Noida-based manufacturer of male & female latex/non-latex condoms and sexual-wellness products under the COBRA brand.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY25 | FY26 | FY26 |
|---|---|---|---|
| LiabilitiesEquity Capital | 13 | 18 | 18 |
| Reserves | 25 | 91 | 111 |
| Borrowings | 27 | 47 | 34 |
| Other Liabilities | 13 | 21 | 22 |
| Total Liabilities | 78 | 176 | 185 |
| AssetsFixed Assets | 14 | 13 | 84 |
| CWIP | 6 | 15 | 0 |
| Investments | 3 | 3 | 0 |
| Other Assets | 55 | 145 | 101 |
| Total Assets | 78 | 176 | 185 |
| Line item | FY25 | FY26 |
|---|---|---|
| ActivitiesCash from Operating | -10 | 11 |
| Cash from Investing | -23 | -63 |
| Cash from Financing | 33 | 61 |
| SummaryCapital Expenditure | — | — |
| Free Cash Flow | -30 | -52 |
| 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 (22.3×) and current (40.4×) 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 22× exit, ₹1193 only delivers your return if you pay ₹450. The price is currently baking in 31% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 32.49 |
| FY28 | 10.0% | 35.74 |
| FY29 | 10.0% | 39.32 |
| FY30 | 10.0% | 43.25 |
| FY31 | 10.0% | 47.57 |
| FY32 | 8.0% ·fade | 51.38 |
| FY33 | 6.0% ·fade | 54.46 |
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.