Ahmedabad-based agri post-harvest company that procures, grades, cold-stores and distributes fresh fruits & vegetables (onions, mangoes, pomegranates, bananas, grapes, apples, oranges, potatoes) PAN-India and via exports, plus a 3PL warehou
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 4 | 12 | 13 | 14 | 14 | 14 | 14 |
| Reserves | 9 | 14 | 10 | 17 | 48 | 56 | 66 | 75 |
| Borrowings | 4 | 3 | 4 | 4 | 0 | 4 | 0 | 7 |
| Other Liabilities | 7 | 3 | 3 | 3 | 7 | 7 | 7 | 11 |
| Total Liabilities | 23 | 24 | 29 | 38 | 69 | 81 | 87 | 107 |
| AssetsFixed Assets | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 3 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 7 | 1 | 1 | 5 |
| Other Assets | 22 | 23 | 28 | 36 | 60 | 79 | 84 | 99 |
| Total Assets | 23 | 24 | 29 | 38 | 69 | 81 | 87 | 107 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | -2 | -1 | -1 | -1 | -12 | -10 | -1 |
| Cash from Investing | 0 | 0 | 0 | 0 | 0 | -7 | 7 | -5 |
| Cash from Financing | -1 | 2 | 2 | 2 | 3 | 20 | 3 | 9 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | -2 | -1 | -1 | -1 | -12 | -11 | -3 |
| 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 (26.8×) and current (25.6×) 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 36% growth and a 26× exit, ₹222 only delivers your return if you pay ₹506. The price is currently baking in 17% growth.
EPS grows 36%/yr for 5 years, then fades to 6% over 2, exits at 26×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 36.0% | 11.80 |
| FY28 | 36.0% | 16.05 |
| FY29 | 36.0% | 21.83 |
| FY30 | 36.0% | 29.69 |
| FY31 | 36.0% | 40.38 |
| FY32 | 21.0% ·fade | 48.87 |
| FY33 | 6.0% ·fade | 51.80 |
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.