Amritsar-based Basmati rice miller/exporter, selling Maharani brand and private labels to 95+ countries.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 263 | 339 | 399 | 598 | 704 | 723 | 750 | 828 |
| Borrowings | 68 | 96 | 118 | 121 | 175 | 123 | 67 | 83 |
| Other Liabilities | 83 | 74 | 94 | 89 | 105 | 111 | 145 | 119 |
| Total Liabilities | 424 | 519 | 621 | 818 | 994 | 968 | 972 | 1.0k |
| AssetsFixed Assets | 37 | 48 | 52 | 133 | 143 | 156 | 164 | 167 |
| CWIP | 10 | 5 | 6 | 9 | 5 | 6 | 2 | 0 |
| Investments | 1 | 0 | 0 | 0 | 0 | 0 | 74 | 0 |
| Other Assets | 376 | 466 | 562 | 676 | 846 | 806 | 733 | 872 |
| Total Assets | 424 | 519 | 621 | 818 | 994 | 968 | 972 | 1.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -22 | 51 | 37 | -58 | 7 | -38 | 73 | 51 |
| Cash from Investing | -5 | -19 | -8 | -7 | -4 | -6 | -11 | -2 |
| Cash from Financing | 26 | -33 | 22 | 15 | -4 | 45 | -62 | -49 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -27 | 30 | 26 | -69 | -2 | -52 | 55 | 41 |
| 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 (10.2×) and current (12.8×) 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 0.9% growth and a 10× exit, ₹295 only delivers your return if you pay ₹100. The price is currently baking in 23% growth.
EPS grows 0.9%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 0.9% | 23.30 |
| FY28 | 0.9% | 23.51 |
| FY29 | 0.9% | 23.72 |
| FY30 | 0.9% | 23.93 |
| FY31 | 0.9% | 24.15 |
| FY32 | 3.5% ·fade | 24.98 |
| FY33 | 6.0% ·fade | 26.48 |
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.