India's largest footwear manufacturer, making Hawai/rubber slippers to sports and casual shoes under Relaxo, Sparx, Flite and Bahamas.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 |
| Reserves | 1.2k | 1.5k | 1.7k | 1.8k | 2.0k | 2.1k | 2.1k | 2.2k |
| Borrowings | 139 | 144 | 174 | 164 | 205 | 213 | 215 | 233 |
| Other Liabilities | 430 | 459 | 448 | 476 | 508 | 452 | 545 | 510 |
| Total Liabilities | 1.8k | 2.2k | 2.4k | 2.5k | 2.7k | 2.8k | 2.9k | 2.9k |
| AssetsFixed Assets | 981 | 938 | 987 | 1.1k | 1.4k | 1.3k | 1.3k | 1.4k |
| CWIP | 46 | 118 | 149 | 89 | 33 | 54 | 75 | 97 |
| Investments | 0 | 338 | 194 | 225 | 108 | 343 | 422 | 436 |
| Other Assets | 814 | 782 | 1.1k | 1.0k | 1.2k | 1.0k | 1.0k | 1.1k |
| Total Assets | 1.8k | 2.2k | 2.4k | 2.5k | 2.7k | 2.8k | 2.9k | 2.9k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 123 | 319 | 513 | 56 | 400 | 235 | 406 | 348 |
| Cash from Investing | -56 | -116 | -453 | 15 | -258 | -99 | -262 | -207 |
| Cash from Financing | -68 | -203 | -56 | -70 | -138 | -106 | -162 | -146 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 32 | 203 | 391 | -82 | 216 | -11 | 291 | 213 |
| 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 (101.4×) and current (61.1×) 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 5.3% growth and a 61× exit, ₹440 only delivers your return if you pay ₹239. The price is currently baking in 18% growth.
EPS grows 5.3%/yr for 5 years, then fades to 6% over 2, exits at 61×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 5.3% | 7.58 |
| FY28 | 5.3% | 7.98 |
| FY29 | 5.3% | 8.41 |
| FY30 | 5.3% | 8.85 |
| FY31 | 5.3% | 9.32 |
| FY32 | 5.6% ·fade | 9.85 |
| FY33 | 6.0% ·fade | 10.44 |
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.