Kolkata-based advertising services company operating in the media and creative-communications space.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 2 | 3 | 3 | 3 |
| Reserves | 0 | 0 | 1 | 2 | 9 | 10 | 11 |
| Borrowings | 0 | 1 | 1 | 2 | 6 | 8 | 8 |
| Other Liabilities | 1 | 1 | 3 | 4 | 5 | 5 | 5 |
| Total Liabilities | 2 | 3 | 5 | 10 | 23 | 25 | 27 |
| AssetsFixed Assets | 0 | 0 | 1 | 3 | 6 | 8 | 8 |
| CWIP | 0 | 0 | 0 | 2 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 2 | 3 | 5 | 6 | 16 | 18 | 19 |
| Total Assets | 2 | 3 | 5 | 10 | 23 | 25 | 27 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -0 | 0 | 2 | -1 | 1 |
| Cash from Investing | -0 | -0 | -1 | -4 | -9 | -3 |
| Cash from Financing | 0 | 1 | 0 | 2 | 10 | 2 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 0 | -1 | -0 | -2 | -4 | -2 |
| 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 (5.4×) and current (5.0×) 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 5× exit, ₹36 only delivers your return if you pay ₹25. The price is currently baking in 17% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 8.02 |
| FY28 | 10.0% | 8.82 |
| FY29 | 10.0% | 9.70 |
| FY30 | 10.0% | 10.67 |
| FY31 | 10.0% | 11.74 |
| FY32 | 8.0% ·fade | 12.68 |
| FY33 | 6.0% ·fade | 13.44 |
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.