Nashik (Maharashtra)-based agri-input company that produces, processes and markets hybrid and non-hybrid seeds, pesticides, bio-fertilizers and micronutrients for Indian farmers.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 0 | 0 | 6 | 6 | 8 | 8 | 8 |
| Reserves | 0 | 3 | 21 | 31 | 102 | 117 | 120 |
| Borrowings | 1 | 1 | 1 | 1 | 0 | 0 | 0 |
| Other Liabilities | 1 | 2 | 2 | 6 | 3 | 2 | 2 |
| Total Liabilities | 2 | 6 | 30 | 44 | 113 | 127 | 129 |
| AssetsFixed Assets | 0 | 0 | 1 | 0 | 2 | 2 | 2 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 2 | 6 | 29 | 44 | 111 | 125 | 128 |
| Total Assets | 2 | 6 | 30 | 44 | 113 | 127 | 129 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | 0 | 0 | 4 | -32 | -24 |
| Cash from Investing | 0 | 0 | -21 | -2 | 10 | 0 |
| Cash from Financing | 1 | 0 | 20 | -1 | 46 | -1 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 0 | 0 | -1 | 4 | -33 | -25 |
| 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 (9.1×) and current (1.0×) 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 146% growth and a 1× exit, ₹45 only delivers your return if you pay ₹2,996. The price is currently baking in 16% growth.
EPS grows 146%/yr for 5 years, then fades to 6% over 2, exits at 1×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 146.0% | 116.65 |
| FY28 | 146.0% | 286.97 |
| FY29 | 146.0% | 705.94 |
| FY30 | 146.0% | 1736.61 |
| FY31 | 146.0% | 4272.06 |
| FY32 | 76.0% ·fade | 7518.82 |
| FY33 | 6.0% ·fade | 7969.95 |
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.