Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 7 | 7 | 7 | 7 |
| Reserves | 24 | 29 | 37 | 104 | 119 | 129 | 142 |
| Borrowings | 75 | 81 | 82 | 68 | 86 | 104 | 98 |
| Other Liabilities | 60 | 59 | 66 | 58 | 100 | 114 | 113 |
| Total Liabilities | 165 | 175 | 190 | 238 | 312 | 353 | 361 |
| AssetsFixed Assets | 59 | 60 | 64 | 70 | 115 | 122 | 154 |
| CWIP | 0 | 1 | 1 | 2 | 5 | 11 | 0 |
| Investments | 1 | 1 | 0 | 0 | 0 | 9 | 0 |
| Other Assets | 105 | 114 | 125 | 166 | 191 | 211 | 206 |
| Total Assets | 165 | 175 | 190 | 238 | 312 | 353 | 361 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 14 | 28 | 15 | 22 | 60 |
| Cash from Investing | -30 | -8 | -16 | -48 | -29 | -40 |
| Cash from Financing | 31 | -2 | -5 | 28 | 10 | -11 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -4 | 6 | 14 | 4 | -7 | 28 |
| 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 (28.9×) and current (17.2×) 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 31.8% growth and a 17× exit, ₹78 only delivers your return if you pay ₹145. The price is currently baking in 18% growth.
EPS grows 31.8%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 31.8% | 5.97 |
| FY28 | 31.8% | 7.87 |
| FY29 | 31.8% | 10.37 |
| FY30 | 31.8% | 13.67 |
| FY31 | 31.8% | 18.02 |
| FY32 | 18.9% ·fade | 21.42 |
| FY33 | 6.0% ·fade | 22.71 |
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.