 |
| FY31 | 10.0% | 16.54 |
| FY32 | 8.0% ·fade | 17.86 |
| FY33 | 6.0% ·fade | 18.93 |
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.