Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 |
| Reserves | 103 | 114 | 140 | 164 | 192 | 241 | 299 | 374 |
| Borrowings | 49 | 24 | 24 | 22 | 34 | 51 | 43 | 58 |
| Other Liabilities | 6 | 6 | 4 | 1 | 10 | 5 | 10 | 24 |
| Total Liabilities | 182 | 168 | 191 | 211 | 259 | 321 | 376 | 480 |
| AssetsFixed Assets | 1 | 1 | 0 | 2 | 14 | 12 | 10 | 9 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 20 | 20 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 161 | 147 | 191 | 209 | 245 | 309 | 366 | 471 |
| Total Assets | 182 | 168 | 191 | 211 | 259 | 321 | 376 | 480 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -11 | 0 | 6 | -4 | -24 | -26 | 17 | -13 |
| Cash from Investing | 3 | 3 | 27 | 0 | -2 | -2 | -2 | -2 |
| Cash from Financing | -15 | -29 | 0 | -5 | -2 | 16 | -12 | 15 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -11 | 0 | 6 | -6 | -26 | -26 | 16 | -14 |
| 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 (14.9×) and current (10.4×) 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 39% growth and a 10× exit, ₹66 only delivers your return if you pay ₹161. The price is currently baking in 18% growth.
EPS grows 39%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 39.0% | 8.81 |
| FY28 | 39.0% | 12.25 |
| FY29 | 39.0% | 17.03 |
| FY30 | 39.0% | 23.67 |
| FY31 | 39.0% | 32.90 |
| FY32 | 22.5% ·fade | 40.30 |
| FY33 | 6.0% ·fade | 42.72 |
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.