PRIMAEGISresearch
← Scenarios
DPABHUSHAN

D. P. Abhushan Limited

Specialty Stores/ NSE
Compiled

Auto-generated from filings and public channels — no analyst dossier.

If management delivers what it guided

arithmetic on filed guidance and past valuations · not a price target
DPABHUSHAN
FY26 → FY28 · 2 years of guidance · ~1.7 years from today₹1,318 today
BEAR
₹1,033
-22%-14% a yr
5.4% a year · 10x exit
BASE
₹1,818
+38%+21% a yr
9.4% a year · 16.4x exit
BULL
₹3,383
+157%+76% a yr
12.8% a year · 28.7x exit
FY27FY28TODAY₹1,318 today₹3,383₹1,033₹1,818
Where the market has priced it
8x14x today31x
  • FY27 one quarter filed — the pace is shown, not judged: guided +10.0%, filed +57.8% across 1 quarter(s)
  • the last 3 years priced this company 72% above its ten-year median (28x vs 16x) — the exit multiple here is the ten-year one, so a sustained re-rating would not be captured
  • this company's own median multiple sits 71% below its filed-industry peers; the scenario uses its own
How these numbers are produced
Earnings baseFY26 fiscal year EPS ₹92.8 (screener)
Guided growth9.4% a year, said on the call of 28-Jul-2026 · transcript
Read across asoperating: volume growth, realisation+margin held flat — medium confidence
Delivery calibration0.58x / 1x / 1.36x of what was guided — measured: 76 annual guided-vs-filed pairs + 77 near-complete quarterly years — NSE transcripts against the companies' own filings
Exit multiple10x / 16.37x / 28.66x, this company’s own p20 / median / p80 across 9 filed years
Filed-industry peersmedian 56x across 4 peers — the cross-check, not the input
Arithmeticbase EPS × (1 + guided growth × delivery)2 × exit multiple
Arithmetic on management’s own guidance and this company’s own past valuations. Not a price target, not a recommendation, and not a forecast of what the stock will do.

What management said

from NSE earnings-call filings · extracted, not interpreted
volume growth 10%generic growth 10%
Internally, we are planning for approximately 10% volume growth, and that remains our broad target for both FY27 and FY28.
Call 28-Jul-2026 · bridge confidence medium · transcript PDF

Pace against its own guidance

FY27 one quarter filed — the pace is shown, not judged
guided 10.0% filed 57.8% 1 of 4 quarters