One of India's top 3 basmati rice exporters under the Aeroplane brand, diversifying into FMCG staples.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 5 | 82 | 104 |
| Reserves | 250 | 266 | 275 | 306 | 297 | 821 |
| Borrowings | 710 | 668 | 668 | 778 | 784 | 758 |
| Other Liabilities | 84 | 147 | 141 | 194 | 386 | 439 |
| Total Liabilities | 1.1k | 1.1k | 1.1k | 1.3k | 1.5k | 2.1k |
| AssetsFixed Assets | 119 | 110 | 105 | 101 | 95 | 90 |
| CWIP | 2 | 2 | 2 | 2 | 2 | 2 |
| Investments | 0 | 0 | 1 | 2 | 1 | 1 |
| Other Assets | 929 | 975 | 982 | 1.2k | 1.5k | 2.0k |
| Total Assets | 1.1k | 1.1k | 1.1k | 1.3k | 1.5k | 2.1k |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 5 | 77 | 74 | -5 | 95 | -166 |
| Cash from Investing | 1 | 1 | -2 | -3 | 0 | 0 |
| Cash from Financing | -5 | -74 | -70 | 9 | -93 | 403 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 4 | 78 | 72 | -8 | 93 | -168 |
| 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 from PE 11.4×. The PE you consider appropriate.
The annualized return you aim to achieve. We solve for the price that delivers it, then compare to today's price.
At 10% growth and a 11× exit, ₹131 only delivers your return if you pay ₹88. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 11×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 12.67 |
| FY28 | 10.0% | 13.94 |
| FY29 | 10.0% | 15.33 |
| FY30 | 10.0% | 16.87 |
| FY31 | 10.0% | 18.55 |
| FY32 | 8.0% ·fade | 20.04 |
| FY33 | 6.0% ·fade | 21.24 |
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.