Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 30 | 40 | 40 | 40 | 40 |
| Reserves | 43 | 52 | 66 | 62 | 167 | 205 | 231 | 260 |
| Borrowings | 47 | 60 | 64 | 96 | 69 | 91 | 150 | 170 |
| Other Liabilities | 20 | 8 | 20 | 19 | 7 | 16 | 57 | 16 |
| Total Liabilities | 115 | 124 | 154 | 207 | 284 | 352 | 478 | 486 |
| AssetsFixed Assets | 14 | 17 | 16 | 25 | 27 | 33 | 48 | 62 |
| CWIP | 0 | 0 | 1 | 1 | 2 | 3 | 24 | 25 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 101 | 107 | 138 | 181 | 255 | 317 | 407 | 399 |
| Total Assets | 115 | 124 | 154 | 207 | 284 | 352 | 478 | 486 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 6 | -3 | 1 | -11 | -49 | -15 | -7 |
| Cash from Investing | 3 | 1 | -1 | -11 | -4 | -5 | -33 |
| Cash from Financing | -8 | 2 | -1 | 28 | 59 | 8 | 41 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 4 | -2 | 0 | -22 | -53 | -20 | -40 |
| 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 (14.7×) and current (11.0×) 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 41% growth and a 11× exit, ₹151 only delivers your return if you pay ₹413. The price is currently baking in 18% growth.
EPS grows 41%/yr for 5 years, then fades to 6% over 2, exits at 11×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 41.0% | 19.32 |
| FY28 | 41.0% | 27.24 |
| FY29 | 41.0% | 38.40 |
| FY30 | 41.0% | 54.15 |
| FY31 | 41.0% | 76.35 |
| FY32 | 23.5% ·fade | 94.29 |
| FY33 | 6.0% ·fade | 99.95 |
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.