Gujarat-based integrated manufacturer of edible oils and castor oil derivatives, exporting to 36 countries.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 26 | 26 | 29 | 30 | 30 | 30 | 30 | 30 |
| Reserves | 197 | 232 | 378 | 523 | 628 | 828 | 979 | 1.1k |
| Borrowings | 267 | 202 | 229 | 426 | 444 | 535 | 465 | 455 |
| Other Liabilities | 833 | 769 | 783 | 924 | 1.7k | 2.2k | 3.3k | 2.9k |
| Total Liabilities | 1.3k | 1.2k | 1.4k | 1.9k | 2.8k | 3.6k | 4.8k | 4.6k |
| AssetsFixed Assets | 240 | 232 | 264 | 325 | 700 | 776 | 891 | 887 |
| CWIP | 3 | 4 | 17 | 106 | 6 | 113 | 14 | 49 |
| Investments | 23 | 24 | 10 | 13 | 18 | 19 | 20 | 118 |
| Other Assets | 1.1k | 970 | 1.1k | 1.5k | 2.1k | 2.7k | 3.9k | 3.5k |
| Total Assets | 1.3k | 1.2k | 1.4k | 1.9k | 2.8k | 3.6k | 4.8k | 4.6k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 90 | 148 | 137 | 12 | 31 | 404 | 210 | 525 |
| Cash from Investing | -15 | -31 | -9 | -46 | -170 | -287 | -214 | -169 |
| Cash from Financing | -98 | -102 | -127 | 32 | 170 | -89 | -72 | -243 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 66 | 109 | 114 | -61 | -149 | 98 | -28 | 420 |
| 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 (35.4×) and current (19.5×) 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 44.8% growth and a 20× exit, ₹210 only delivers your return if you pay ₹685. The price is currently baking in 17% growth.
EPS grows 44.8%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 44.8% | 15.58 |
| FY28 | 44.8% | 22.56 |
| FY29 | 44.8% | 32.67 |
| FY30 | 44.8% | 47.30 |
| FY31 | 44.8% | 68.49 |
| FY32 | 25.4% ·fade | 85.89 |
| FY33 | 6.0% ·fade | 91.05 |
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.