Gold, diamond and silver jewellery retail chain with showrooms across Tamil Nadu, headquartered in Madurai.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 14 | 14 | 27 | 31 | 31 | 31 |
| Reserves | 206 | 284 | 311 | 375 | 466 | 1.1k | 1.1k | 1.4k |
| Borrowings | 260 | 323 | 417 | 571 | 532 | 797 | 1.1k | 913 |
| Other Liabilities | 235 | 154 | 163 | 287 | 456 | 660 | 956 | 1.5k |
| Total Liabilities | 715 | 775 | 905 | 1.2k | 1.5k | 2.6k | 3.2k | 3.8k |
| AssetsFixed Assets | 81 | 79 | 84 | 120 | 154 | 201 | 250 | 293 |
| CWIP | 2 | 2 | 7 | 2 | 2 | 11 | 7 | 7 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 633 | 694 | 814 | 1.1k | 1.3k | 2.3k | 3.0k | 3.5k |
| Total Assets | 715 | 775 | 905 | 1.2k | 1.5k | 2.6k | 3.2k | 3.8k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 85 | -39 | 55 | -79 | 10 | 330 | -424 | 322 |
| Cash from Investing | -17 | 8 | 18 | -21 | -86 | -30 | -138 | -165 |
| Cash from Financing | -62 | 24 | -64 | 94 | 78 | -293 | 637 | -122 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 80 | -48 | 49 | -95 | -21 | 293 | -482 | 249 |
| 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 (36.7×) and current (61.0×) 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 64% growth and a 37× exit, ₹6907 only delivers your return if you pay ₹26,717. The price is currently baking in 29% growth.
EPS grows 64%/yr for 5 years, then fades to 6% over 2, exits at 37×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 64.0% | 185.55 |
| FY28 | 64.0% | 304.30 |
| FY29 | 64.0% | 499.05 |
| FY30 | 64.0% | 818.45 |
| FY31 | 64.0% | 1342.26 |
| FY32 | 35.0% ·fade | 1812.05 |
| FY33 | 6.0% ·fade | 1920.77 |
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.