Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 5 | 17 | 17 | 24 |
| Reserves | 19 | 28 | 30 | 36 | 114 |
| Borrowings | 46 | 46 | 50 | 57 | 52 |
| Other Liabilities | 18 | 22 | 25 | 30 | 31 |
| Total Liabilities | 85 | 100 | 123 | 141 | 220 |
| AssetsFixed Assets | 51 | 50 | 49 | 50 | 56 |
| CWIP | 11 | 18 | 21 | 22 | 26 |
| Investments | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 23 | 32 | 52 | 68 | 138 |
| Total Assets | 85 | 100 | 123 | 141 | 220 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 10 | 11 | 4 | -57 |
| Cash from Investing | -12 | -8 | -5 | -13 |
| Cash from Financing | 4 | -1 | 3 | 71 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | -2 | 2 | -1 | -70 |
| 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 (6.0×) and current (6.9×) 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 10% growth and a 6× exit, ₹118 only delivers your return if you pay ₹70. The price is currently baking in 21% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 18.64 |
| FY28 | 10.0% | 20.51 |
| FY29 | 10.0% | 22.56 |
| FY30 | 10.0% | 24.82 |
| FY31 | 10.0% | 27.30 |
| FY32 | 8.0% ·fade | 29.48 |
| FY33 | 6.0% ·fade | 31.25 |
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.