FMCG maker of home care and personal care brands across India, Africa, Indonesia and Latin America.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 102 | 102 | 102 | 102 | 102 | 102 | 102 | 102 |
| Reserves | 5.0k | 6.3k | 7.7k | 9.3k | 9.4k | 8.3k | 12.1k | 7.7k |
| Borrowings | 326 | 44 | 31 | 66 | 2.0k | 2.6k | 4.1k | 2.9k |
| Other Liabilities | 1.5k | 1.3k | 1.0k | 1.1k | 1.4k | 2.4k | 3.6k | 2.6k |
| Total Liabilities | 6.9k | 7.7k | 8.9k | 10.6k | 13.0k | 13.4k | 19.9k | 13.4k |
| AssetsFixed Assets | 1.4k | 1.4k | 1.4k | 1.5k | 4.3k | 4.4k | 11.2k | 5.5k |
| CWIP | 37 | 37 | 78 | 25 | 70 | 401 | 406 | 142 |
| Investments | 3.6k | 4.6k | 5.2k | 7.4k | 6.8k | 6.6k | 2.3k | 5.8k |
| Other Assets | 1.9k | 1.7k | 2.2k | 1.6k | 1.8k | 2.0k | 5.9k | 1.9k |
| Total Assets | 6.9k | 7.7k | 8.9k | 10.6k | 13.0k | 13.4k | 19.9k | 13.4k |
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 (90.1×) and current (67.6×) 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 -2.9% growth and a 68× exit, ₹1001 only delivers your return if you pay ₹352. The price is currently baking in 17% growth.
EPS grows -2.9%/yr for 5 years, then fades to 6% over 2, exits at 68×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -2.9% | 14.38 |
| FY28 | -2.9% | 13.96 |
| FY29 | -2.9% | 13.56 |
| FY30 | -2.9% | 13.17 |
| FY31 | -2.9% | 12.78 |
| FY32 | 1.6% ·fade | 12.98 |
| FY33 | 6.0% ·fade | 13.76 |
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.