Small, BSE-listed manufacturing company based in Tanuku, Andhra Pradesh, run by a compact production and technical team; the available filings do not name its specific product line.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 |
| Reserves | 2 | 2 | 3 | 3 | 4 | 6 | 7 | 8 |
| Borrowings | 6 | 10 | 9 | 3 | 1 | 0 | 0 | 0 |
| Other Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 23 | 28 | 27 | 21 | 20 | 21 | 23 | 24 |
| AssetsFixed Assets | 0 | 0 | 0 | 1 | 1 | 3 | 3 | 3 |
| CWIP | 0 | 0 | 1 | 2 | 2 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 23 | 27 | 26 | 19 | 17 | 18 | 20 | 21 |
| Total Assets | 23 | 28 | 27 | 21 | 20 | 21 | 23 | 24 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -1 | 2 | -3 | 5 | 8 | 4 | 8 | 7 |
| Cash from Investing | -0 | -0 | -0 | -1 | -1 | -1 | -0 | 1 |
| Cash from Financing | 2 | -2 | 3 | -3 | -8 | -4 | -2 | -1 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -1 | 1 | -3 | 4 | 7 | 3 | 7 | 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 (96.6×) and current (115.0×) 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 16.6% growth and a 97× exit, ₹185 only delivers your return if you pay ₹149. The price is currently baking in 21% growth.
EPS grows 16.6%/yr for 5 years, then fades to 6% over 2, exits at 97×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 16.6% | 1.88 |
| FY28 | 16.6% | 2.19 |
| FY29 | 16.6% | 2.55 |
| FY30 | 16.6% | 2.98 |
| FY31 | 16.6% | 3.47 |
| FY32 | 11.3% ·fade | 3.86 |
| FY33 | 6.0% ·fade | 4.09 |
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.