Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY25 | FY26 | FY26 |
|---|---|---|---|
| LiabilitiesEquity Capital | 19 | 25 | 28 |
| Reserves | 40 | 88 | 110 |
| Borrowings | 0 | 0 | 20 |
| Other Liabilities | 6 | 5 | 4 |
| Total Liabilities | 64 | 118 | 162 |
| AssetsFixed Assets | 0 | 0 | 0 |
| CWIP | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 |
| Other Assets | 64 | 117 | 161 |
| Total Assets | 64 | 118 | 162 |
| Line item | FY25 | FY26 |
|---|---|---|
| ActivitiesCash from Operating | -1 | -67 |
| Cash from Investing | 0 | -26 |
| Cash from Financing | -7 | 93 |
| SummaryCapital Expenditure | — | — |
| Free Cash Flow | -1 | -67 |
| 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 (39.9×) and current (41.1×) 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 40× exit, ₹74 only delivers your return if you pay ₹50. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 40×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 1.98 |
| FY28 | 10.0% | 2.18 |
| FY29 | 10.0% | 2.40 |
| FY30 | 10.0% | 2.64 |
| FY31 | 10.0% | 2.90 |
| FY32 | 8.0% ·fade | 3.13 |
| FY33 | 6.0% ·fade | 3.32 |
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.