Branded basmati rice FMCG maker (Daawat, Royal, Golden Star); also organic foods & RTE meals in 85+ countries.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 32 | 32 | 32 | 35 | 35 | 35 | 35 | 35 |
| Reserves | 1.4k | 1.7k | 2.0k | 2.7k | 3.3k | 3.8k | 4.2k | 4.5k |
| Borrowings | 1.8k | 1.6k | 1.3k | 1.2k | 917 | 1.3k | 1.8k | 1.6k |
| Other Liabilities | 573 | 787 | 1.0k | 1.3k | 1.8k | 2.3k | 1.6k | 2.9k |
| Total Liabilities | 3.8k | 4.1k | 4.4k | 5.3k | 6.0k | 7.4k | 7.6k | 9.1k |
| AssetsFixed Assets | 906 | 880 | 905 | 995 | 1.2k | 1.4k | 1.7k | 1.9k |
| CWIP | 17 | 33 | 35 | 27 | 41 | 45 | 73 | 67 |
| Investments | 33 | 29 | 25 | 127 | 183 | 223 | 43 | 48 |
| Other Assets | 2.9k | 3.2k | 3.4k | 4.2k | 4.7k | 5.7k | 5.8k | 7.1k |
| Total Assets | 3.8k | 4.1k | 4.4k | 5.3k | 6.0k | 7.4k | 7.6k | 9.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 103 | 477 | 445 | 517 | 258 | 757 | 462 | 910 |
| Cash from Investing | -137 | -83 | -101 | -145 | -395 | -201 | -219 | -845 |
| Cash from Financing | 44 | -404 | -346 | -358 | 136 | -538 | -150 | -127 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -11 | 393 | 346 | 366 | 115 | 556 | 224 | 554 |
| 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 (20.2×) and current (21.3×) 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 14% growth and a 20× exit, ₹383 only delivers your return if you pay ₹304. The price is currently baking in 19% growth.
EPS grows 14%/yr for 5 years, then fades to 6% over 2, exits at 20×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 14.0% | 20.53 |
| FY28 | 14.0% | 23.41 |
| FY29 | 14.0% | 26.68 |
| FY30 | 14.0% | 30.42 |
| FY31 | 14.0% | 34.68 |
| FY32 | 10.0% ·fade | 38.14 |
| FY33 | 6.0% ·fade | 40.43 |
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.