Agro-processor turning maize and oilseeds into starch, edible oil, animal feed and specialty chemicals.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 23 | 23 | 23 | 23 | 46 | 46 | 46 | 46 |
| Reserves | 1.3k | 1.6k | 2.1k | 2.4k | 2.7k | 3.0k | 3.0k | 3.2k |
| Borrowings | 160 | 163 | 281 | 229 | 199 | 231 | 288 | 441 |
| Other Liabilities | 250 | 342 | 354 | 289 | 342 | 353 | 393 | 424 |
| Total Liabilities | 1.7k | 2.2k | 2.8k | 3.0k | 3.3k | 3.6k | 3.8k | 4.2k |
| AssetsFixed Assets | 787 | 731 | 771 | 1.0k | 1.0k | 1.2k | 1.2k | 1.2k |
| CWIP | 12 | 106 | 246 | 87 | 153 | 235 | 335 | 443 |
| Investments | 22 | 180 | 714 | 650 | 840 | 938 | 940 | 1.1k |
| Other Assets | 915 | 1.1k | 1.0k | 1.2k | 1.3k | 1.2k | 1.3k | 1.5k |
| Total Assets | 1.7k | 2.2k | 2.8k | 3.0k | 3.3k | 3.6k | 3.8k | 4.2k |
| Line item | FY16 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 135 | 241 | 298 | 596 | 241 | 213 | 341 | 228 |
| Cash from Investing | -130 | -60 | -302 | -777 | -72 | -253 | -336 | -401 |
| Cash from Financing | -3 | -97 | 1 | 100 | -76 | -55 | -13 | 176 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 18 | 156 | 149 | 312 | 44 | 4 | 47 | -153 |
| 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 (20.5×) and current (22.8×) 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 -2.7% growth and a 20× exit, ₹152 only delivers your return if you pay ₹47. The price is currently baking in 20% growth.
EPS grows -2.7%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -2.7% | 6.46 |
| FY28 | -2.7% | 6.29 |
| FY29 | -2.7% | 6.12 |
| FY30 | -2.7% | 5.95 |
| FY31 | -2.7% | 5.79 |
| FY32 | 1.6% ·fade | 5.89 |
| FY33 | 6.0% ·fade | 6.24 |
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.