Tamil Nadu-based processor and exporter of preserved gherkins and pickled vegetables to 40+ countries, expanding into Spanish olives via the Sarasa acquisition.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | — | — | 17 | 24 | 24 | 24 |
| Reserves | — | — | 10 | 104 | 119 | 150 |
| Borrowings | — | — | 108 | 95 | 93 | 128 |
| Other Liabilities | — | — | 32 | 27 | 29 | 53 |
| Total Liabilities | — | — | 167 | 249 | 265 | 355 |
| AssetsFixed Assets | — | — | 22 | 49 | 58 | 67 |
| CWIP | — | — | 7 | 0 | 4 | 1 |
| Investments | — | — | 1 | 1 | 1 | 8 |
| Other Assets | — | — | 137 | 199 | 203 | 279 |
| Total Assets | — | — | 167 | 249 | 265 | 355 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | — | -98 | 0 | -21 |
| Cash from Investing | — | — | -5 | -24 | -44 |
| Cash from Financing | — | — | 107 | 54 | 38 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | — | — | -102 | -23 | -43 |
| 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 (5.6×) and current (8.3×) 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 10% growth and a 6× exit, ₹246 only delivers your return if you pay ₹123. The price is currently baking in 25% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 6×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 32.46 |
| FY28 | 10.0% | 35.71 |
| FY29 | 10.0% | 39.28 |
| FY30 | 10.0% | 43.21 |
| FY31 | 10.0% | 47.53 |
| FY32 | 8.0% ·fade | 51.33 |
| FY33 | 6.0% ·fade | 54.41 |
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.