Sugar, ethanol, co-gen and nutraceuticals producer with Parry-branded consumer foods; Murugappa Group company.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
| Reserves | 3.5k | 4.6k | 5.3k | 6.1k | 7.0k | 7.9k | 8.6k | 8.7k |
| Borrowings | 4.3k | 1.2k | 1.3k | 1.6k | 1.7k | 2.7k | 2.7k | 3.5k |
| Other Liabilities | 7.1k | 7.4k | 9.4k | 11.1k | 12.7k | 13.7k | 18.6k | 16.9k |
| Total Liabilities | 14.9k | 13.3k | 15.9k | 18.8k | 21.5k | 24.4k | 30.0k | 29.2k |
| AssetsFixed Assets | 3.9k | 3.6k | 3.8k | 3.9k | 4.9k | 6.1k | 7.5k | 8.2k |
| CWIP | 85 | 206 | 160 | 486 | 520 | 422 | 967 | 357 |
| Investments | 413 | 453 | 563 | 609 | 1.3k | 1.5k | 3.8k | 2.5k |
| Other Assets | 10.6k | 9.0k | 11.5k | 13.8k | 14.8k | 16.3k | 17.7k | 18.1k |
| Total Assets | 14.9k | 13.3k | 15.9k | 18.8k | 21.5k | 24.4k | 30.0k | 29.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -52 | 2.0k | 4.8k | 2.3k | 359 | 2.0k | 1.9k | 1.5k |
| Cash from Investing | -357 | -282 | -548 | -1.7k | 487 | -1.7k | -2.8k | -173 |
| Cash from Financing | 34 | -1.8k | -3.6k | -499 | -184 | -497 | 74 | -551 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -396 | 1.6k | 4.5k | 1.8k | -370 | 1.1k | 1.3k | 5 |
| 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 (18.8×) and current (22.0×) 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 -8.9% growth and a 19× exit, ₹704 only delivers your return if you pay ₹150. The price is currently baking in 21% growth.
EPS grows -8.9%/yr for 5 years, then fades to 6% over 2, exits at 19×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -8.9% | 29.17 |
| FY28 | -8.9% | 26.57 |
| FY29 | -8.9% | 24.21 |
| FY30 | -8.9% | 22.05 |
| FY31 | -8.9% | 20.09 |
| FY32 | -1.4% ·fade | 19.80 |
| FY33 | 6.0% ·fade | 20.99 |
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.