| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 859 | 970 | 1.0k | 1.1k | 1.2k | 1.3k | 1.3k | 1.3k |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 6 | 1 | 2 | 1 | 1 | 2 | 2 | 3 |
| Total Liabilities | 868 | 974 | 1.0k | 1.1k | 1.2k | 1.3k | 1.3k | 1.3k |
| AssetsFixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 836 | 945 | 991 | 1.0k | 1.1k | 1.2k | 1.3k | 1.2k |
| Other Assets | 32 | 29 | 35 | 37 | 52 | 56 | 42 | 61 |
| Total Assets | 868 | 974 | 1.0k | 1.1k | 1.2k | 1.3k | 1.3k | 1.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 8 | -3 | -4 | -1 | -4 | -8 | -5 |
| Cash from Investing | 1 | 11 | 7 | 4 | 8 | 14 | 20 | 20 |
| Cash from Financing | -4 | -10 | -5 | -1 | -6 | -10 | -12 | -15 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | 8 | -3 | -4 | -1 | 11 | -8 | -5 |
| FCF Margin | — | — | — | — | — | — | — | — |
This stock isn't suitable for an earnings-based reverse DCF right now.
YSL · NO_BASE
Guides on how to read this kind of business and the numbers that matter.