Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 11 | 11 | 11 |
| Reserves | 4 | 9 | 51 | 52 | 53 |
| Borrowings | 4 | 6 | 5 | 9 | 16 |
| Other Liabilities | 19 | 25 | 35 | 27 | 18 |
| Total Liabilities | 28 | 40 | 102 | 100 | 98 |
| AssetsFixed Assets | 3 | 4 | 4 | 4 | 13 |
| CWIP | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 25 | 36 | 98 | 96 | 85 |
| Total Assets | 28 | 40 | 102 | 100 | 98 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | 1 | -2 | -4 |
| Cash from Investing | -2 | -3 | -5 | -18 |
| Cash from Financing | 1 | 1 | 43 | 10 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | -0 | -1 | -3 | -13 |
| 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 (2.3×) and current (3.8×) 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 10% growth and a 2× exit, ₹39 only delivers your return if you pay ₹15. The price is currently baking in 32% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 2×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 11.56 |
| FY28 | 10.0% | 12.72 |
| FY29 | 10.0% | 13.99 |
| FY30 | 10.0% | 15.39 |
| FY31 | 10.0% | 16.93 |
| FY32 | 8.0% ·fade | 18.28 |
| FY33 | 6.0% ·fade | 19.38 |
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.