Kolkata/Asansol-based FMCG maker of low-priced rural snacks, namkeen, noodles and confectionery across Eastern & North-Eastern India
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 16 | 18 | 22 | 22 | 22 |
| Reserves | 43 | 97 | 278 | 293 | 308 |
| Borrowings | 24 | 63 | 115 | 113 | 229 |
| Other Liabilities | 28 | 58 | 55 | 60 | 70 |
| Total Liabilities | 112 | 236 | 470 | 488 | 629 |
| AssetsFixed Assets | 24 | 77 | 220 | 225 | 271 |
| CWIP | 11 | 22 | 13 | 32 | 57 |
| Investments | 0 | 0 | 4 | 16 | 27 |
| Other Assets | 77 | 137 | 233 | 215 | 274 |
| Total Assets | 112 | 236 | 470 | 488 | 629 |
| Line item | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| ActivitiesCash from Operating | -25 | -10 | -16 | -21 |
| Cash from Investing | -26 | -72 | -38 | -101 |
| Cash from Financing | 52 | 83 | 80 | 107 |
| SummaryCapital Expenditure | — | — | — | — |
| Free Cash Flow | -51 | -72 | -33 | -113 |
| 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 (14.1×) and current (5.5×) 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 10% growth and a 5× exit, ₹132 only delivers your return if you pay ₹83. The price is currently baking in 20% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 26.44 |
| FY28 | 10.0% | 29.09 |
| FY29 | 10.0% | 32.00 |
| FY30 | 10.0% | 35.20 |
| FY31 | 10.0% | 38.72 |
| FY32 | 8.0% ·fade | 41.81 |
| FY33 | 6.0% ·fade | 44.32 |
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.