Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 13 | 38 | 38 | 38 | 38 |
| Reserves | 15 | 25 | 35 | 37 | 24 | 32 | 36 | 39 |
| Borrowings | 31 | 25 | 37 | 46 | 20 | 39 | 2 | 37 |
| Other Liabilities | 7 | 13 | 10 | 8 | 15 | 22 | 4 | 18 |
| Total Liabilities | 57 | 67 | 86 | 103 | 96 | 131 | 80 | 131 |
| AssetsFixed Assets | 3 | 2 | 3 | 3 | 3 | 4 | 3 | 5 |
| CWIP | 0 | 0 | 0 | 0 | 6 | 7 | 7 | 7 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 |
| Other Assets | 53 | 65 | 83 | 100 | 88 | 120 | 66 | 119 |
| Total Assets | 57 | 67 | 86 | 103 | 96 | 131 | 80 | 131 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 6 | -4 | 6 | -10 | -6 | 32 | -16 | 5 |
| Cash from Investing | 0 | 0 | 0 | -2 | 0 | -6 | -1 | -2 |
| Cash from Financing | -7 | 4 | -5 | 12 | 6 | -27 | 18 | -3 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 6 | -4 | 5 | -12 | -6 | 27 | -18 | 4 |
| 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 (29.8×) and current (28.1×) 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 -21.7% growth and a 28× exit, ₹5 only delivers your return if you pay ₹1. The price is currently baking in 18% growth.
EPS grows -21.7%/yr for 5 years, then fades to 6% over 2, exits at 28×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -21.7% | 0.13 |
| FY28 | -21.7% | 0.10 |
| FY29 | -21.7% | 0.08 |
| FY30 | -21.7% | 0.06 |
| FY31 | -21.7% | 0.05 |
| FY32 | -7.8% ·fade | 0.05 |
| FY33 | 6.0% ·fade | 0.05 |
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.