Delhi-NCR branded atta (flour) and packaged-foods maker selling chakki-fresh flour, pulses, spices, dry fruits and mustard oil under 'Hariom Atta & Spices' via owned/franchise stores, B2B and exports.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY25 | FY26 | FY26 |
|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 |
| Reserves | 8 | 19 | 21 |
| Borrowings | 4 | 1 | 6 |
| Other Liabilities | 4 | 10 | 4 |
| Total Liabilities | 20 | 34 | 36 |
| AssetsFixed Assets | 4 | 5 | 6 |
| CWIP | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 |
| Other Assets | 16 | 29 | 30 |
| Total Assets | 20 | 34 | 36 |
| Line item | FY25 | FY26 |
|---|---|---|
| ActivitiesCash from Operating | -1 | -4 |
| Cash from Investing | -3 | -3 |
| Cash from Financing | 7 | 10 |
| SummaryCapital Expenditure | — | — |
| Free Cash Flow | -4 | -7 |
| 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 (23.0×) and current (38.2×) 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 10% growth and a 23× exit, ₹635 only delivers your return if you pay ₹265. The price is currently baking in 29% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 23×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 18.30 |
| FY28 | 10.0% | 20.13 |
| FY29 | 10.0% | 22.15 |
| FY30 | 10.0% | 24.36 |
| FY31 | 10.0% | 26.80 |
| FY32 | 8.0% ·fade | 28.94 |
| FY33 | 6.0% ·fade | 30.68 |
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.