Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 9 | 10 | 20 | 20 | 20 | 20 |
| Reserves | 10 | 15 | 30 | 44 | 43 | 58 | 67 | 72 |
| Borrowings | 9 | 11 | 12 | 12 | 14 | 15 | 28 | 37 |
| Other Liabilities | 10 | 11 | 4 | 3 | 7 | 4 | 3 | 4 |
| Total Liabilities | 35 | 44 | 56 | 69 | 84 | 98 | 117 | 133 |
| AssetsFixed Assets | 1 | 2 | 6 | 7 | 7 | 10 | 10 | 11 |
| CWIP | 1 | 2 | 2 | 1 | 4 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 32 | 39 | 48 | 61 | 74 | 88 | 108 | 121 |
| Total Assets | 35 | 44 | 56 | 69 | 84 | 98 | 117 | 133 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -3 | -1 | 0 | 3 | 1 | 2 | 1 | -13 |
| Cash from Investing | -3 | -1 | -2 | -5 | -7 | -3 | -1 | -2 |
| Cash from Financing | 6 | 2 | 1 | 2 | 6 | 1 | -1 | 20 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -4 | -1 | -2 | -1 | -1 | 0 | 1 | -15 |
| 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 (17.4×) and current (13.3×) 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 21.9% growth and a 13× exit, ₹87 only delivers your return if you pay ₹104. The price is currently baking in 18% growth.
EPS grows 21.9%/yr for 5 years, then fades to 6% over 2, exits at 13×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 21.9% | 7.97 |
| FY28 | 21.9% | 9.72 |
| FY29 | 21.9% | 11.85 |
| FY30 | 21.9% | 14.44 |
| FY31 | 21.9% | 17.60 |
| FY32 | 13.9% ·fade | 20.06 |
| FY33 | 6.0% ·fade | 21.26 |
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.