India's largest shrimp feed producer, with an integrated shrimp hatchery-feed-processing-export value chain.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 1.4k | 1.7k | 1.9k | 2.1k | 2.4k | 2.8k | 3.0k | 3.3k |
| Borrowings | 2 | 4 | 4 | 3 | 17 | 15 | 15 | 13 |
| Other Liabilities | 475 | 517 | 617 | 636 | 716 | 867 | 1.2k | 961 |
| Total Liabilities | 1.9k | 2.3k | 2.5k | 2.7k | 3.1k | 3.7k | 4.2k | 4.3k |
| AssetsFixed Assets | 271 | 292 | 273 | 398 | 497 | 564 | 591 | 592 |
| CWIP | 26 | 6 | 40 | 34 | 9 | 30 | 14 | 21 |
| Investments | 680 | 1.2k | 931 | 1.0k | 746 | 873 | 2.1k | 1.3k |
| Other Assets | 903 | 749 | 1.3k | 1.3k | 1.8k | 2.2k | 1.5k | 2.4k |
| Total Assets | 1.9k | 2.3k | 2.5k | 2.7k | 3.1k | 3.7k | 4.2k | 4.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 184 | 178 | 383 | -212 | 451 | 260 | 584 | 505 |
| Cash from Investing | -27 | -79 | -366 | 299 | -418 | -218 | -485 | -385 |
| Cash from Financing | -106 | -141 | 15 | -68 | -65 | -63 | -86 | -104 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 160 | 144 | 340 | -267 | 292 | 129 | 437 | 427 |
| 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 (17.9×) and current (23.0×) 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 28.2% growth and a 18× exit, ₹1025 only delivers your return if you pay ₹1,294. The price is currently baking in 23% growth.
EPS grows 28.2%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 28.2% | 57.02 |
| FY28 | 28.2% | 73.10 |
| FY29 | 28.2% | 93.72 |
| FY30 | 28.2% | 120.15 |
| FY31 | 28.2% | 154.03 |
| FY32 | 17.1% ·fade | 180.37 |
| FY33 | 6.0% ·fade | 191.19 |
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.