Indian arm of P&G making and selling Gillette razors, Braun appliances and Oral-B oral-care products.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 33 | 33 | 33 | 33 | 33 | 33 | 33 | 33 |
| Reserves | 879 | 756 | 829 | 956 | 939 | 991 | 1.1k | 914 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 441 | 606 | 758 | 927 | 859 | 895 | 987 | 925 |
| Total Liabilities | 1.4k | 1.4k | 1.6k | 1.9k | 1.8k | 1.9k | 2.1k | 1.9k |
| AssetsFixed Assets | 296 | 310 | 363 | 389 | 347 | 342 | 322 | 304 |
| CWIP | 21 | 72 | 65 | 32 | 26 | 17 | 31 | 33 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 1.0k | 1.0k | 1.2k | 1.5k | 1.5k | 1.6k | 1.8k | 1.5k |
| Total Assets | 1.4k | 1.4k | 1.6k | 1.9k | 1.8k | 1.9k | 2.1k | 1.9k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 134 | 225 | 443 | 462 | 463 | 509 | 328 | 607 |
| Cash from Investing | -65 | -29 | -79 | -112 | -67 | -49 | -27 | -16 |
| Cash from Financing | -165 | -105 | -430 | -225 | -231 | -440 | -358 | -740 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 59 | 190 | 353 | 345 | 384 | 442 | 284 | 564 |
| 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 (54.0×) and current (39.0×) 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 25.4% growth and a 39× exit, ₹7829 only delivers your return if you pay ₹11,196. The price is currently baking in 18% growth.
EPS grows 25.4%/yr for 5 years, then fades to 6% over 2, exits at 39×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 25.4% | 251.80 |
| FY28 | 25.4% | 315.76 |
| FY29 | 25.4% | 395.96 |
| FY30 | 25.4% | 496.54 |
| FY31 | 25.4% | 622.66 |
| FY32 | 15.7% ·fade | 720.42 |
| FY33 | 6.0% ·fade | 763.64 |
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.