Tamil Nadu sugar producer with integrated co-generation power, distillery and granite operations.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 1.3k | 1.3k | 1.4k | 1.5k | 1.7k | 1.8k | 1.8k | 1.9k |
| Borrowings | 996 | 872 | 961 | 581 | 486 | 150 | 19 | 9 |
| Other Liabilities | 164 | 163 | 184 | 226 | 260 | 297 | 340 | 235 |
| Total Liabilities | 2.4k | 2.4k | 2.6k | 2.4k | 2.4k | 2.2k | 2.2k | 2.2k |
| AssetsFixed Assets | 1.0k | 954 | 1.0k | 1.1k | 1.1k | 1.2k | 1.2k | 1.1k |
| CWIP | 90 | 145 | 61 | 22 | 112 | 11 | 16 | 106 |
| Investments | 1 | 1 | 1 | 2 | 3 | 4 | 100 | 263 |
| Other Assets | 1.3k | 1.3k | 1.5k | 1.3k | 1.2k | 1.0k | 902 | 643 |
| Total Assets | 2.4k | 2.4k | 2.6k | 2.4k | 2.4k | 2.2k | 2.2k | 2.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -192 | -57 | 236 | 33 | 502 | 274 | 430 | 514 |
| Cash from Investing | -27 | -106 | -61 | -75 | -57 | -130 | -65 | -342 |
| Cash from Financing | 219 | 167 | -179 | 42 | -443 | -144 | -369 | -161 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -222 | -164 | 173 | -45 | 438 | 135 | 355 | 405 |
| 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 (35.6×) and current (38.2×) 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 1.8% growth and a 36× exit, ₹3601 only delivers your return if you pay ₹1,536. The price is currently baking in 19% growth.
EPS grows 1.8%/yr for 5 years, then fades to 6% over 2, exits at 36×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 1.8% | 95.96 |
| FY28 | 1.8% | 97.68 |
| FY29 | 1.8% | 99.44 |
| FY30 | 1.8% | 101.23 |
| FY31 | 1.8% | 103.05 |
| FY32 | 3.9% ·fade | 107.07 |
| FY33 | 6.0% ·fade | 113.50 |
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.