Manufactures & exports frozen, ready-to-eat/cook Indian ethnic foods to 60+ countries under 5 brands.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 20 | 20 | 21 | 22 | 22 | 22 | 22 | 22 |
| Reserves | 184 | 253 | 322 | 397 | 419 | 470 | 507 | 550 |
| Borrowings | 23 | 1 | 70 | 55 | 56 | 59 | 12 | 55 |
| Other Liabilities | 37 | 50 | 55 | 46 | 53 | 66 | 135 | 114 |
| Total Liabilities | 265 | 324 | 468 | 520 | 550 | 618 | 677 | 741 |
| AssetsFixed Assets | 77 | 77 | 160 | 175 | 182 | 186 | 192 | 258 |
| CWIP | 2 | 0 | 0 | 7 | 5 | 19 | 60 | 27 |
| Investments | 18 | 17 | 39 | 80 | 77 | 61 | 12 | 15 |
| Other Assets | 167 | 229 | 268 | 259 | 285 | 353 | 412 | 442 |
| Total Assets | 265 | 324 | 468 | 520 | 550 | 618 | 677 | 741 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 20 | 31 | 36 | 34 | 51 | 70 | 37 | 58 |
| Cash from Investing | -1 | -39 | -9 | -53 | -60 | 13 | -39 | -5 |
| Cash from Financing | -32 | 14 | -7 | 33 | -5 | -63 | -21 | -24 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 15 | 21 | 32 | 0 | 24 | 55 | -4 | -25 |
| 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 (33.4×) and current (37.5×) 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% growth and a 33× exit, ₹307 only delivers your return if you pay ₹251. The price is currently baking in 20% growth.
EPS grows 16%/yr for 5 years, then fades to 6% over 2, exits at 33×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 16.0% | 9.50 |
| FY28 | 16.0% | 11.02 |
| FY29 | 16.0% | 12.78 |
| FY30 | 16.0% | 14.83 |
| FY31 | 16.0% | 17.20 |
| FY32 | 11.0% ·fade | 19.09 |
| FY33 | 6.0% ·fade | 20.24 |
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.