Punjab-based PURE VEG. compounded cattle-feed and feed-supplement manufacturer supplying dairies, cooperatives and farmers across India.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 8 | 10 | 10 | 18 | 18 | 34 | 34 | 34 |
| Reserves | 7 | 6 | 6 | 24 | 25 | 54 | 55 | 57 |
| Borrowings | 5 | 7 | 5 | 5 | 2 | 2 | 9 | 18 |
| Other Liabilities | 2 | 6 | 7 | 12 | 3 | 5 | 5 | 11 |
| Total Liabilities | 23 | 28 | 29 | 59 | 48 | 95 | 104 | 120 |
| AssetsFixed Assets | 2 | 5 | 6 | 6 | 10 | 11 | 11 | 26 |
| CWIP | 0 | 0 | 0 | 0 | 1 | 0 | 11 | 0 |
| Investments | 3 | 1 | 1 | 4 | 2 | 3 | 3 | 2 |
| Other Assets | 18 | 22 | 22 | 48 | 34 | 80 | 78 | 92 |
| Total Assets | 23 | 28 | 29 | 59 | 48 | 95 | 104 | 120 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -5 | -4 | 1 | 4 | -6 | 23 | -18 | -6 |
| Cash from Investing | 1 | 0 | -3 | -2 | -16 | 8 | -17 | -16 |
| Cash from Financing | -1 | 3 | 2 | -2 | 22 | -4 | 25 | 15 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -5 | -6 | -2 | 2 | -8 | 17 | -19 | -23 |
| 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 (48.6×) and current (20.5×) 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 93.9% growth and a 20× exit, ₹4 only delivers your return if you pay ₹66. The price is currently baking in 18% growth.
EPS grows 93.9%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 93.9% | 0.39 |
| FY28 | 93.9% | 0.75 |
| FY29 | 93.9% | 1.46 |
| FY30 | 93.9% | 2.83 |
| FY31 | 93.9% | 5.48 |
| FY32 | 50.0% ·fade | 8.22 |
| FY33 | 6.0% ·fade | 8.71 |
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.