Footwear-led Indian lifestyle brand: footwear, apparel & accessories via owned/franchise retail, e-commerce.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 28 | 28 | 111 | 111 | 111 |
| Reserves | 336 | 449 | 621 | 678 | 747 | 911 |
| Borrowings | 28 | 260 | 480 | 724 | 930 | 720 |
| Other Liabilities | 461 | 502 | 460 | 712 | 504 | 564 |
| Total Liabilities | 826 | 1.2k | 1.6k | 2.2k | 2.3k | 2.3k |
| AssetsFixed Assets | 304 | 368 | 646 | 717 | 749 | 750 |
| CWIP | 17 | 71 | 17 | 46 | 9 | 25 |
| Investments | 1 | 1 | 0 | 0 | 0 | 0 |
| Other Assets | 504 | 799 | 925 | 1.5k | 1.5k | 1.5k |
| Total Assets | 826 | 1.2k | 1.6k | 2.2k | 2.3k | 2.3k |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 44 | 127 | 84 | 4 | 174 |
| Cash from Investing | -49 | -127 | -116 | -110 | -84 |
| Cash from Financing | -17 | 12 | 26 | 99 | -94 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -5 | -6 | -32 | -104 | 89 |
| 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 (57.3×) and current (38.1×) 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 11.3% growth and a 38× exit, ₹134 only delivers your return if you pay ₹99. The price is currently baking in 18% growth.
EPS grows 11.3%/yr for 5 years, then fades to 6% over 2, exits at 38×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 11.3% | 3.92 |
| FY28 | 11.3% | 4.36 |
| FY29 | 11.3% | 4.85 |
| FY30 | 11.3% | 5.40 |
| FY31 | 11.3% | 6.01 |
| FY32 | 8.6% ·fade | 6.53 |
| FY33 | 6.0% ·fade | 6.92 |
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.