Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 0 | 19 | 24 | 24 |
| Reserves | 8 | 14 | 22 | 36 | 39 | 115 | 130 |
| Borrowings | 2 | 4 | 15 | 8 | 22 | 17 | 18 |
| Other Liabilities | 1 | 4 | 6 | 7 | 11 | 4 | 5 |
| Total Liabilities | 12 | 22 | 43 | 51 | 91 | 161 | 178 |
| AssetsFixed Assets | 1 | 1 | 10 | 11 | 16 | 26 | 26 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 10 | 20 | 33 | 41 | 75 | 135 | 151 |
| Total Assets | 12 | 22 | 43 | 51 | 91 | 161 | 178 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 0 | 0 | 9 | 0 | -51 |
| Cash from Investing | -1 | 0 | -11 | 0 | -10 | -10 |
| Cash from Financing | 1 | 0 | 10 | -7 | 12 | 65 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 0 | 0 | -9 | 8 | -6 | -63 |
| 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 (4.6×) 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 5× exit, ₹111 only delivers your return if you pay ₹78. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 24.75 |
| FY28 | 10.0% | 27.23 |
| FY29 | 10.0% | 29.95 |
| FY30 | 10.0% | 32.94 |
| FY31 | 10.0% | 36.24 |
| FY32 | 8.0% ·fade | 39.14 |
| FY33 | 6.0% ·fade | 41.48 |
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.