East India branded-staples maker of wheat flour, besan, sooji, sattu, dalia and spices under the 'Ganesh' brand
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 38 | 36 | 36 | 36 | 36 | 36 | 40 | 40 |
| Reserves | 136 | 128 | 141 | 168 | 185 | 190 | 328 | 331 |
| Borrowings | 2 | 39 | 43 | 105 | 52 | 72 | 194 | 27 |
| Other Liabilities | 35 | 27 | 50 | 34 | 35 | 43 | 93 | 54 |
| Total Liabilities | 211 | 231 | 271 | 343 | 309 | 342 | 655 | 451 |
| AssetsFixed Assets | 78 | 64 | 63 | 173 | 151 | 169 | 186 | 188 |
| CWIP | 5 | 38 | 71 | 4 | 21 | 4 | 13 | 4 |
| Investments | 31 | 0 | 6 | 3 | 0 | 0 | 0 | 0 |
| Other Assets | 97 | 129 | 131 | 163 | 137 | 170 | 456 | 259 |
| Total Assets | 211 | 231 | 271 | 343 | 309 | 342 | 655 | 451 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | 5 | 58 | -13 | 88 | 46 | 80 |
| Cash from Investing | — | 0 | -51 | -20 | -22 | -17 | -53 |
| Cash from Financing | — | -3 | -16 | 34 | -67 | -28 | 44 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | — | -30 | 10 | -38 | 63 | 28 | 36 |
| 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 (23.5×) and current (16.0×) 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 20.1% growth and a 16× exit, ₹172 only delivers your return if you pay ₹194. The price is currently baking in 18% growth.
EPS grows 20.1%/yr for 5 years, then fades to 6% over 2, exits at 16×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 20.1% | 12.91 |
| FY28 | 20.1% | 15.51 |
| FY29 | 20.1% | 18.62 |
| FY30 | 20.1% | 22.37 |
| FY31 | 20.1% | 26.86 |
| FY32 | 13.1% ·fade | 30.37 |
| FY33 | 6.0% ·fade | 32.19 |
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.