Godrej Group holding co. running Chemicals & NBFC lending; holds stakes in GCPL, Godrej Properties, Agrovet
Price
Market Cap
Sector
Diversified
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 34 | 34 | 34 | 34 | 34 | 34 | 34 | 34 |
| Reserves | 5.8k | 7.5k | 7.1k | 8.0k | 8.0k | 10.1k | 10.4k | 11.1k |
| Borrowings | 7.3k | 10.1k | 14.5k | 19.6k | 29.0k | 38.1k | 46.6k | 51.6k |
| Other Liabilities | 7.1k | 11.2k | 12.2k | 16.1k | 24.3k | 39.5k | 52.6k | 63.2k |
| Total Liabilities | 20.2k | 28.8k | 33.8k | 43.7k | 61.3k | 87.7k | 109.6k | 125.9k |
| AssetsFixed Assets | 4.0k | 4.5k | 5.0k | 5.3k | 6.4k | 7.0k | 7.3k | 7.3k |
| CWIP | 334 | 444 | 483 | 942 | 462 | 258 | 313 | 432 |
| Investments | 6.6k | 10.0k | 9.6k | 8.0k | 8.7k | 11.2k | 12.7k | 11.2k |
| Other Assets | 9.2k | 13.9k | 18.8k | 29.5k | 45.8k | 69.3k | 89.3k | 106.9k |
| Total Assets | 20.2k | 28.8k | 33.8k | 43.7k | 61.3k | 87.7k | 109.6k | 125.9k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1.2k | 392 | -672 | -1.8k | -4.4k | -4.3k | -5.2k | -8.9k |
| Cash from Investing | -1.4k | -1.9k | -5.1k | 46 | 1.9k | -2.6k | -4.6k | 244 |
| Cash from Financing | 1.1k | 1.3k | 5.8k | 1.9k | 3.5k | 7.2k | 10.7k | 8.1k |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 836 | 11 | -1.4k | -2.3k | -5.2k | -5.5k | -5.9k | -9.4k |
| 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 (38.9×) and current (36.2×) 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 19.3% growth and a 36× exit, ₹1335 only delivers your return if you pay ₹1,438. The price is currently baking in 18% growth.
EPS grows 19.3%/yr for 5 years, then fades to 6% over 2, exits at 36×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 19.3% | 43.94 |
| FY28 | 19.3% | 52.42 |
| FY29 | 19.3% | 62.53 |
| FY30 | 19.3% | 74.60 |
| FY31 | 19.3% | 89.00 |
| FY32 | 12.7% ·fade | 100.26 |
| FY33 | 6.0% ·fade | 106.28 |
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.