Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 19 | 19 | 19 | 19 | 19 | 21 | 21 | 21 |
| Reserves | 681 | 824 | 905 | 1.0k | 1.1k | 1.4k | 1.4k | 1.5k |
| Borrowings | 524 | 528 | 706 | 611 | 655 | 661 | 713 | 641 |
| Other Liabilities | 349 | 275 | 372 | 283 | 222 | 288 | 315 | 262 |
| Total Liabilities | 1.6k | 1.6k | 2.0k | 1.9k | 2.0k | 2.3k | 2.5k | 2.4k |
| AssetsFixed Assets | 98 | 80 | 218 | 258 | 258 | 306 | 302 | 309 |
| CWIP | 0 | 0 | 9 | 2 | 1 | 0 | 0 | 1 |
| Investments | 71 | 11 | 74 | 99 | 119 | 98 | 126 | 113 |
| Other Assets | 1.4k | 1.6k | 1.7k | 1.6k | 1.6k | 1.9k | 2.0k | 2.0k |
| Total Assets | 1.6k | 1.6k | 2.0k | 1.9k | 2.0k | 2.3k | 2.5k | 2.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -303 | 202 | 117 | 86 | 229 | -35 | -3 | 54 |
| Cash from Investing | -2 | -71 | 61 | -115 | -66 | -28 | -84 | -24 |
| Cash from Financing | 277 | -76 | -78 | 30 | -217 | -17 | 142 | -77 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -351 | 194 | 113 | 66 | 192 | -48 | -22 | 45 |
| 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 (13.7×) and current (14.4×) 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 0.7% growth and a 14× exit, ₹121 only delivers your return if you pay ₹50. The price is currently baking in 18% growth.
EPS grows 0.7%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 0.7% | 8.45 |
| FY28 | 0.7% | 8.51 |
| FY29 | 0.7% | 8.57 |
| FY30 | 0.7% | 8.63 |
| FY31 | 0.7% | 8.69 |
| FY32 | 3.4% ·fade | 8.98 |
| FY33 | 6.0% ·fade | 9.52 |
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.