Nashik-based manufacturer/exporter of condoms, lubricants and IVD kits to 125+ countries; scaling FMCG.
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 | 27 | 27 | 134 |
| Reserves | 90 | 118 | 129 | 154 | 288 | 315 | 354 | 316 |
| Borrowings | 31 | 0 | 9 | 6 | 12 | 19 | 27 | 56 |
| Other Liabilities | 30 | 22 | 23 | 16 | 7 | 11 | 34 | 46 |
| Total Liabilities | 165 | 152 | 174 | 189 | 320 | 372 | 442 | 553 |
| AssetsFixed Assets | 26 | 29 | 31 | 36 | 58 | 67 | 67 | 67 |
| CWIP | 3 | 1 | 6 | 0 | 0 | 6 | 9 | 25 |
| Investments | 21 | 48 | 54 | 69 | 147 | 103 | 14 | 75 |
| Other Assets | 114 | 74 | 84 | 83 | 114 | 196 | 353 | 386 |
| Total Assets | 165 | 152 | 174 | 189 | 320 | 372 | 442 | 553 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 18 | 19 | 42 | 10 | 33 | 8 | -11 | 46 |
| Cash from Investing | -14 | -37 | -9 | -13 | -22 | -80 | 45 | 28 |
| Cash from Financing | -5 | 16 | -33 | 3 | -11 | 99 | -1 | 35 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 12 | 8 | 38 | 2 | 30 | -17 | -31 | 21 |
| 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 (217.2×) and current (266.8×) 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 50% growth and a 217× exit, ₹213 only delivers your return if you pay ₹672. The price is currently baking in 22% growth.
EPS grows 50%/yr for 5 years, then fades to 6% over 2, exits at 217×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 50.0% | 1.20 |
| FY28 | 50.0% | 1.80 |
| FY29 | 50.0% | 2.70 |
| FY30 | 50.0% | 4.05 |
| FY31 | 50.0% | 6.08 |
| FY32 | 28.0% ·fade | 7.78 |
| FY33 | 6.0% ·fade | 8.24 |
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.