Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 27 | 27 | 27 | 27 | 27 | 27 | 27 | 27 |
| Reserves | 113 | 98 | 146 | 163 | 179 | 203 | 213 | 231 |
| Borrowings | 163 | 149 | 158 | 200 | 211 | 221 | 677 | 641 |
| Other Liabilities | 115 | 89 | 93 | 79 | 85 | 86 | 105 | 143 |
| Total Liabilities | 419 | 362 | 423 | 470 | 502 | 538 | 1.0k | 1.0k |
| AssetsFixed Assets | 243 | 193 | 206 | 255 | 243 | 253 | 769 | 730 |
| CWIP | 1 | 0 | 1 | 0 | 6 | 17 | 5 | 2 |
| Investments | 0 | 24 | 27 | 30 | 31 | 34 | 36 | 77 |
| Other Assets | 175 | 145 | 190 | 184 | 221 | 234 | 213 | 232 |
| Total Assets | 419 | 362 | 423 | 470 | 502 | 538 | 1.0k | 1.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 41 | 29 | 5 | 22 | 56 | 59 | 25 | 82 |
| Cash from Investing | -5 | -16 | -11 | -3 | -9 | -37 | -22 | -39 |
| Cash from Financing | -23 | -28 | -1 | -13 | -25 | -39 | 0 | -56 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 36 | 24 | 4 | 20 | 45 | 48 | 1 | 52 |
| 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 (20.6×) and current (28.1×) 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 -12.5% growth and a 21× exit, ₹330 only delivers your return if you pay ₹49. The price is currently baking in 24% growth.
EPS grows -12.5%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -12.5% | 10.27 |
| FY28 | -12.5% | 8.99 |
| FY29 | -12.5% | 7.86 |
| FY30 | -12.5% | 6.88 |
| FY31 | -12.5% | 6.02 |
| FY32 | -3.3% ·fade | 5.83 |
| FY33 | 6.0% ·fade | 6.18 |
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.