B2B manufacturer of casting gold jewellery for India's leading retailers, wholesalers and exporters.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 11 | 13 | 147 | 155 | 155 |
| Reserves | 71 | 87 | 231 | 537 | 882 | 1.0k |
| Borrowings | 92 | 146 | 330 | 630 | 814 | 869 |
| Other Liabilities | 6 | 8 | 11 | 43 | 91 | 127 |
| Total Liabilities | 175 | 252 | 586 | 1.4k | 1.9k | 2.2k |
| AssetsFixed Assets | 8 | 9 | 35 | 106 | 328 | 376 |
| CWIP | 0 | 0 | 1 | 1 | 110 | 0 |
| Investments | 45 | 68 | 91 | 77 | 78 | 44 |
| Other Assets | 122 | 175 | 459 | 1.2k | 1.4k | 1.8k |
| Total Assets | 175 | 252 | 586 | 1.4k | 1.9k | 2.2k |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -7 | -6 | -158 | -273 | -45 |
| Cash from Investing | -2 | -20 | -106 | -157 | -124 |
| Cash from Financing | 10 | 43 | 259 | 427 | 171 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -8 | -9 | -178 | -288 | -140 |
| 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 (28.4×) and current (38.4×) 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 142.1% growth and a 28× exit, ₹621 only delivers your return if you pay ₹26,166. The price is currently baking in 24% growth.
EPS grows 142.1%/yr for 5 years, then fades to 6% over 2, exits at 28×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 142.1% | 39.22 |
| FY28 | 142.1% | 94.95 |
| FY29 | 142.1% | 229.88 |
| FY30 | 142.1% | 556.54 |
| FY31 | 142.1% | 1347.38 |
| FY32 | 74.1% ·fade | 2345.11 |
| FY33 | 6.0% ·fade | 2485.82 |
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.