Indore (MP)-based soybean processor making branded 'Kriti' edible oils (soybean, sunflower, mustard, groundnut) and value-added soy protein/feed products.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Reserves | 82 | 96 | 107 | 127 | 171 | 207 | 224 | 224 |
| Borrowings | 9 | 4 | 38 | 40 | 12 | 3 | 6 | 9 |
| Other Liabilities | 31 | 20 | 18 | 20 | 20 | 23 | 21 | 34 |
| Total Liabilities | 127 | 124 | 168 | 193 | 209 | 238 | 256 | 273 |
| AssetsFixed Assets | 46 | 44 | 47 | 49 | 58 | 58 | 56 | 57 |
| CWIP | 0 | 3 | 5 | 6 | 1 | 0 | 2 | 1 |
| Investments | 0 | 0 | 0 | 0 | 12 | 45 | 52 | 55 |
| Other Assets | 81 | 77 | 115 | 138 | 139 | 135 | 147 | 161 |
| Total Assets | 127 | 124 | 168 | 193 | 209 | 238 | 256 | 273 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 24 | 13 | 9 | -11 | 20 | 50 | 32 | 64 |
| Cash from Investing | -3 | -6 | 1 | -20 | -3 | -29 | -29 | -9 |
| Cash from Financing | -21 | -9 | -7 | 31 | -1 | -30 | -11 | -10 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 21 | 8 | 4 | -19 | 13 | 41 | 27 | 59 |
| 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 (10.5×) and current (11.1×) 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 17.6% growth and a 11× exit, ₹75 only delivers your return if you pay ₹75. The price is currently baking in 18% growth.
EPS grows 17.6%/yr for 5 years, then fades to 6% over 2, exits at 11×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 17.6% | 7.95 |
| FY28 | 17.6% | 9.35 |
| FY29 | 17.6% | 10.99 |
| FY30 | 17.6% | 12.93 |
| FY31 | 17.6% | 15.20 |
| FY32 | 11.8% ·fade | 17.00 |
| FY33 | 6.0% ·fade | 18.02 |
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.