Processor and trader of cashew kernels and dry fruits under the Krishival Nuts brand, with an ice-cream, dairy and bakery arm (Melt 'N' Mellow) run through a subsidiary.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 15 | 20 | 20 | 22 | 22 | 22 | 23 |
| Reserves | 5 | 5 | 22 | 45 | 100 | 113 | 122 | 169 |
| Borrowings | 11 | 13 | 11 | 10 | 7 | 13 | 27 | 36 |
| Other Liabilities | 2 | 3 | 1 | 2 | 4 | 25 | 27 | 21 |
| Total Liabilities | 32 | 36 | 54 | 76 | 132 | 173 | 199 | 250 |
| AssetsFixed Assets | 15 | 14 | 13 | 15 | 23 | 34 | 37 | 55 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 2 | 6 | 11 |
| Investments | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Other Assets | 17 | 21 | 40 | 61 | 109 | 136 | 156 | 184 |
| Total Assets | 32 | 36 | 54 | 76 | 132 | 173 | 199 | 250 |
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 (44.2×) and current (57.4×) 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 36.1% growth and a 44× exit, ₹400 only delivers your return if you pay ₹690. The price is currently baking in 23% growth.
EPS grows 36.1%/yr for 5 years, then fades to 6% over 2, exits at 44×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 36.1% | 9.47 |
| FY28 | 36.1% | 12.89 |
| FY29 | 36.1% | 17.55 |
| FY30 | 36.1% | 23.88 |
| FY31 | 36.1% | 32.50 |
| FY32 | 21.1% ·fade | 39.34 |
| FY33 | 6.0% ·fade | 41.70 |
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.