India's leading branded stationery and art-material maker, expanded into baby hygiene via Wowper.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 0 | 0 | 61 | 61 | 61 | 61 |
| Reserves | 240 | 234 | 247 | 337 | 754 | 942 | 1.0k | 1.2k |
| Borrowings | 58 | 97 | 123 | 140 | 172 | 212 | 161 | 141 |
| Other Liabilities | 101 | 90 | 127 | 163 | 204 | 297 | 344 | 351 |
| Total Liabilities | 400 | 421 | 497 | 640 | 1.2k | 1.5k | 1.6k | 1.7k |
| AssetsFixed Assets | 196 | 191 | 227 | 320 | 498 | 690 | 752 | 793 |
| CWIP | 1 | 3 | 4 | 7 | 25 | 60 | 101 | 162 |
| Investments | 0 | 0 | 0 | 2 | 1 | 1 | 1 | 2 |
| Other Assets | 203 | 228 | 267 | 311 | 665 | 759 | 751 | 756 |
| Total Assets | 400 | 421 | 497 | 640 | 1.2k | 1.5k | 1.6k | 1.7k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 37 | 8 | 51 | 173 | 183 | 183 | 254 |
| Cash from Investing | -55 | -16 | -34 | -136 | -458 | -140 | -149 |
| Cash from Financing | 17 | 32 | -31 | -12 | 297 | -40 | -113 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | -19 | -8 | 16 | 38 | 29 | -26 | -38 |
| 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 (71.5×) and current (59.7×) 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 22.2% growth and a 60× exit, ₹2266 only delivers your return if you pay ₹2,820. The price is currently baking in 17% growth.
EPS grows 22.2%/yr for 5 years, then fades to 6% over 2, exits at 60×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 22.2% | 46.35 |
| FY28 | 22.2% | 56.64 |
| FY29 | 22.2% | 69.21 |
| FY30 | 22.2% | 84.58 |
| FY31 | 22.2% | 103.36 |
| FY32 | 14.1% ·fade | 117.93 |
| FY33 | 6.0% ·fade | 125.01 |
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.