Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 23 | 23 | 24 | 24 |
| Reserves | 49 | 60 | 81 | 87 |
| Borrowings | 46 | 90 | 117 | 123 |
| Other Liabilities | 19 | 30 | 27 | 54 |
| Total Liabilities | 137 | 204 | 250 | 288 |
| AssetsFixed Assets | 61 | 93 | 95 | 106 |
| CWIP | 4 | 11 | 34 | 72 |
| Investments | 0 | 0 | 0 | 0 |
| Other Assets | 71 | 100 | 120 | 109 |
| Total Assets | 137 | 204 | 250 | 288 |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | -25 | 1 | 35 |
| Cash from Investing | -68 | -50 | -84 |
| Cash from Financing | 104 | 39 | 48 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | -93 | -44 | -53 |
| 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 (7.5×) and current (10.0×) 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 10% growth and a 8× exit, ₹100 only delivers your return if you pay ₹56. The price is currently baking in 22% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 8×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 11.02 |
| FY28 | 10.0% | 12.12 |
| FY29 | 10.0% | 13.34 |
| FY30 | 10.0% | 14.67 |
| FY31 | 10.0% | 16.14 |
| FY32 | 8.0% ·fade | 17.43 |
| FY33 | 6.0% ·fade | 18.47 |
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.