Indian FMCG maker of Almond Drops Hair Oil, Coconut Oil, NoMarks and Banjara's personal-care brands.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 15 | 15 | 14 | 14 | 14 | 13 | 13 |
| Reserves | 638 | 742 | 795 | 775 | 816 | 734 | 632 | 742 |
| Borrowings | 20 | 5 | 0 | 9 | 9 | 4 | 18 | 16 |
| Other Liabilities | 141 | 132 | 122 | 125 | 144 | 149 | 182 | 174 |
| Total Liabilities | 815 | 894 | 931 | 924 | 984 | 901 | 845 | 945 |
| AssetsFixed Assets | 151 | 149 | 152 | 160 | 158 | 154 | 298 | 298 |
| CWIP | 27 | 25 | 28 | 28 | 28 | 28 | 28 | 27 |
| Investments | 446 | 585 | 612 | 575 | 586 | 401 | 230 | 367 |
| Other Assets | 191 | 135 | 140 | 161 | 212 | 318 | 288 | 253 |
| Total Assets | 815 | 894 | 931 | 924 | 984 | 901 | 845 | 945 |
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 (21.5×) and current (36.6×) 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 11% growth and a 21× exit, ₹625 only delivers your return if you pay ₹261. The price is currently baking in 30% growth.
EPS grows 11%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 11.0% | 18.96 |
| FY28 | 11.0% | 21.04 |
| FY29 | 11.0% | 23.36 |
| FY30 | 11.0% | 25.93 |
| FY31 | 11.0% | 28.78 |
| FY32 | 8.5% ·fade | 31.23 |
| FY33 | 6.0% ·fade | 33.10 |
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.