Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 25 | 23 | 23 | 23 | 23 | 23 | 23 | 23 |
| Reserves | 299 | 291 | 314 | 349 | 394 | 439 | 461 | 475 |
| Borrowings | 0 | 3 | 3 | 3 | 3 | 3 | 2 | 2 |
| Other Liabilities | 24 | 13 | 14 | 19 | 19 | 21 | 30 | 29 |
| Total Liabilities | 348 | 330 | 355 | 394 | 439 | 486 | 517 | 528 |
| AssetsFixed Assets | 150 | 152 | 152 | 151 | 151 | 152 | 152 | 151 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 167 | 159 | 182 | 219 | 264 | 315 | 343 | 358 |
| Other Assets | 31 | 19 | 21 | 23 | 24 | 19 | 22 | 20 |
| Total Assets | 348 | 330 | 355 | 394 | 439 | 486 | 517 | 528 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 15 | 29 | 11 | 17 | 29 | 30 | 27 | 31 |
| Cash from Investing | -32 | -34 | 25 | -16 | -25 | -30 | -27 | -26 |
| Cash from Financing | -2 | 0 | -33 | -1 | -1 | -1 | -1 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 28 | 29 | 11 | 16 | 28 | 29 | 25 | 31 |
| 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 (23.7×) and current (22.6×) 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 -3.1% growth and a 23× exit, ₹228 only delivers your return if you pay ₹80. The price is currently baking in 17% growth.
EPS grows -3.1%/yr for 5 years, then fades to 6% over 2, exits at 23×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -3.1% | 9.76 |
| FY28 | -3.1% | 9.46 |
| FY29 | -3.1% | 9.16 |
| FY30 | -3.1% | 8.88 |
| FY31 | -3.1% | 8.60 |
| FY32 | 1.4% ·fade | 8.73 |
| FY33 | 6.0% ·fade | 9.25 |
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.