Designs, manufactures and installs shop fittings and retail fixtures for organized retail chains across India.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 17 | 23 | 23 |
| Reserves | 29 | 55 | 205 | 264 |
| Borrowings | 1 | 0 | 0 | 0 |
| Other Liabilities | 24 | 30 | 59 | 30 |
| Total Liabilities | 54 | 102 | 287 | 318 |
| AssetsFixed Assets | 5 | 10 | 6 | 15 |
| CWIP | 0 | 0 | 57 | 59 |
| Investments | 9 | 2 | 18 | 23 |
| Other Assets | 41 | 90 | 205 | 221 |
| Total Assets | 54 | 102 | 287 | 318 |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | 13 | 31 | 34 |
| Cash from Investing | -8 | -10 | -184 |
| Cash from Financing | -11 | -8 | 151 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | 13 | 29 | -31 |
| 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 (0.0×) and current (0.0×) 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.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 0×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 9350.20 |
| FY28 | 10.0% | 10285.22 |
| FY29 | 10.0% | 11313.74 |
| FY30 | 10.0% | 12445.11 |
| FY31 | 10.0% | 13689.62 |
| FY32 | 8.0% ·fade | 14784.79 |
| FY33 | 6.0% ·fade | 15671.88 |
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.