Bengaluru-based on-demand platform for food delivery, quick commerce (Instamart) and out-of-home dining (Dineout).
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 0 | 1 | 3 | 3 | 229 | 232 | 261 |
| Reserves | 3.0k | 1.7k | -3.3k | -6.5k | -7.8k | 10.0k | 9.6k | 18.1k |
| Borrowings | 89 | 93 | 16.1k | 16.2k | 16.4k | 1.7k | 2.5k | 2.6k |
| Other Liabilities | 1.3k | 1.1k | 1.6k | 1.6k | 1.9k | 3.3k | 3.5k | 4.4k |
| Total Liabilities | 4.4k | 2.9k | 14.4k | 11.3k | 10.5k | 15.2k | 15.8k | 25.2k |
| AssetsFixed Assets | 1.3k | 747 | 801 | 1.5k | 2.0k | 3.6k | 4.4k | 4.6k |
| CWIP | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1.9k | 925 | 10.3k | 6.5k | 5.2k | 2.7k | 4.1k | 6.0k |
| Other Assets | 1.2k | 1.2k | 3.3k | 3.2k | 3.3k | 8.9k | 7.3k | 14.6k |
| Total Assets | 4.4k | 2.9k | 14.4k | 11.3k | 10.5k | 15.2k | 15.8k | 25.2k |
An earnings-based reverse DCF needs positive, normalized profits. This business doesn't have them yet, so any 'fair value' would be fiction.
SWIGGY · LOSS_MAKING
Guides on how to read this kind of business and the numbers that matter.