Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 9 | 9 | 9 | 10 | 14 | 14 |
| Reserves | 23 | 22 | 24 | 30 | 43 | 64 | 76 |
| Borrowings | 16 | 23 | 30 | 32 | 38 | 39 | 45 |
| Other Liabilities | 21 | 24 | 29 | 29 | 51 | 51 | 50 |
| Total Liabilities | 70 | 79 | 93 | 100 | 143 | 167 | 184 |
| AssetsFixed Assets | 28 | 31 | 32 | 33 | 54 | 52 | 50 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 16 | 14 | 15 | 16 | 18 | 26 | 33 |
| Other Assets | 25 | 33 | 45 | 50 | 71 | 89 | 102 |
| Total Assets | 70 | 79 | 93 | 100 | 143 | 167 | 184 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 8 | -3 | 2 | 11 | 21 | -14 |
| Cash from Investing | -7 | -5 | -6 | -9 | -28 | -19 |
| Cash from Financing | -1 | 7 | 4 | -2 | 7 | 34 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 4 | -10 | -3 | 4 | -5 | -20 |
| 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 (8.1×) and current (9.2×) 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 10% growth and a 8× exit, ₹73 only delivers your return if you pay ₹44. The price is currently baking in 21% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 8×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 8.73 |
| FY28 | 10.0% | 9.61 |
| FY29 | 10.0% | 10.57 |
| FY30 | 10.0% | 11.62 |
| FY31 | 10.0% | 12.79 |
| FY32 | 8.0% ·fade | 13.81 |
| FY33 | 6.0% ·fade | 14.64 |
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.