Tata group retailer operating Westside, Zudio, Star and other store chains across India and UAE.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 36 | 36 | 36 | 36 | 36 | 36 | 36 | 36 |
| Reserves | 2.4k | 2.3k | 2.3k | 2.6k | 4.0k | 5.4k | 6.1k | 6.9k |
| Borrowings | 300 | 3.0k | 4.7k | 4.5k | 1.8k | 2.2k | 2.3k | 2.6k |
| Other Liabilities | 2.8k | 447 | 637 | 1.0k | 1.3k | 1.7k | 2.3k | 2.2k |
| Total Liabilities | 5.5k | 5.7k | 7.7k | 8.1k | 7.2k | 9.4k | 10.7k | 11.7k |
| AssetsFixed Assets | 2.7k | 3.1k | 4.7k | 4.5k | 2.5k | 3.9k | 4.6k | 5.5k |
| CWIP | 23 | 108 | 105 | 102 | 224 | 180 | 196 | 254 |
| Investments | 1.5k | 1.5k | 1.3k | 1.1k | 1.4k | 1.5k | 1.6k | 1.4k |
| Other Assets | 1.2k | 1.1k | 1.7k | 2.3k | 3.1k | 3.9k | 4.4k | 4.6k |
| Total Assets | 5.5k | 5.7k | 7.7k | 8.1k | 7.2k | 9.4k | 10.7k | 11.7k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 21 | 361 | 285 | 58 | 595 | 1.3k | 1.7k | 2.7k |
| Cash from Investing | -37 | -809 | 18 | 56 | -103 | -508 | -923 | -1.6k |
| Cash from Financing | 37 | 452 | -283 | -108 | -491 | -629 | -694 | -1.1k |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -174 | 247 | 194 | -152 | 371 | 955 | 799 | 931 |
| 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 (183.6×) and current (89.6×) 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 63.5% growth and a 90× exit, ₹2891 only delivers your return if you pay ₹18,216. The price is currently baking in 17% growth.
EPS grows 63.5%/yr for 5 years, then fades to 6% over 2, exits at 90×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 63.5% | 52.75 |
| FY28 | 63.5% | 86.24 |
| FY29 | 63.5% | 141.00 |
| FY30 | 63.5% | 230.53 |
| FY31 | 63.5% | 376.92 |
| FY32 | 34.8% ·fade | 507.90 |
| FY33 | 6.0% ·fade | 538.38 |
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.