Vertically-integrated TV and digital retailer of fashion jewellery and lifestyle products (US, UK, Germany).
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 32 | 33 | 33 | 33 | 33 | 33 | 33 | 33 |
| Reserves | 719 | 931 | 1.1k | 1.2k | 1.2k | 1.3k | 1.4k | 1.6k |
| Borrowings | 102 | 124 | 165 | 193 | 218 | 228 | 227 | 416 |
| Other Liabilities | 238 | 307 | 394 | 392 | 405 | 456 | 468 | 481 |
| Total Liabilities | 1.1k | 1.4k | 1.7k | 1.8k | 1.9k | 2.0k | 2.1k | 2.5k |
| AssetsFixed Assets | 154 | 163 | 467 | 507 | 616 | 566 | 561 | 699 |
| CWIP | 9 | 29 | 27 | 5 | 6 | 11 | 1 | 26 |
| Investments | 82 | 280 | 84 | 34 | 128 | 116 | 113 | 19 |
| Other Assets | 847 | 923 | 1.1k | 1.2k | 1.1k | 1.3k | 1.5k | 1.8k |
| Total Assets | 1.1k | 1.4k | 1.7k | 1.8k | 1.9k | 2.0k | 2.1k | 2.5k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 204 | 214 | 326 | 88 | 127 | 277 | 165 | 310 |
| Cash from Investing | -22 | -184 | -267 | -45 | 43 | -183 | -5 | 81 |
| Cash from Financing | -23 | -184 | -57 | -72 | -103 | -143 | -130 | -149 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 184 | 184 | 269 | -213 | 92 | 233 | 135 | 290 |
| 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 (40.6×) and current (15.3×) 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 36.5% growth and a 15× exit, ₹244 only delivers your return if you pay ₹548. The price is currently baking in 18% growth.
EPS grows 36.5%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 36.5% | 21.77 |
| FY28 | 36.5% | 29.72 |
| FY29 | 36.5% | 40.57 |
| FY30 | 36.5% | 55.37 |
| FY31 | 36.5% | 75.58 |
| FY32 | 21.3% ·fade | 91.64 |
| FY33 | 6.0% ·fade | 97.14 |
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.