Bikaner-based maker of bhujia, namkeen, packaged sweets and papad, sold across India and 40+ export markets.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 24 | 24 | 25 | 25 | 25 | 25 | 25 | 25 |
| Reserves | 504 | 580 | 798 | 934 | 1.2k | 1.4k | 1.5k | 1.6k |
| Borrowings | 54 | 83 | 141 | 138 | 139 | 177 | 310 | 217 |
| Other Liabilities | 93 | 115 | 118 | 143 | 138 | 154 | 383 | 159 |
| Total Liabilities | 675 | 803 | 1.1k | 1.2k | 1.5k | 1.8k | 2.2k | 2.0k |
| AssetsFixed Assets | 406 | 406 | 480 | 607 | 753 | 756 | 988 | 751 |
| CWIP | 3 | 33 | 48 | 70 | 12 | 94 | 131 | 147 |
| Investments | 36 | 87 | 146 | 41 | 60 | 180 | 52 | 238 |
| Other Assets | 230 | 277 | 407 | 523 | 677 | 723 | 1.0k | 914 |
| Total Assets | 675 | 803 | 1.1k | 1.2k | 1.5k | 1.8k | 2.2k | 2.0k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 51 | 121 | 60 | 177 | 243 | 214 | 294 |
| Cash from Investing | -54 | -129 | -220 | -131 | -207 | -192 | -311 |
| Cash from Financing | -26 | 2 | 157 | -2 | -45 | -8 | 8 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 12 | 51 | -33 | 89 | 120 | 104 | 158 |
| 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 (70.0×) and current (61.5×) 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 26.3% growth and a 61× exit, ₹660 only delivers your return if you pay ₹975. The price is currently baking in 18% growth.
EPS grows 26.3%/yr for 5 years, then fades to 6% over 2, exits at 61×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 26.3% | 13.56 |
| FY28 | 26.3% | 17.13 |
| FY29 | 26.3% | 21.64 |
| FY30 | 26.3% | 27.33 |
| FY31 | 26.3% | 34.52 |
| FY32 | 16.2% ·fade | 40.09 |
| FY33 | 6.0% ·fade | 42.50 |
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.