India's largest B2B mangalsutra manufacturer, now expanding into bridal jewellery.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 9 | 9 | 9 | 72 | 96 | 96 |
| Reserves | 53 | 73 | 97 | 128 | 129 | 515 | 581 |
| Borrowings | 23 | 98 | 93 | 110 | 123 | 185 | 189 |
| Other Liabilities | 26 | 15 | 13 | 18 | 52 | 51 | 25 |
| Total Liabilities | 102 | 195 | 212 | 265 | 376 | 848 | 892 |
| AssetsFixed Assets | 15 | 51 | 52 | 50 | 50 | 52 | 65 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 88 | 145 | 160 | 215 | 326 | 796 | 827 |
| Total Assets | 102 | 195 | 212 | 265 | 376 | 848 | 892 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -5 | -30 | 13 | -14 | -7 | -282 |
| Cash from Investing | 0 | -36 | -3 | -2 | -3 | -103 |
| Cash from Financing | 4 | 69 | -9 | 12 | 9 | 410 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -5 | -66 | 10 | -15 | -10 | -290 |
| 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 (17.5×) and current (16.5×) 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 90.2% growth and a 17× exit, ₹214 only delivers your return if you pay ₹3,239. The price is currently baking in 17% growth.
EPS grows 90.2%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 90.2% | 24.67 |
| FY28 | 90.2% | 46.92 |
| FY29 | 90.2% | 89.24 |
| FY30 | 90.2% | 169.74 |
| FY31 | 90.2% | 322.84 |
| FY32 | 48.1% ·fade | 478.13 |
| FY33 | 6.0% ·fade | 506.82 |
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.