Integrated dairy company processing and selling milk & value-added products across India, Uganda and Kenya.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 56 | 58 | 59 | 59 | 59 | 60 | 60 | 60 |
| Reserves | 341 | 546 | 728 | 824 | 977 | 1.2k | 1.5k | 1.4k |
| Borrowings | 160 | 98 | 13 | 14 | 13 | 13 | 55 | 16 |
| Other Liabilities | 176 | 200 | 205 | 217 | 253 | 240 | 347 | 258 |
| Total Liabilities | 733 | 903 | 1.0k | 1.1k | 1.3k | 1.5k | 1.9k | 1.8k |
| AssetsFixed Assets | 482 | 495 | 510 | 563 | 578 | 599 | 1.0k | 618 |
| CWIP | 8 | 8 | 4 | 30 | 12 | 11 | 29 | 99 |
| Investments | 55 | 104 | 228 | 309 | 238 | 680 | 408 | 702 |
| Other Assets | 187 | 296 | 263 | 211 | 474 | 246 | 456 | 352 |
| Total Assets | 733 | 903 | 1.0k | 1.1k | 1.3k | 1.5k | 1.9k | 1.8k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 118 | 103 | 217 | 145 | 140 | -15 | 479 | 233 |
| Cash from Investing | -140 | -45 | -166 | -129 | -166 | 32 | -470 | -217 |
| Cash from Financing | 62 | -26 | 11 | -49 | -3 | -3 | -4 | -16 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 29 | 37 | 165 | 74 | 69 | -77 | 393 | 96 |
| 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 (34.6×) and current (38.7×) 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 18.4% growth and a 35× exit, ₹1109 only delivers your return if you pay ₹1,042. The price is currently baking in 20% growth.
EPS grows 18.4%/yr for 5 years, then fades to 6% over 2, exits at 35×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 18.4% | 33.89 |
| FY28 | 18.4% | 40.12 |
| FY29 | 18.4% | 47.50 |
| FY30 | 18.4% | 56.24 |
| FY31 | 18.4% | 66.59 |
| FY32 | 12.2% ·fade | 74.72 |
| FY33 | 6.0% ·fade | 79.20 |
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.