Madhya Pradesh-based integrated agribusiness running soyabean/oilseed crushing, edible-oil refining and flour milling, plus wind-power generation, across a farm-to-fork commodity chain.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 18 | 25 | 25 | 25 | 25 | 25 | 25 |
| Reserves | 131 | 140 | 230 | 257 | 289 | 326 | 340 | 360 |
| Borrowings | 11 | 23 | 16 | 79 | 110 | 51 | 48 | 34 |
| Other Liabilities | 5 | 12 | 22 | 19 | 30 | 39 | 29 | 15 |
| Total Liabilities | 148 | 192 | 293 | 381 | 454 | 442 | 442 | 434 |
| AssetsFixed Assets | 39 | 35 | 31 | 32 | 29 | 27 | 26 | 29 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 8 | 12 | 20 |
| Investments | 2 | 2 | 22 | 20 | 21 | 26 | 26 | 23 |
| Other Assets | 107 | 155 | 240 | 329 | 403 | 380 | 378 | 361 |
| Total Assets | 148 | 192 | 293 | 381 | 454 | 442 | 442 | 434 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 55 | 37 | 14 | -6 | -6 | 22 | -3 | 14 |
| Cash from Investing | -3 | 0 | -1 | -16 | -1 | 3 | -10 | -8 |
| Cash from Financing | -33 | -54 | -10 | 48 | -9 | -9 | -11 | -9 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 51 | 35 | 14 | -7 | -12 | 21 | -12 | 2 |
| 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 (11.6×) and current (15.5×) 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 12× exit, ₹211 only delivers your return if you pay ₹114. The price is currently baking in 23% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 15.04 |
| FY28 | 10.0% | 16.54 |
| FY29 | 10.0% | 18.19 |
| FY30 | 10.0% | 20.01 |
| FY31 | 10.0% | 22.02 |
| FY32 | 8.0% ·fade | 23.78 |
| FY33 | 6.0% ·fade | 25.20 |
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.