Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 66 | 71 | 75 | 81 | 86 | 93 | 96 | 99 |
| Borrowings | 72 | 83 | 77 | 69 | 79 | 73 | 63 | 92 |
| Other Liabilities | 65 | 75 | 69 | 64 | 71 | 86 | 102 | 92 |
| Total Liabilities | 214 | 240 | 232 | 225 | 247 | 263 | 272 | 294 |
| AssetsFixed Assets | 65 | 73 | 74 | 73 | 78 | 92 | 106 | 118 |
| CWIP | 2 | 2 | 8 | 11 | 13 | 21 | 12 | 14 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 147 | 165 | 149 | 140 | 155 | 150 | 153 | 161 |
| Total Assets | 214 | 240 | 232 | 225 | 247 | 263 | 272 | 294 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 28 | 16 | 6 | 20 | 21 | 7 | 46 | 4 |
| Cash from Investing | -11 | -10 | -14 | -11 | -6 | -14 | -27 | -25 |
| Cash from Financing | -15 | -6 | 7 | -9 | -13 | 6 | -15 | 17 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 17 | 7 | -8 | 9 | 13 | -4 | 18 | -21 |
| 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 (15.4×) and current (11.0×) 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 8.2% growth and a 11× exit, ₹7 only delivers your return if you pay ₹4. The price is currently baking in 18% growth.
EPS grows 8.2%/yr for 5 years, then fades to 6% over 2, exits at 11×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 8.2% | 0.69 |
| FY28 | 8.2% | 0.75 |
| FY29 | 8.2% | 0.81 |
| FY30 | 8.2% | 0.88 |
| FY31 | 8.2% | 0.95 |
| FY32 | 7.1% ·fade | 1.02 |
| FY33 | 6.0% ·fade | 1.08 |
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.