Mumbai-based gold jewellery manufacturer selling wholesale to retailers across India and 4 export markets.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 9 | 9 | 9 | 54 | 72 | 72 |
| Reserves | 42 | 41 | 61 | 88 | 98 | 470 | 526 |
| Borrowings | 116 | 144 | 165 | 211 | 243 | 184 | 216 |
| Other Liabilities | 30 | 20 | 22 | 18 | 24 | 42 | 42 |
| Total Liabilities | 197 | 214 | 257 | 325 | 420 | 768 | 856 |
| AssetsFixed Assets | 29 | 43 | 42 | 60 | 57 | 55 | 59 |
| CWIP | 14 | 4 | 6 | 8 | 9 | 9 | 10 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 154 | 167 | 208 | 257 | 354 | 704 | 787 |
| Total Assets | 197 | 214 | 257 | 325 | 420 | 768 | 856 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -28 | -16 | -4 | -13 | -15 | -261 |
| Cash from Investing | 9 | -3 | -4 | -5 | 2 | -17 |
| Cash from Financing | 18 | 18 | 9 | 20 | 13 | 272 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -20 | -20 | -7 | -23 | -19 | -267 |
| 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 (10.5×) and current (9.4×) 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 257.8% growth and a 9× exit, ₹219 only delivers your return if you pay ₹1,14,174. The price is currently baking in 18% growth.
EPS grows 257.8%/yr for 5 years, then fades to 6% over 2, exits at 9×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 257.8% | 83.76 |
| FY28 | 257.8% | 299.70 |
| FY29 | 257.8% | 1072.32 |
| FY30 | 257.8% | 3836.74 |
| FY31 | 257.8% | 13727.87 |
| FY32 | 131.9% ·fade | 31834.93 |
| FY33 | 6.0% ·fade | 33745.02 |
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.