Kolkata-based FMCG maker of personal care and healthcare brands like Navratna, BoroPlus, Zandu and Kesh King.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 45 | 44 | 44 | 44 | 44 | 44 | 44 | 44 |
| Reserves | 1.8k | 1.7k | 2.0k | 2.3k | 2.4k | 2.7k | 2.9k | 2.9k |
| Borrowings | 210 | 101 | 282 | 91 | 94 | 90 | 72 | 162 |
| Other Liabilities | 644 | 656 | 692 | 703 | 728 | 741 | 668 | 751 |
| Total Liabilities | 2.7k | 2.5k | 3.0k | 3.1k | 3.3k | 3.5k | 3.7k | 3.8k |
| AssetsFixed Assets | 1.5k | 1.1k | 1.3k | 1.2k | 1.1k | 984 | 917 | 887 |
| CWIP | 8 | 6 | 3 | 6 | 8 | 15 | 18 | 1 |
| Investments | 156 | 255 | 303 | 293 | 442 | 676 | 858 | 834 |
| Other Assets | 1.1k | 1.1k | 1.4k | 1.6k | 1.7k | 1.9k | 1.9k | 2.1k |
| Total Assets | 2.7k | 2.5k | 3.0k | 3.1k | 3.3k | 3.5k | 3.7k | 3.8k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 554 | 531 | 922 | 644 | 749 | 779 | 896 | 801 |
| Cash from Investing | -26 | -231 | -224 | -234 | -122 | -210 | -345 | -181 |
| Cash from Financing | -428 | -405 | -688 | -402 | -608 | -563 | -500 | -554 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 421 | 383 | 890 | 164 | 719 | 750 | 852 | 770 |
| 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 (31.2×) and current (23.3×) 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 23× exit, ₹414 only delivers your return if you pay ₹268. The price is currently baking in 18% growth.
EPS grows 8.9%/yr for 5 years, then fades to 6% over 2, exits at 23×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 8.9% | 19.34 |
| FY28 | 8.9% | 21.06 |
| FY29 | 8.9% | 22.94 |
| FY30 | 8.9% | 24.98 |
| FY31 | 8.9% | 27.20 |
| FY32 | 7.5% ·fade | 29.23 |
| FY33 | 6.0% ·fade | 30.98 |
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.