अApnaFunda

CELLECOR GADGETS LIMITED (CELLECOR)

Consumer Durables

Quality scoreHow the business itself ranks against its sector peers on profitability, 3-year growth and leverage. 50 is the middle of the sector.54 / 100
Profitability 77Balance sheet 32
Momentum scoreHow strong the recent trend is: 3-month price change, 12-month improvement in earnings and the rise in FII + DII holding, among companies above ₹500 cr.61 / 100
Price 25FII/DII 97
Share Price
₹27.25
P/E
15.2x
ROCE
23.0%
Market Cap
₹647 cr
Revenue (TTM)
₹1292 cr
P/S
0.5x
P/B
3.2x
ROE
20.7%
Debt / Equity
0.7x
Promoter Holding
46.3%
12M Momentum
-12.2%

52-week range

₹21.80₹43.85
25% of the way from its 52-week low to its high

Price risk

1Y volatility
44.0%
Beta vs sector
1-year daily
0.51

Balance sheet & cash

Interest cover
operating profit ÷ interest
4.1x
Share count, 1Y
unchanged

Was the rally earned?

-12%share price, 1 yearLower P/E held it back

Earnings helped, the multiple did not.

  • Per-share earnings added 22 points, but investors now pay less per rupee of profit (P/E 21.9x to 15.2x), which took 34 points back.
  • The share count rose 2%.
1 year Net profit growth: +24 pts. Points of the price return explained by net profit growing (or shrinking).+24 ptsP/E change: -34 pts. Points of the price return explained by the market paying a higher or lower P/E multiple.-34 ptsShare count change: -2 pts. Points of the price return explained by the share count changing. More shares count against the price. -12% 1 year Net profit growth: +24 pts. Points of the price return explained by net profit growing (or shrinking).+24 ptsP/E change: -34 pts. Points of the price return explained by the market paying a higher or lower P/E multiple.-34 ptsShare count change: -2 pts. Points of the price return explained by the share count changing. More shares count against the price. -12%
Net profit growth+24 ptsNet profit rose about 29%, which lifts the price.
P/E change-34 ptsThe P/E fell from 21.9x to 15.2x, which lowers the price.
Share count change-2 ptsShare count rose 2%, which lowers the price.
What do "pts" mean?

"pts" are percentage points of the share price return. The parts add up to the total shown for each period. Because price = P/E × net profit ÷ share count, higher profit pushes the price up, a higher P/E pushes it up, and more shares push it down.

Example: if the price rose 34% and profit growth accounts for +58 pts while a lower P/E accounts for -24 pts, then 58 - 24 = 34. The +58 is not the profit growth rate itself: it is the part of the price move that profit growth explains.

Not shown for 3 years and 5 years: earnings were negative at one end, or there is not enough history.

Net profit is trailing twelve months as reported with a 60-day lag.

Compare this with LG ELECTRONICS INDIA

What is the price implying?

~12%annual earnings growth implied by the price

At a P/E of 15.2x, the price would imply about 12.2%/yr earnings growth for 10 years under the same assumptions, but it is not ranked.

Fewer than six years of annual earnings are available, which is too little to measure delivered growth.

“Implied growth” is what the current price would require under our stated assumptions, not what we expect.

What prices imply across Consumer Durables The market-wide Expectations lists

What changed?

  1. Aug '26Volume reached 12.4x its 50-day median on 2026-08-25; price +0.9% that day.
  2. Jun '26Revenue (TTM) reached a new high of ₹1,292 cr.
  3. May '26Volume reached 7.4x its 50-day median on 2026-05-07; price +8.8% that day.
  4. Mar '26Fell 71% from the Jan 2025 peak to the Mar 2026 low.
  5. Dec '25Promoter holding fell 3.3 pts to 46.3%.
  6. Dec '25FII + DII holding rose 5.2 pts over 1 quarter to 8.8%.
  7. Oct '25Volume reached 19.2x its 50-day median on 2025-10-24; price -5.7% that day.
  8. Apr '25Volume reached 26.4x its 50-day median on 2025-04-17; price -4.7% that day.
Show 7 earlier events
  1. Jan '25Volume reached 7.1x its 50-day median on 2025-01-14; price -4.9% that day.
  2. Sep '24Volume reached 8.3x its 50-day median on 2024-09-19; price +4.7% that day.
  3. Aug '24Regained the 2023-12 peak, 5 months after the low.
  4. Jun '24FII + DII holding fell 5.8 pts over 1 quarter to 4.7%.
  5. Jun '24Volume reached 10.3x its 50-day median on 2024-06-25; price +1.1% that day.
  6. Mar '24Fell 50% from the Dec 2023 peak to the Mar 2024 low.
  7. Mar '24Volume reached 10.8x its 50-day median on 2024-03-12; price -9.1% that day.

Events are generated from the data by fixed rules.
The month shown is when the change became visible in the reported figures, assuming a 60-day lag after each quarter end; it is not an announcement date.

Where price and fundamentals disagree, market-wide Rewind the whole market to any month

Are profits backed by cash?

1 of 1 checks are within range.
Tap a check to see how it is measured.

Other income reliance0%Within range

Other income as a share of pre-tax profit (trailing twelve months): 0.0%. Bands: below 15%, 15% to 35%, above 35%.

Tax rate—Not enough data

Not enough reported data to compute this.

Cash conversion—Not enough data

Not enough reported data to compute this.

Free cash flow—Not enough data

Not enough reported data to compute this.

Receivable days vs history—Not enough data

Not enough reported data to compute this.

Capital work in progress—Not enough data

Not enough reported data to compute this.

Payable days—Not enough data

Not enough reported data to compute this.

How to read this

Each check is a named rule with fixed thresholds, not a score. Annual statements are the latest restated figures, so a past year may differ from what was originally reported.

All terms explained in the glossary →

Who has been buying and selling?

  • Over 2 years, DIIs trimmed 6.0 pts; promoters trimmed 5.2 pts; FIIs added 4.3 pts.
  • The number of shareholders rose from 2,020 to 4,891 (+142%) between Sep 2023 and Mar 2026.

Holdings, Mar '26

How each group changed

GroupSep '23Mar '26Change
Promoters51.5%46.3%-5.2 pts
FIIs4.4%8.7%+4.3 pts
DIIs6.0%0.0%-6.0 pts
Public and others38.0%31.9%-6.1 pts

Number of shareholders

4,891shareholders+142% since Sep '23
1k2k4k5k Sep '23Sep '24Mar '25Mar '26
Sep '23: 2,020
Mar '24: 1,065
Sep '24: 2,674
Dec '24: 3,132
Mar '25: 4,773
Sep '25: 5,263
Mar '26: 4,891
1k2k4k5k Sep '23Sep '24Mar '25Mar '26
Sep '23: 2,020
Mar '24: 1,065
Sep '24: 2,674
Dec '24: 3,132
Mar '25: 4,773
Sep '25: 5,263
Mar '26: 4,891

Quarterly shareholding as reported, labelled by the quarter it covers (it becomes visible about two months later).
Shareholder counts are only available for recent quarters.

This quarter's smart-money board

How rough has the ride been?

Maximum drawdown-70.6%not yet recovered
1-year volatility44.0%annualised
Beta vs sector index0.813-year daily, correlation 0.24
Volume spikes3last 90 sessions, 5x the 50-day median

Monthly share price

₹23₹28₹33₹38 Jun '25Oct '25Feb '26Jun '26Oct '26
2025-06: ₹38.40
2025-07: ₹35.30
2025-08: ₹31.40
2025-09: ₹30.30
2025-10: ₹31.05
2025-11: ₹28.75
2025-12: ₹29.00
2026-01: ₹27.70
2026-02: ₹25.85
2026-03: ₹22.85
2026-04: ₹36.40
2026-05: ₹38.30
2026-06: ₹36.95
2026-07: ₹34.05
2026-08: ₹31.50
2026-09: ₹28.35
2026-10: ₹27.25
₹23₹28₹33₹38 Jun '25Dec '25Jun '26Oct '26
2025-06: ₹38.40
2025-07: ₹35.30
2025-08: ₹31.40
2025-09: ₹30.30
2025-10: ₹31.05
2025-11: ₹28.75
2025-12: ₹29.00
2026-01: ₹27.70
2026-02: ₹25.85
2026-03: ₹22.85
2026-04: ₹36.40
2026-05: ₹38.30
2026-06: ₹36.95
2026-07: ₹34.05
2026-08: ₹31.50
2026-09: ₹28.35
2026-10: ₹27.25

Last 90 trading days

₹27₹31₹35₹40 Jun 23Jul 20Aug 13Sep 8Oct 6Oct 30
2026-06-23: ₹35.50
2026-06-25: ₹36.15
2026-06-30: ₹36.95
2026-07-02: ₹35.95
2026-07-06: ₹38.35
2026-07-08: ₹37.90
2026-07-10: ₹38.25
2026-07-14: ₹37.05
2026-07-16: ₹37.05
2026-07-20: ₹35.50
2026-07-22: ₹35.00
2026-07-24: ₹33.70
2026-07-28: ₹32.40
2026-07-30: ₹33.15
2026-08-03: ₹33.65
2026-08-05: ₹31.80
2026-08-07: ₹31.00
2026-08-11: ₹30.10
2026-08-13: ₹30.20
2026-08-17: ₹31.50
2026-08-19: ₹31.60
2026-08-21: ₹31.40
2026-08-25: ₹33.05
2026-08-27: ₹33.35
2026-08-31: ₹31.50
2026-09-02: ₹32.90
2026-09-04: ₹32.85
2026-09-08: ₹31.75
2026-09-10: ₹31.10
2026-09-15: ₹30.65
2026-09-17: ₹30.65
2026-09-21: ₹29.20
2026-09-23: ₹30.00
2026-09-25: ₹29.60
2026-09-29: ₹29.55
2026-10-01: ₹28.90
2026-10-06: ₹29.85
2026-10-08: ₹28.55
2026-10-12: ₹29.40
2026-10-14: ₹29.05
2026-10-16: ₹29.05
2026-10-21: ₹28.05
2026-10-23: ₹27.05
2026-10-27: ₹27.00
2026-10-29: ₹27.70
2026-10-30: ₹27.25
₹27₹31₹35₹40 Jun 23Aug 5Sep 17Oct 30
2026-06-23: ₹35.50
2026-06-25: ₹36.15
2026-06-30: ₹36.95
2026-07-02: ₹35.95
2026-07-06: ₹38.35
2026-07-08: ₹37.90
2026-07-10: ₹38.25
2026-07-14: ₹37.05
2026-07-16: ₹37.05
2026-07-20: ₹35.50
2026-07-22: ₹35.00
2026-07-24: ₹33.70
2026-07-28: ₹32.40
2026-07-30: ₹33.15
2026-08-03: ₹33.65
2026-08-05: ₹31.80
2026-08-07: ₹31.00
2026-08-11: ₹30.10
2026-08-13: ₹30.20
2026-08-17: ₹31.50
2026-08-19: ₹31.60
2026-08-21: ₹31.40
2026-08-25: ₹33.05
2026-08-27: ₹33.35
2026-08-31: ₹31.50
2026-09-02: ₹32.90
2026-09-04: ₹32.85
2026-09-08: ₹31.75
2026-09-10: ₹31.10
2026-09-15: ₹30.65
2026-09-17: ₹30.65
2026-09-21: ₹29.20
2026-09-23: ₹30.00
2026-09-25: ₹29.60
2026-09-29: ₹29.55
2026-10-01: ₹28.90
2026-10-06: ₹29.85
2026-10-08: ₹28.55
2026-10-12: ₹29.40
2026-10-14: ₹29.05
2026-10-16: ₹29.05
2026-10-21: ₹28.05
2026-10-23: ₹27.05
2026-10-27: ₹27.00
2026-10-29: ₹27.70
2026-10-30: ₹27.25

Drawdown from peak

0% -35% -70% Sep '23Apr '25Oct '26 0% -35% -70% Sep '23Apr '25Oct '26
Largest drawdowns

-70.6% (2025-01 peak to 2026-03 low, not yet recovered)

-50.0% (2023-12 peak to 2024-03 low, recovered 2024-08)

-20.2% (2024-10 peak to 2024-11 low, recovered 2025-01)

Most recent volume spikes

2026-09-08: 9.7x the 50-day median, price -1.6% that day

2026-09-01: 5.1x the 50-day median, price -0.3% that day

2026-08-25: 12.4x the 50-day median, price +0.9% that day

Beta is the slope of daily returns against a market-cap-weighted index of the sector's other listed companies, built from today's constituents (so it excludes companies no longer listed).

Where does it rank among Consumer Durables peers?

Each cell is the company's percentile rank among its Consumer Durables peers (non-financial companies) that month.
Darker is better-ranked.
Rows marked ↓ are inverted (lower debt, shorter cash cycle and a lower P/E rank higher).

ROCE
Revenue growth
EPS growth
Debt/equity ↓
Cash cycle ↓
P/E ↓
12M momentum
Nov '21Jul '22Jan '23Jul '23Jan '24Jul '24Jan '25Jul '25Jan '26Oct '26
Lower rank Higher rank

Percentiles use today's listed companies in the sector and need at least 5 peers with a value; grey cells have too few.
ROE is computed from net profit and book value where the source does not report it.

The Consumer Durables sector page Watch it move against Consumer Durables in the Observatory

What else looks like this?

Companies with the most similar financial profile today, regardless of industry.

CompanySectorSimilarityClosest on
TEMBO GLOBAL INDUSTRIES (TEMBO)Producer Manufacturing77%ROCE, volatility
SATHLOKHAR SYNERGY EnC GLO (SSEGL)Industrial Services45%volatility, market cap
CHANDAN HEALTHCARE (CHANDAN)Health Services40%ROCE, market cap
IVALUE INFOSOLUTIONS (IVALUE)Distribution Services38%ROCE, volatility
VIKRAN ENGINEERING (VIKRAN)Industrial Services37%P/E, revenue
SHRINGAR HOUSE OF MANGALSUTRA (SHRINGARMS)Consumer Durables0%ROCE, volatility
STUDDS ACCESSORIES (STUDDS)Consumer Durables0%ROCE, P/E
UTSSAV CZ GOLD JEWELS (UTSSAV)Consumer Durables0%revenue, debt/equity

Similarity is statistical, based on reported metrics; it does not imply similar business quality or future returns.

What happened next to similar setups

+14.8%typical 12-month return vs the marketAbove the base rate
  • We found 50 past situations where a non-financial company looked like CELLECOR GADGETS LIMITED today on valuation, return on capital, debt, growth, price momentum, size and volatility.
  • Over the following 12 months the middle half of them returned −15% to +56% vs the market, against −2% for all non-financial companies in the same months.
  • The analogs' median sat above that base rate (gap +17.0%, 80% range +1.9% to +30.9%), but the matches cluster in only 6 distinct 12-month windows.

Where the 50 outcomes landed

−100%−50%0%+50%+100%
NACLIND · Aug 2023: −55.4% vs market
DHAMPURSUG · Oct 2023: −47.1% vs market
KUANTUM · Feb 2024: −40.5% vs market
ALICON · Jan 2025: −34.5% vs market
GNA · Sep 2023: −34.0% vs market
CAPACITE · Jul 2025: −33.5% vs market
MADRASFERT · Jun 2025: −28.5% vs market
VISHNU · Feb 2023: −27.3% vs market
RAYMOND · Feb 2024: −26.1% vs market
UTTAMSUGAR · May 2025: −24.7% vs market
LUMAXIND · Jan 2024: −18.4% vs market
MANGLMCEM · Oct 2021: −15.6% vs market
KPIL · Feb 2020: −15.5% vs market
KCP · Nov 2021: −11.6% vs market
AGARIND · Oct 2023: −9.9% vs market
NIPPOBATRY · Oct 2021: −5.7% vs market
TOTAL · May 2020: −5.5% vs market
AXISCADES · Jun 2020: −5.4% vs market
INDOAMIN · Oct 2025: −0.8% vs market
MMP · Jun 2025: −0.3% vs market
RITCO · Aug 2025: +1.4% vs market
WABAG · Jan 2022: +1.9% vs market
SANDHAR · Oct 2024: +2.0% vs market
EIDPARRY · Feb 2021: +8.6% vs market
VADILALIND · Jun 2020: +13.7% vs market
20MICRONS · May 2021: +16.0% vs market
HGINFRA · Nov 2023: +21.1% vs market
GOODLUCK · Jul 2024: +27.0% vs market
AWHCL · Apr 2023: +30.4% vs market
JKLAKSHMI · Jan 2022: +31.6% vs market
BCLIND · Oct 2022: +31.7% vs market
TCPLPACK · Jan 2024: +32.9% vs market
RANEHOLDIN · Aug 2023: +35.0% vs market
SSWL · Jan 2023: +41.7% vs market
STARPAPER · Oct 2021: +45.7% vs market
PGIL · Sep 2024: +49.9% vs market
JKIL · Jun 2021: +50.9% vs market
DPABHUSHAN · Nov 2022: +57.9% vs market
HITECH · Jan 2022: +68.3% vs market
NCLIND · Mar 2020: +77.5% vs market
GULFOILLUB · Sep 2023: +79.7% vs market
PDSL · Oct 2022: +82.0% vs market
PRICOLLTD · Aug 2021: +85.4% vs market
THANGAMAYL · Jun 2020: +93.0% vs market
SALASAR · Jan 2022: +96.3% vs market
RAMRAT · Mar 2024: +102.9% vs market
FILATEX · Jun 2020: +104.2% vs market
LUMAXTECH · Aug 2024: +142.0% vs market
HGS · Aug 2020: +153.3% vs market
GRAVITA · Nov 2020: +170.4% vs market
Similar setups +14.8%All companies −2.2%← worse than the marketbetter than the market →

Each dot is one past situation (hover or tap for details) · Solid dots are the closest matches, listed below · Shaded is the middle half of all companies in the same months · 5 beyond the range shown, drawn at the edge

Similar setups' median
+14.8%
All companies' median
−2.2%
Beat the market
60% vs 48%

50 past situations · 50 companies · 35 months · 2020–2025

The closest matches

CompanyWhenP/EROCE12M mom.DrawdownNext 12 months
GRAVITA
Non-Energy Minerals
Nov 2020 11x19% +27%−24% +170%
LUMAXIND
Producer Manufacturing
Jan 2024 22x19% +46%−11% −18%
THANGAMAYL
Consumer Durables
Jun 2020 9x21% −24%−43% +93%
MANGLMCEM
Non-Energy Minerals
Oct 2021 12x17% +115%−22% −16%
SSWL
Producer Manufacturing
Jan 2023 11x— −5%−23% +42%
Show the other 3 matches
CompanyWhenP/EROCE12M mom.DrawdownNext 12 months
TCPLPACK
Commercial Services
Jan 2024 18x21% +61%−9% +33%
PDSL
Consumer Non-Durables
Oct 2022 16x24% +10%−24% +82%
DPABHUSHAN
Retail Trade
Nov 2022 17x24% +12%−30% +58%
How reliable is this?

Matched on P/E, P/S, ROCE, debt/equity, interest cover, revenue growth, 12-month momentum, drawdown from 12-month high, size and volatility. Closest on: interest cover, drawdown from 12-month high and revenue growth. Not used (unavailable for this company): operating margin. One match per company and at most 7 from any one month.

Independent periods: the matches fall in 6 distinct 12-month windows. Matches from nearby months share the same market conditions, so fewer windows means less evidence.

How this is built

This is history, not a forecast. These are past situations where other companies had broadly similar reported numbers and price trends. What happened to them does not tell you what will happen to CELLECOR GADGETS LIMITED. The comparison covers only 2020–2025, a single market period, and only companies still listed today. Companies that were delisted or went bankrupt are missing, which makes past outcomes look better than they were. Returns exclude dividends and are measured against an ApnaFunda-built index, not an official benchmark. Fundamentals are matched on a 60-day assumed reporting lag, not actual announcement dates. Its historical skill has not yet been measured. Past patterns may not repeat.

Methodology

How historical analogs are built

Data as of 2026-10-30. Outcome pool: Jan 2020 to Oct 2025.

For every company we look at the situation it is in today (valuation, return on capital, margins, debt, growth, 12-month price momentum, drawdown, size and volatility) and find past company-months that looked most like it. We then show what happened to those past situations over the following 12 months, measured against the ApnaFunda All index and against the base rate. It describes history. It does not predict anything.

What is compared

FeatureWeightNon-financialFinancial
P/E1yesyes
P/S1yes—
P/B1—yes
ROCE1yes—
operating margin1yes—
ROE1—yes
debt/equity0.75yes—
interest cover0.5yes—
revenue growth0.75yesyes
12-month momentum1yesyes
drawdown from 12-month high0.75yesyes
size0.75yesyes
volatility0.5yesyes

Weights were set by judgement before any outcome was looked at and are never tuned on results. Loss-making companies (negative P/E or net profit) are only matched with other loss-making companies. Banks, NBFCs and insurers are compared only with each other and use a different feature set. Every feature is converted, month by month, to its rank among companies in the same pool in that month, so a P/E of 30 in a hot market and a P/E of 22 in a cold one can match if both were equally expensive for their time. Only that month's data is used.

How closeness and the sample are defined

Distance is the weighted root-mean-square gap between the standardised features both companies have. A match needs at least 70% of the query's feature weight, a distance of at most 0.9, and 30 matches at minimum to be shown. We keep up to 50 matches with these exclusions: never the company itself, one match per company (its closest month), and at most 7 from any one calendar month so a single market episode cannot dominate.

Base rate

The base rate is the distribution of 12-month returns, relative to the market, of every eligible company-month in the same pool, with each month weighted to match the months the analogs came from. It answers: how did a random company do in these same months? Because matches from nearby months share the same market conditions, we also report the number of distinct 12-month windows behind a result, and a bootstrap that resamples months decides whether the analog median differs from the base rate at all. "Not meaningfully different" is the usual outcome and the page copy is written for it.

Limits you should know

  • One market period. The outcome pool covers 2020–2025 only (70 months), including the 2020 crash and the 2020–21 rally.
  • Survivorship. Only companies listed today are included. Delisted and bankrupt companies are missing, which flatters past outcomes, particularly for distressed-looking setups.
  • Price return only. Dividends are excluded, and the benchmark is an ApnaFunda market-cap-weighted index of the same listed companies, not an official index.
  • Reporting lag. Fundamentals are matched on an assumed 60-day lag after the quarter end, not on real announcement dates.
  • Pools: non-financial: 97,430 company-months from 2000 companies; financial: 5,632 company-months from 106 companies. 2240 companies currently have a result; the rest are suppressed because too few comparable situations exist.

Does it work? A walk-forward check

The walk-forward check has not been run for this build, so skill is shown as not yet measured.

Disclaimer

This is history, not a forecast. These are past situations where other companies had broadly similar reported numbers and price trends. What happened to them does not tell you what will happen to any company shown. The comparison covers only 2020–2025, a single market period, and only companies still listed today. Companies that were delisted or went bankrupt are missing, which makes past outcomes look better than they were. Returns exclude dividends and are measured against an ApnaFunda-built index, not an official benchmark. Fundamentals are matched on a 60-day assumed reporting lag, not actual announcement dates. Its historical skill has not yet been measured. Past patterns may not repeat.
Monthly history (17 months)
MonthP/ERevenue (TTM)ROEROCEDebt / Equity
2026-1015.2x₹1292 cr20.7%23.0%0.7x
2026-0915.8x₹1292 cr20.7%23.0%0.7x
2026-0817.6x₹1292 cr20.7%23.0%0.7x
2026-0719.0x₹1292 cr20.7%23.0%0.7x
2026-0620.6x₹1292 cr20.7%23.0%0.7x
2026-0527.0x₹1026 cr21.1%—0.8x
2026-0425.6x₹1026 cr21.1%—0.8x
2026-0316.1x₹1026 cr21.1%—0.8x
2026-0218.2x₹1026 cr21.1%—0.8x
2026-0119.5x₹1026 cr21.1%—0.8x
2025-1220.4x₹1026 cr21.1%—0.8x
2025-1120.2x₹1026 cr21.1%—0.8x
2025-1021.9x₹1026 cr21.1%—0.8x
2025-0921.3x₹1026 cr21.1%—0.8x
2025-0822.1x₹1026 cr21.1%—0.8x
2025-0724.9x₹1026 cr21.1%—0.8x
2025-0627.0x₹1026 cr21.1%—0.8x

Methodology and data notes

Methodology

Methodology and data notes

All figures come from public exchange prices and screener.in financial statements. Quarterly and annual results are shown from 60 days after the period end, so a month never uses a result before it would plausibly have been published. Statements are the latest versions, which may include later restatements.

Sector medians, percentiles and indices use today's listed companies in the sector (survivorship bias). Prices are adjusted for splits and bonus issues; around a corporate action the fundamentals may lag the price by up to a month, and affected sections are hidden.

The return decomposition uses price = P/E × net profit ÷ share count. The reverse DCF uses a fixed 12% cost of equity, a 10-year horizon and a 15x terminal P/E, and is an illustration only. Events, flags and twins follow fixed rules and thresholds described next to each section.

Feedback