Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 11 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 54 | 61 | 66 | 124 | 132 | 147 | 149 | 166 |
| Borrowings | 20 | 2 | 3 | 2 | 2 | 1 | 1 | 5 |
| Other Liabilities | 84 | 97 | 94 | 85 | 103 | 82 | 87 | 108 |
| Total Liabilities | 168 | 171 | 174 | 223 | 249 | 243 | 250 | 292 |
| AssetsFixed Assets | 12 | 11 | 8 | 9 | 8 | 12 | 12 | 29 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
| Investments | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Other Assets | 154 | 158 | 164 | 212 | 239 | 228 | 236 | 259 |
| Total Assets | 168 | 171 | 174 | 223 | 249 | 243 | 250 | 292 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 17 | 29 | 14 | -1 | 1 | -25 | 37 |
| Cash from Investing | -2 | -2 | -4 | 7 | -47 | 19 | 6 | -8 |
| Cash from Financing | -9 | -6 | -6 | -4 | 49 | -2 | 1 | 3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 0 | 16 | 30 | 13 | 8 | 2 | -31 | 20 |
| 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 (62.5×) and current (32.3×) 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 68.4% growth and a 32× exit, ₹66 only delivers your return if you pay ₹488. The price is currently baking in 18% growth.
EPS grows 68.4%/yr for 5 years, then fades to 6% over 2, exits at 32×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 68.4% | 3.47 |
| FY28 | 68.4% | 5.84 |
| FY29 | 68.4% | 9.84 |
| FY30 | 68.4% | 16.57 |
| FY31 | 68.4% | 27.90 |
| FY32 | 37.2% ·fade | 38.28 |
| FY33 | 6.0% ·fade | 40.57 |
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.