Kerala-based diversified operator running Monsooned Malabar coffee curing/export, multi-port bulk cargo & freight-forwarding logistics, natural rubber plantations, and coir/natural-fibre mattresses and mats manufacturing.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| Reserves | 127 | 134 | 146 | 169 | 175 | 185 | 179 | 193 |
| Borrowings | 46 | 34 | 24 | 17 | 23 | 69 | 82 | 79 |
| Other Liabilities | 55 | 58 | 62 | 52 | 44 | 50 | 47 | 53 |
| Total Liabilities | 237 | 233 | 240 | 246 | 251 | 312 | 315 | 333 |
| AssetsFixed Assets | 75 | 72 | 82 | 81 | 87 | 84 | 87 | 89 |
| CWIP | 0 | 2 | 1 | 1 | 1 | 3 | 2 | 2 |
| Investments | 1 | 1 | 2 | 2 | 1 | 1 | 1 | 1 |
| Other Assets | 161 | 158 | 155 | 161 | 162 | 224 | 226 | 241 |
| Total Assets | 237 | 233 | 240 | 246 | 251 | 312 | 315 | 333 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 17 | 31 | 20 | 16 | 35 | 4 | -35 | -22 |
| Cash from Investing | -3 | 0 | -1 | 3 | 9 | -7 | -23 | 20 |
| Cash from Financing | -13 | -31 | -18 | -17 | -13 | -1 | 37 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 13 | 30 | 15 | 15 | 42 | -5 | -39 | -20 |
| 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 (20.1×) and current (23.9×) 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 -14.3% growth and a 20× exit, ₹249 only delivers your return if you pay ₹37. The price is currently baking in 21% growth.
EPS grows -14.3%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -14.3% | 8.93 |
| FY28 | -14.3% | 7.65 |
| FY29 | -14.3% | 6.56 |
| FY30 | -14.3% | 5.62 |
| FY31 | -14.3% | 4.82 |
| FY32 | -4.2% ·fade | 4.62 |
| FY33 | 6.0% ·fade | 4.89 |
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.