India's largest independent malt-spirits maker: Indri single malt, Camikara rum, plus sugar and ethanol.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 95 | 95 | 95 | 95 | 94 | 94 | 98 | 99 |
| Reserves | 75 | 91 | 112 | 137 | 245 | 586 | 706 | 802 |
| Borrowings | 126 | 125 | 135 | 154 | 172 | 308 | 324 | 531 |
| Other Liabilities | 166 | 198 | 187 | 207 | 228 | 156 | 162 | 208 |
| Total Liabilities | 461 | 509 | 529 | 593 | 739 | 1.1k | 1.3k | 1.6k |
| AssetsFixed Assets | 141 | 135 | 144 | 195 | 218 | 282 | 330 | 580 |
| CWIP | 46 | 46 | 52 | 32 | 42 | 201 | 242 | 73 |
| Investments | 69 | 62 | 59 | 61 | 61 | 60 | 61 | 70 |
| Other Assets | 205 | 265 | 273 | 305 | 419 | 601 | 659 | 916 |
| Total Assets | 461 | 509 | 529 | 593 | 739 | 1.1k | 1.3k | 1.6k |
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 (50.1×) and current (42.4×) 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 80.4% growth and a 42× exit, ₹581 only delivers your return if you pay ₹6,283. The price is currently baking in 18% growth.
EPS grows 80.4%/yr for 5 years, then fades to 6% over 2, exits at 42×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 80.4% | 24.75 |
| FY28 | 80.4% | 44.65 |
| FY29 | 80.4% | 80.55 |
| FY30 | 80.4% | 145.31 |
| FY31 | 80.4% | 262.14 |
| FY32 | 43.2% ·fade | 375.39 |
| FY33 | 6.0% ·fade | 397.91 |
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.