Nilgiris tea plantation company growing and manufacturing tea at its Katary and Sutton estates near Coonoor.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Reserves | 167 | 189 | 218 | 245 | 276 | 299 | 310 | 327 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 6 | 8 | 11 | 8 | 8 | 9 | 11 | 11 |
| Total Liabilities | 174 | 198 | 230 | 254 | 285 | 309 | 322 | 338 |
| AssetsFixed Assets | 8 | 6 | 3 | 4 | 6 | 8 | 8 | 8 |
| CWIP | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 |
| Investments | 150 | 184 | 213 | 241 | 272 | 291 | 301 | 316 |
| Other Assets | 14 | 8 | 12 | 9 | 8 | 10 | 12 | 13 |
| Total Assets | 174 | 198 | 230 | 254 | 285 | 309 | 322 | 338 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | -3 | 5 | -4 | -2 | -4 | -4 | -4 |
| Cash from Investing | -1 | 8 | -5 | 7 | 4 | 6 | 7 | 6 |
| Cash from Financing | -2 | -2 | -2 | -3 | -1 | -2 | -3 | -2 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | -2 | 4 | -5 | -3 | 11 | -8 | -7 |
| 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 (8.2×) and current (6.6×) 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 1.2% growth and a 7× exit, ₹3100 only delivers your return if you pay ₹1,436. The price is currently baking in 16% growth.
EPS grows 1.2%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 1.2% | 473.70 |
| FY28 | 1.2% | 479.38 |
| FY29 | 1.2% | 485.13 |
| FY30 | 1.2% | 490.96 |
| FY31 | 1.2% | 496.85 |
| FY32 | 3.6% ·fade | 514.73 |
| FY33 | 6.0% ·fade | 545.62 |
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.