Kochi-based integrated aquaculture company that farms, processes and exports shrimp, alongside branded retail seafood and land-monetisation businesses.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 24 | 24 | 24 | 24 | 25 | 25 | 25 | 25 |
| Reserves | 2 | 4 | 7 | 12 | 33 | 46 | 55 | 62 |
| Borrowings | 16 | 23 | 23 | 29 | 37 | 60 | 69 | 78 |
| Other Liabilities | 4 | 4 | 4 | 6 | 6 | 10 | 16 | 14 |
| Total Liabilities | 46 | 54 | 57 | 71 | 101 | 141 | 164 | 180 |
| AssetsFixed Assets | 2 | 22 | 21 | 21 | 21 | 26 | 26 | 25 |
| CWIP | 0 | 0 | 0 | 0 | 1 | 7 | 0 | 6 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 44 | 33 | 36 | 50 | 79 | 108 | 139 | 148 |
| Total Assets | 46 | 54 | 57 | 71 | 101 | 141 | 164 | 180 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 2 | 2 | 15 | 5 | -2 | -4 | -4 | 8 |
| Cash from Investing | 0 | -1 | -20 | -3 | -3 | -13 | -16 | -5 |
| Cash from Financing | -1 | -2 | 6 | -2 | 5 | 19 | 18 | 10 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 2 | 2 | 15 | 5 | -2 | -5 | -16 | 8 |
| 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 (37.3×) and current (19.6×) 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 39.8% growth and a 20× exit, ₹127 only delivers your return if you pay ₹339. The price is currently baking in 17% growth.
EPS grows 39.8%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 39.8% | 9.07 |
| FY28 | 39.8% | 12.68 |
| FY29 | 39.8% | 17.73 |
| FY30 | 39.8% | 24.79 |
| FY31 | 39.8% | 34.66 |
| FY32 | 22.9% ·fade | 42.59 |
| FY33 | 6.0% ·fade | 45.15 |
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.