Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 1 | 20 | 20 | 22 | 22 |
| Reserves | 4 | 6 | 24 | 58 | 80 | 98 | 112 |
| Borrowings | 10 | 13 | 27 | 35 | 38 | 34 | 36 |
| Other Liabilities | 11 | 17 | 32 | 29 | 24 | 74 | 119 |
| Total Liabilities | 25 | 36 | 83 | 142 | 162 | 228 | 289 |
| AssetsFixed Assets | 4 | 4 | 11 | 11 | 24 | 17 | 16 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 6 | 6 |
| Other Assets | 21 | 32 | 73 | 132 | 138 | 205 | 266 |
| Total Assets | 25 | 36 | 83 | 142 | 162 | 228 | 289 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | 6 | -4 | -42 | 8 | -8 |
| Cash from Investing | -5 | -8 | -16 | -5 | -16 | 0 |
| Cash from Financing | 3 | 2 | 20 | 47 | 9 | 7 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 1 | 6 | -14 | -47 | -8 | -9 |
| 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 (8.4×) and current (7.4×) 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 7× exit, ₹122 only delivers your return if you pay ₹80. The price is currently baking in 19% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 18.08 |
| FY28 | 10.0% | 19.89 |
| FY29 | 10.0% | 21.88 |
| FY30 | 10.0% | 24.07 |
| FY31 | 10.0% | 26.48 |
| FY32 | 8.0% ·fade | 28.59 |
| FY33 | 6.0% ·fade | 30.31 |
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.