India's top-3 OOH advertiser, operating 15,000+ transit, digital & static media assets across 32+ cities.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY15 | FY16 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 9 | 11 | 137 | 179 | 210 | 240 | 277 |
| Borrowings | 5 | 20 | 98 | 154 | 173 | 208 | 203 |
| Other Liabilities | 19 | 25 | 133 | 132 | 161 | 205 | 197 |
| Total Liabilities | 35 | 57 | 379 | 476 | 555 | 664 | 688 |
| AssetsFixed Assets | 6 | 11 | 66 | 164 | 182 | 182 | 213 |
| CWIP | 0 | 0 | 26 | 22 | 33 | 39 | 20 |
| Investments | 0 | 7 | 44 | 36 | 1 | 2 | 1 |
| Other Assets | 28 | 40 | 243 | 253 | 339 | 441 | 454 |
| Total Assets | 35 | 57 | 379 | 476 | 555 | 664 | 688 |
| Line item | FY15 | FY16 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | — | 8 | 64 | 31 | 22 |
| Cash from Investing | — | — | -44 | -101 | -38 | -24 |
| Cash from Financing | — | — | 34 | 45 | 1 | 9 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | — | — | -26 | -45 | -31 | -34 |
| 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 (31.8×) and current (18.9×) 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 27.6% growth and a 19× exit, ₹248 only delivers your return if you pay ₹392. The price is currently baking in 17% growth.
EPS grows 27.6%/yr for 5 years, then fades to 6% over 2, exits at 19×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 27.6% | 16.74 |
| FY28 | 27.6% | 21.36 |
| FY29 | 27.6% | 27.26 |
| FY30 | 27.6% | 34.78 |
| FY31 | 27.6% | 44.38 |
| FY32 | 16.8% ·fade | 51.84 |
| FY33 | 6.0% ·fade | 54.95 |
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.