Private-sector dairy company selling milk, curd, paneer, ice cream and confectionery under owned brands.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 16 | 22 | 22 | 22 | 22 | 22 | 22 | 22 |
| Reserves | 888 | 1.0k | 1.1k | 1.4k | 1.6k | 1.7k | 1.8k | 1.9k |
| Borrowings | 1.4k | 1.6k | 1.9k | 1.8k | 2.7k | 2.6k | 2.0k | 1.8k |
| Other Liabilities | 376 | 474 | 494 | 472 | 464 | 541 | 573 | 660 |
| Total Liabilities | 2.7k | 3.1k | 3.5k | 3.7k | 4.7k | 4.8k | 4.4k | 4.4k |
| AssetsFixed Assets | 1.8k | 1.9k | 2.4k | 2.6k | 2.8k | 3.0k | 3.3k | 3.5k |
| CWIP | 355 | 384 | 237 | 254 | 238 | 245 | 33 | 59 |
| Investments | 0 | 8 | 14 | 21 | 30 | 267 | 268 | 43 |
| Other Assets | 604 | 795 | 881 | 816 | 1.7k | 1.3k | 858 | 835 |
| Total Assets | 2.7k | 3.1k | 3.5k | 3.7k | 4.7k | 4.8k | 4.4k | 4.4k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 375 | 552 | 518 | 576 | 741 | -71 | 1.4k | 1.6k |
| Cash from Investing | -343 | -537 | -418 | -565 | -441 | -388 | -880 | -435 |
| Cash from Financing | -31 | -7 | -106 | -8 | -300 | 474 | -564 | -1.1k |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 33 | 12 | 105 | 7 | 307 | -457 | 802 | 1.1k |
| 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 (77.4×) and current (56.1×) 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 32.1% growth and a 56× exit, ₹921 only delivers your return if you pay ₹1,753. The price is currently baking in 18% growth.
EPS grows 32.1%/yr for 5 years, then fades to 6% over 2, exits at 56×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 32.1% | 21.66 |
| FY28 | 32.1% | 28.62 |
| FY29 | 32.1% | 37.81 |
| FY30 | 32.1% | 49.94 |
| FY31 | 32.1% | 65.97 |
| FY32 | 19.1% ·fade | 78.54 |
| FY33 | 6.0% ·fade | 83.25 |
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.