Leading Indian music label creating, acquiring and licensing a 34,000+ song catalogue across digital media.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 66 | 88 | 89 | 123 | 167 | 197 | 245 | 247 |
| Borrowings | 2 | 0 | 0 | 4 | 5 | 3 | 3 | 5 |
| Other Liabilities | 8 | 49 | 44 | 53 | 154 | 126 | 110 | 97 |
| Total Liabilities | 90 | 150 | 147 | 193 | 339 | 339 | 370 | 362 |
| AssetsFixed Assets | 15 | 15 | 7 | 5 | 8 | 7 | 6 | 14 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
| Investments | 6 | 18 | 5 | 13 | 91 | 95 | 164 | 150 |
| Other Assets | 70 | 117 | 135 | 174 | 240 | 237 | 199 | 198 |
| Total Assets | 90 | 150 | 147 | 193 | 339 | 339 | 370 | 362 |
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 (39.4×) and current (38.9×) 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 41.9% growth and a 39× exit, ₹653 only delivers your return if you pay ₹1,861. The price is currently baking in 17% growth.
EPS grows 41.9%/yr for 5 years, then fades to 6% over 2, exits at 39×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 41.9% | 23.83 |
| FY28 | 41.9% | 33.81 |
| FY29 | 41.9% | 47.97 |
| FY30 | 41.9% | 68.07 |
| FY31 | 41.9% | 96.60 |
| FY32 | 23.9% ·fade | 119.73 |
| FY33 | 6.0% ·fade | 126.92 |
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.