Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 20 | 20 | 20 | 20 | 20 |
| Reserves | 18 | 34 | 38 | 32 | 37 | 43 | 45 | 51 |
| Borrowings | 24 | 29 | 30 | 26 | 22 | 18 | 20 | 21 |
| Other Liabilities | 10 | 11 | 13 | 8 | 7 | 16 | 15 | 22 |
| Total Liabilities | 61 | 84 | 91 | 86 | 86 | 98 | 100 | 115 |
| AssetsFixed Assets | 15 | 46 | 52 | 54 | 51 | 50 | 49 | 49 |
| CWIP | 13 | 0 | 2 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 10 |
| Other Assets | 34 | 37 | 37 | 32 | 36 | 45 | 51 | 56 |
| Total Assets | 61 | 84 | 91 | 86 | 86 | 98 | 100 | 115 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 4 | 4 | 5 | 10 | 8 | 7 | 10 | — |
| Cash from Investing | -3 | -12 | -8 | -9 | -2 | -1 | -4 | — |
| Cash from Financing | -1 | 9 | 3 | -2 | -7 | -6 | -6 | — |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | -9 | 0 | 2 | 6 | 6 | 9 | — |
| 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 (29.1×) and current (23.7×) 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 15.3% growth and a 24× exit, ₹53 only delivers your return if you pay ₹48. The price is currently baking in 17% growth.
EPS grows 15.3%/yr for 5 years, then fades to 6% over 2, exits at 24×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 15.3% | 2.58 |
| FY28 | 15.3% | 2.98 |
| FY29 | 15.3% | 3.43 |
| FY30 | 15.3% | 3.96 |
| FY31 | 15.3% | 4.56 |
| FY32 | 10.7% ·fade | 5.05 |
| FY33 | 6.0% ·fade | 5.35 |
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.