Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
| Reserves | 299 | 324 | 349 | 393 | 440 | 492 | 522 | 519 |
| Borrowings | 75 | 105 | 126 | 133 | 118 | 155 | 167 | 147 |
| Other Liabilities | 63 | 79 | 83 | 122 | 145 | 132 | 134 | 148 |
| Total Liabilities | 444 | 516 | 565 | 656 | 710 | 786 | 830 | 821 |
| AssetsFixed Assets | 263 | 257 | 280 | 275 | 278 | 319 | 322 | 326 |
| CWIP | 1 | 0 | 1 | 11 | 7 | 13 | 11 | 22 |
| Investments | 17 | 26 | 23 | 20 | 12 | 15 | 33 | 0 |
| Other Assets | 163 | 233 | 260 | 349 | 414 | 439 | 464 | 473 |
| Total Assets | 444 | 516 | 565 | 656 | 710 | 786 | 830 | 821 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 43 | 53 | 16 | 25 | 63 | 102 | 124 | 56 |
| Cash from Investing | -92 | 2 | -49 | -39 | -53 | -49 | -125 | -5 |
| Cash from Financing | 52 | -42 | 23 | 10 | -6 | -33 | 0 | -26 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -52 | 7 | -1 | -26 | 30 | 73 | 50 | 5 |
| 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 (96.4×) 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 -40.2% growth and a 29× exit, ₹246 only delivers your return if you pay ₹2. The price is currently baking in 46% growth.
EPS grows -40.2%/yr for 5 years, then fades to 6% over 2, exits at 29×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -40.2% | 1.52 |
| FY28 | -40.2% | 0.91 |
| FY29 | -40.2% | 0.55 |
| FY30 | -40.2% | 0.33 |
| FY31 | -40.2% | 0.20 |
| FY32 | -17.1% ·fade | 0.16 |
| FY33 | 6.0% ·fade | 0.17 |
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.