Indian FMCG maker of home & personal care brands: Ujala, Exo, Maxo, Margo, Henko, Mr. White.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 18 | 37 | 37 | 37 | 37 | 37 | 37 | 37 |
| Reserves | 1.1k | 1.3k | 1.2k | 1.4k | 1.4k | 1.5k | 1.8k | 2.0k |
| Borrowings | 544 | 281 | 285 | 117 | 171 | 47 | 51 | 61 |
| Other Liabilities | 291 | 335 | 323 | 410 | 408 | 466 | 542 | 580 |
| Total Liabilities | 2.0k | 1.9k | 1.8k | 2.0k | 2.0k | 2.1k | 2.4k | 2.7k |
| AssetsFixed Assets | 1.1k | 1.1k | 1.1k | 1.1k | 1.1k | 1.1k | 1.1k | 1.1k |
| CWIP | 15 | 14 | 24 | 10 | 8 | 15 | 13 | 22 |
| Investments | 113 | 104 | 0 | 0 | 0 | 0 | 192 | 456 |
| Other Assets | 760 | 723 | 662 | 799 | 893 | 930 | 1.1k | 1.1k |
| Total Assets | 2.0k | 1.9k | 1.8k | 2.0k | 2.0k | 2.1k | 2.4k | 2.7k |
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 (39.8×) and current (20.0×) 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 24.4% growth and a 20× exit, ₹202 only delivers your return if you pay ₹276. The price is currently baking in 18% growth.
EPS grows 24.4%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 24.4% | 12.55 |
| FY28 | 24.4% | 15.61 |
| FY29 | 24.4% | 19.42 |
| FY30 | 24.4% | 24.16 |
| FY31 | 24.4% | 30.06 |
| FY32 | 15.2% ·fade | 34.63 |
| FY33 | 6.0% ·fade | 36.71 |
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.