Mumbai-based country liquor manufacturer running a single excise-licensed plant in Virar, Maharashtra.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 18 | 18 | 18 | 18 | 18 | 23 | 23 | 23 |
| Reserves | 412 | 487 | 573 | 663 | 804 | 916 | 961 | 1.1k |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 53 | 68 | 77 | 87 | 95 | 159 | 117 | 147 |
| Total Liabilities | 484 | 573 | 668 | 769 | 917 | 1.1k | 1.1k | 1.2k |
| AssetsFixed Assets | 159 | 138 | 137 | 185 | 240 | 291 | 297 | 257 |
| CWIP | 26 | 20 | 20 | 8 | 6 | 0 | 0 | 47 |
| Investments | 226 | 287 | 379 | 446 | 526 | 590 | 602 | 570 |
| Other Assets | 73 | 128 | 133 | 131 | 146 | 217 | 202 | 351 |
| Total Assets | 484 | 573 | 668 | 769 | 917 | 1.1k | 1.1k | 1.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 61 | 79 | 1 | 97 | 96 | 59 | 162 | -96 |
| Cash from Investing | -57 | -72 | 10 | -95 | -87 | -48 | -149 | 114 |
| Cash from Financing | -5 | -7 | -6 | -7 | -9 | -11 | -13 | -17 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 37 | 81 | 29 | 99 | 59 | 7 | 116 | -114 |
| 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 (15.2×) and current (13.2×) 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 17.4% growth and a 13× exit, ₹900 only delivers your return if you pay ₹879. The price is currently baking in 18% growth.
EPS grows 17.4%/yr for 5 years, then fades to 6% over 2, exits at 13×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 17.4% | 80.01 |
| FY28 | 17.4% | 93.93 |
| FY29 | 17.4% | 110.27 |
| FY30 | 17.4% | 129.46 |
| FY31 | 17.4% | 151.99 |
| FY32 | 11.7% ·fade | 169.77 |
| FY33 | 6.0% ·fade | 179.96 |
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.