Indian hybrid-seed producer of cotton, paddy, maize and vegetable seeds, plus plant-nutrition products, sold through a pan-India distributor network.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
| Reserves | 539 | 594 | 523 | 554 | 592 | 630 | 668 | 670 |
| Borrowings | 70 | 101 | 93 | 105 | 108 | 111 | 142 | 122 |
| Other Liabilities | 102 | 75 | 105 | 114 | 158 | 257 | 176 | 272 |
| Total Liabilities | 730 | 790 | 740 | 793 | 877 | 1.0k | 1.0k | 1.1k |
| AssetsFixed Assets | 246 | 247 | 245 | 244 | 249 | 250 | 249 | 249 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 |
| Other Assets | 479 | 538 | 490 | 544 | 622 | 761 | 750 | 827 |
| Total Assets | 730 | 790 | 740 | 793 | 877 | 1.0k | 1.0k | 1.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -23 | 9 | 1 | 17 | 38 | 75 | 27 | -14 |
| Cash from Investing | -20 | -14 | -10 | -20 | -3 | -27 | -4 | 3 |
| Cash from Financing | 20 | 6 | 16 | -22 | -2 | -10 | -11 | -7 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -45 | -6 | -10 | 16 | 36 | 48 | 19 | -17 |
| 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 (8.5×) and current (7.4×) 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 5.1% growth and a 7× exit, ₹161 only delivers your return if you pay ₹82. The price is currently baking in 19% growth.
EPS grows 5.1%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 5.1% | 22.73 |
| FY28 | 5.1% | 23.89 |
| FY29 | 5.1% | 25.11 |
| FY30 | 5.1% | 26.39 |
| FY31 | 5.1% | 27.74 |
| FY32 | 5.5% ·fade | 29.28 |
| FY33 | 6.0% ·fade | 31.03 |
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.