Price
Market Cap
Sector
Consumer Discretionary
Rank
Consumer lens
Margins
Leverage & solvency
Valuation
| Ratio | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | YoY | 3-yr |
|---|---|---|---|---|---|---|---|---|---|---|
| Returns | 10% | 5% | 19% | 23% | 46% | 18% | 23% | 19% | −4.0 pp | Worsening |
| Working capital | 47 | 44 | 35 | 22 | 27 | 36 | 33 | 49 | +16 d | Worsening |
| 180 | 302 | 213 | 140 | 156 | 154 | 186 | 236 | +50 d | Worsening | |
| 108 | 149 | 103 | 106 | 39 | 34 | 54 | 76 | +22 d | ||
| 119 | 197 | 145 | 56 | 144 | 157 | 166 | 210 | +44 d | Worsening | |
| 99 | 88 | 55 | 21 | 35 | 86 | 69 | 78 | +9 d | Worsening | |
| Payout | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0.0 pp |
Margins, returns, leverage and efficiency are computed from the filed statements (year-end balances). Working-capital days and payout are as published by Screener — receivables and inventory sit inside other assets in our statements. 3-yr compares the latest year with three years earlier; small moves read as stable.
Shareholding
As of Jun 2026 · 802 shareholders
The ownership split has held steady since Jun 2025. The shareholder count shrank 3% to 802.
Last 12 disclosures on record
Percentages are as disclosed in the company's shareholding pattern filings. Named holders appear only above SEBI's 1% disclosure threshold, so a holder dropping off the list may have trimmed to just under 1% — or been re-filed under a new name — rather than exited.
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 (7.9×) and current (6.2×) 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 6× exit, ₹95 only delivers your return if you pay ₹63. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 16.73 |
| FY28 | 10.0% | 18.40 |
| FY29 | 10.0% | 20.24 |
| FY30 | 10.0% | 22.27 |
| FY31 | 10.0% | 24.50 |
| FY32 | 8.0% ·fade | 26.46 |
| FY33 | 6.0% ·fade | 28.04 |
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.
Want to compare? Run the DCF calculator on any stock.
Guides on how to read this kind of business and the numbers that matter.