South India-focused packaged spices and convenience foods maker, part of Norway's Orkla ASA group.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 12 | 12 | 12 | 13 | 14 | 14 | 14 |
| Reserves | 268 | 1.8k | 1.9k | 2.2k | 2.8k | 2.4k | 2.6k | 2.7k |
| Borrowings | 12 | 80 | 35 | 95 | 64 | 54 | 64 | 63 |
| Other Liabilities | 172 | 823 | 856 | 767 | 505 | 657 | 505 | 589 |
| Total Liabilities | 462 | 2.7k | 2.8k | 3.1k | 3.4k | 3.2k | 3.2k | 3.4k |
| AssetsFixed Assets | 248 | 2.0k | 2.0k | 2.0k | 2.1k | 2.0k | 2.0k | 2.0k |
| CWIP | 4 | 4 | 3 | 74 | 4 | 8 | 6 | 4 |
| Investments | 80 | 52 | 201 | 255 | 325 | 175 | 352 | 573 |
| Other Assets | 130 | 596 | 544 | 760 | 991 | 1.0k | 846 | 857 |
| Total Assets | 462 | 2.7k | 2.8k | 3.1k | 3.4k | 3.2k | 3.2k | 3.4k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 96 | 148 | 180 | 190 | 296 | 392 | 261 |
| Cash from Investing | -68 | -1.2k | -168 | -165 | -237 | 263 | -308 |
| Cash from Financing | -23 | 1.1k | -57 | -15 | -45 | -613 | -13 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 81 | 134 | 153 | 113 | 258 | 372 | 240 |
| 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 (21.7×) and current (29.7×) 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 10% growth and a 22× exit, ₹619 only delivers your return if you pay ₹318. The price is currently baking in 24% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 22×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 22.94 |
| FY28 | 10.0% | 25.23 |
| FY29 | 10.0% | 27.75 |
| FY30 | 10.0% | 30.53 |
| FY31 | 10.0% | 33.58 |
| FY32 | 8.0% ·fade | 36.27 |
| FY33 | 6.0% ·fade | 38.44 |
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.