Pan-India value-retail chain selling apparel, general merchandise and FMCG to middle and lower-middle income shoppers.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4.4k | 4.5k | 4.5k | 4.5k | 4.5k | 4.6k | 4.7k | 4.7k |
| Reserves | -143 | 105 | 322 | 650 | 1.1k | 1.8k | 2.2k | 2.7k |
| Borrowings | 793 | 770 | 1.8k | 1.5k | 1.5k | 1.7k | 1.9k | 2.0k |
| Other Liabilities | 2.4k | 2.5k | 1.6k | 1.7k | 1.4k | 1.9k | 2.3k | 2.0k |
| Total Liabilities | 7.4k | 7.9k | 8.2k | 8.3k | 8.5k | 10.0k | 11.1k | 11.4k |
| AssetsFixed Assets | 5.7k | 4.6k | 5.8k | 5.9k | 6.2k | 6.5k | 6.7k | 6.9k |
| CWIP | 20 | 11 | 11 | 69 | 38 | 14 | 35 | 34 |
| Investments | 87 | 547 | 417 | 35 | 0 | 387 | 964 | 1.1k |
| Other Assets | 1.5k | 2.7k | 2.0k | 2.3k | 2.3k | 3.1k | 3.4k | 3.4k |
| Total Assets | 7.4k | 7.9k | 8.2k | 8.3k | 8.5k | 10.0k | 11.1k | 11.4k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 557 | 1.1k | 657 | 636 | 830 | 1.4k | 1.6k |
| Cash from Investing | -149 | -695 | 27 | 177 | -130 | -610 | -988 |
| Cash from Financing | -429 | -276 | -710 | -865 | -658 | -479 | -500 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 387 | 950 | 500 | 417 | 583 | 1.1k | 1.3k |
| 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 (80.7×) and current (62.1×) 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 32.8% growth and a 62× exit, ₹119 only delivers your return if you pay ₹233. The price is currently baking in 18% growth.
EPS grows 32.8%/yr for 5 years, then fades to 6% over 2, exits at 62×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 32.8% | 2.54 |
| FY28 | 32.8% | 3.37 |
| FY29 | 32.8% | 4.47 |
| FY30 | 32.8% | 5.94 |
| FY31 | 32.8% | 7.89 |
| FY32 | 19.4% ·fade | 9.42 |
| FY33 | 6.0% ·fade | 9.98 |
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.