Leading PU foam and mattress maker (Sleepwell, Kurl-on) with plants in India, Australia and Spain.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 24 | 24 | 24 | 49 | 54 | 55 | 55 | 55 |
| Reserves | 895 | 1.2k | 1.4k | 1.5k | 2.9k | 3.0k | 3.0k | 3.2k |
| Borrowings | 310 | 334 | 466 | 571 | 1.5k | 1.5k | 1.3k | 908 |
| Other Liabilities | 414 | 551 | 496 | 533 | 909 | 881 | 840 | 949 |
| Total Liabilities | 1.6k | 2.1k | 2.4k | 2.7k | 5.3k | 5.4k | 5.2k | 5.1k |
| AssetsFixed Assets | 851 | 894 | 883 | 865 | 3.1k | 3.1k | 3.1k | 3.2k |
| CWIP | 18 | 33 | 120 | 287 | 166 | 131 | 138 | 32 |
| Investments | 231 | 411 | 618 | 768 | 878 | 873 | 652 | 588 |
| Other Assets | 544 | 732 | 734 | 781 | 1.1k | 1.3k | 1.3k | 1.3k |
| Total Assets | 1.6k | 2.1k | 2.4k | 2.7k | 5.3k | 5.4k | 5.2k | 5.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 138 | 157 | 254 | 197 | 218 | 406 | 247 | 409 |
| Cash from Investing | -246 | -287 | -208 | -306 | -272 | -2.3k | -24 | 298 |
| Cash from Financing | -27 | 157 | -32 | 93 | 56 | 1.9k | -226 | -716 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 86 | -245 | 191 | 54 | 2 | -1.9k | 146 | 368 |
| 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 (109.9×) and current (50.6×) 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 51× exit, ₹701 only delivers your return if you pay ₹490. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 51×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 15.24 |
| FY28 | 10.0% | 16.76 |
| FY29 | 10.0% | 18.43 |
| FY30 | 10.0% | 20.28 |
| FY31 | 10.0% | 22.31 |
| FY32 | 8.0% ·fade | 24.09 |
| FY33 | 6.0% ·fade | 25.54 |
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.