Gujarat-based edible-oil holding company whose wholly-owned subsidiary runs a Sidhpur seed-processing, solvent-extraction and refining plant for edible and castor oils.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 26 | 20 | 20 | 20 | 20 | 20 | 20 | 20 |
| Reserves | 279 | 258 | 284 | 308 | 310 | 325 | 332 | 344 |
| Borrowings | 232 | 283 | 368 | 425 | 282 | 280 | 339 | 383 |
| Other Liabilities | 60 | 144 | 169 | 91 | 127 | 143 | 212 | 164 |
| Total Liabilities | 597 | 704 | 841 | 844 | 739 | 768 | 903 | 910 |
| AssetsFixed Assets | 73 | 80 | 84 | 109 | 108 | 113 | 109 | 111 |
| CWIP | 2 | 2 | 2 | 2 | 7 | 0 | 4 | 0 |
| Investments | 39 | 24 | 33 | 74 | 60 | 43 | 76 | 106 |
| Other Assets | 483 | 598 | 721 | 659 | 564 | 612 | 714 | 693 |
| Total Assets | 597 | 704 | 841 | 844 | 739 | 768 | 903 | 910 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 72 | 65 | 6 | -72 | 92 | 56 | 17 | 34 |
| Cash from Investing | 0 | 8 | 9 | -7 | -22 | 17 | -5 | -3 |
| Cash from Financing | -78 | -62 | -16 | 66 | 27 | -123 | -35 | 73 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 70 | 61 | -2 | -84 | 63 | 43 | 8 | 25 |
| 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 (28.5×) and current (22.3×) 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 -8.5% growth and a 22× exit, ₹42 only delivers your return if you pay ₹10. The price is currently baking in 18% growth.
EPS grows -8.5%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -8.5% | 1.71 |
| FY28 | -8.5% | 1.57 |
| FY29 | -8.5% | 1.43 |
| FY30 | -8.5% | 1.31 |
| FY31 | -8.5% | 1.20 |
| FY32 | -1.2% ·fade | 1.18 |
| FY33 | 6.0% ·fade | 1.26 |
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.