Converts Sal, Shea and Mango tree-borne seeds into cocoa butter equivalents and specialty fats/butters.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 12 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 116 | 134 | 256 | 286 | 325 | 450 | 559 | 683 |
| Borrowings | 119 | 85 | 108 | 110 | 346 | 482 | 376 | 355 |
| Other Liabilities | 42 | 24 | 19 | 16 | 53 | 41 | 83 | 150 |
| Total Liabilities | 289 | 254 | 396 | 424 | 737 | 985 | 1.0k | 1.2k |
| AssetsFixed Assets | 51 | 57 | 55 | 97 | 129 | 176 | 195 | 195 |
| CWIP | 0 | 0 | 42 | 50 | 42 | 5 | 5 | 18 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 10 |
| Other Assets | 237 | 197 | 299 | 278 | 565 | 804 | 828 | 977 |
| Total Assets | 289 | 254 | 396 | 424 | 737 | 985 | 1.0k | 1.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -11 | -60 | 33 | -33 | 59 | -154 | -59 | 259 |
| Cash from Investing | -50 | -10 | 11 | -35 | -99 | -62 | -34 | -87 |
| Cash from Financing | 62 | 85 | -45 | 117 | -7 | 214 | 93 | -165 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -32 | -91 | 29 | -93 | 8 | -193 | -90 | 206 |
| 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 (58.8×) and current (42.2×) 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 137.7% growth and a 42× exit, ₹1592 only delivers your return if you pay ₹82,348. The price is currently baking in 18% growth.
EPS grows 137.7%/yr for 5 years, then fades to 6% over 2, exits at 42×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 137.7% | 89.68 |
| FY28 | 137.7% | 213.18 |
| FY29 | 137.7% | 506.73 |
| FY30 | 137.7% | 1204.49 |
| FY31 | 137.7% | 2863.07 |
| FY32 | 71.8% ·fade | 4920.19 |
| FY33 | 6.0% ·fade | 5215.41 |
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.