Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 9 | 9 | 9 | 14 | 19 | 19 | 19 |
| Reserves | 70 | 71 | 74 | 79 | 82 | 106 | 110 | 113 |
| Borrowings | 46 | 47 | 46 | 55 | 55 | 63 | 70 | 64 |
| Other Liabilities | 57 | 39 | 53 | 61 | 67 | 74 | 61 | 76 |
| Total Liabilities | 183 | 166 | 181 | 204 | 218 | 262 | 260 | 272 |
| AssetsFixed Assets | 19 | 19 | 20 | 20 | 23 | 31 | 30 | 29 |
| CWIP | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 163 | 147 | 161 | 183 | 193 | 231 | 230 | 243 |
| Total Assets | 183 | 166 | 181 | 204 | 218 | 262 | 260 | 272 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -6 | 5 | 11 | 9 | 14 | 0 | 13 |
| Cash from Investing | 4 | 5 | -3 | -4 | -1 | -7 | -3 |
| Cash from Financing | -7 | 3 | -5 | -8 | -7 | 8 | -12 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -8 | 4 | 8 | 7 | 8 | -9 | 11 |
| 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 (5.5×) and current (7.2×) 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, ₹52 only delivers your return if you pay ₹30. 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% | 8.00 |
| FY28 | 10.0% | 8.80 |
| FY29 | 10.0% | 9.68 |
| FY30 | 10.0% | 10.64 |
| FY31 | 10.0% | 11.71 |
| FY32 | 8.0% ·fade | 12.65 |
| FY33 | 6.0% ·fade | 13.40 |
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.