Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 20 | 20 | 20 |
| Reserves | 85 | 305 | 321 | 341 |
| Borrowings | 79 | 17 | 16 | 11 |
| Other Liabilities | 42 | 29 | 31 | 20 |
| Total Liabilities | 222 | 370 | 388 | 393 |
| AssetsFixed Assets | 50 | 52 | 50 | 50 |
| CWIP | 10 | 10 | 10 | 12 |
| Investments | 0 | 0 | 0 | 0 |
| Other Assets | 161 | 307 | 327 | 330 |
| Total Assets | 222 | 370 | 388 | 393 |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | -4 | -61 | -40 |
| Cash from Investing | -54 | -28 | 24 |
| Cash from Financing | 58 | 117 | -8 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | -17 | -66 | -44 |
| 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 (16.2×) and current (11.8×) 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 8.2% growth and a 12× exit, ₹106 only delivers your return if you pay ₹69. The price is currently baking in 17% growth.
EPS grows 8.2%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 8.2% | 9.77 |
| FY28 | 8.2% | 10.57 |
| FY29 | 8.2% | 11.44 |
| FY30 | 8.2% | 12.38 |
| FY31 | 8.2% | 13.39 |
| FY32 | 7.1% ·fade | 14.34 |
| FY33 | 6.0% ·fade | 15.20 |
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.