Basmati rice miller exporting to 55+ countries, building the 10X packaged-foods brand in India.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 12 | 12 | 12 | 12 | 12 | 41 |
| Reserves | 86 | 131 | 194 | 262 | 319 | 414 | 463 | 560 |
| Borrowings | 210 | 188 | 338 | 413 | 393 | 364 | 211 | 368 |
| Other Liabilities | 59 | 92 | 123 | 97 | 46 | 121 | 178 | 191 |
| Total Liabilities | 359 | 415 | 667 | 784 | 770 | 911 | 865 | 1.2k |
| AssetsFixed Assets | 38 | 36 | 37 | 39 | 37 | 40 | 39 | 41 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 2 | 12 | 9 | 11 | 11 | 9 |
| Other Assets | 321 | 379 | 628 | 733 | 725 | 860 | 814 | 1.1k |
| Total Assets | 359 | 415 | 667 | 784 | 770 | 911 | 865 | 1.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -21 | 162 | 35 | -116 | -89 | 47 | 62 | -54 |
| Cash from Investing | -15 | -7 | -1 | -6 | -5 | -4 | -8 | -53 |
| Cash from Financing | 38 | -155 | -33 | 125 | 89 | -39 | -12 | 82 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -36 | 155 | 34 | -120 | -94 | 45 | 56 | -63 |
| 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 (58.7×) and current (23.8×) 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 6% growth and a 24× exit, ₹93 only delivers your return if you pay ₹53. The price is currently baking in 17% growth.
EPS grows 6%/yr for 5 years, then fades to 6% over 2, exits at 24×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 6.0% | 4.16 |
| FY28 | 6.0% | 4.40 |
| FY29 | 6.0% | 4.67 |
| FY30 | 6.0% | 4.95 |
| FY31 | 6.0% | 5.25 |
| FY32 | 6.0% ·fade | 5.56 |
| FY33 | 6.0% ·fade | 5.89 |
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.