Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 2 | 2 | 2 | 4 | 4 | 4 |
| Reserves | 148 | 155 | 169 | 183 | 203 | 221 | 234 | 246 |
| Borrowings | 6 | 10 | 7 | 9 | 7 | 8 | 8 | 1 |
| Other Liabilities | 22 | 21 | 24 | 30 | 27 | 33 | 30 | 30 |
| Total Liabilities | 178 | 188 | 202 | 225 | 239 | 268 | 276 | 283 |
| AssetsFixed Assets | 56 | 62 | 58 | 70 | 90 | 95 | 96 | 96 |
| CWIP | 7 | 3 | 7 | 15 | 3 | 2 | 2 | 2 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 115 | 123 | 137 | 139 | 147 | 171 | 178 | 184 |
| Total Assets | 178 | 188 | 202 | 225 | 239 | 268 | 276 | 283 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | 19 | 15 | 19 | 32 |
| Cash from Investing | -17 | -8 | -9 | -13 |
| Cash from Financing | 0 | -8 | -4 | -12 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | 5 | 5 | 9 | 25 |
| 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 (23.4×) and current (30.4×) 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 8.5% growth and a 23× exit, ₹1744 only delivers your return if you pay ₹848. The price is currently baking in 24% growth.
EPS grows 8.5%/yr for 5 years, then fades to 6% over 2, exits at 23×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 8.5% | 62.28 |
| FY28 | 8.5% | 67.57 |
| FY29 | 8.5% | 73.32 |
| FY30 | 8.5% | 79.55 |
| FY31 | 8.5% | 86.31 |
| FY32 | 7.3% ·fade | 92.57 |
| FY33 | 6.0% ·fade | 98.12 |
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.