India dairy FMCG maker of ghee, cheese, paneer & whey protein under Gowardhan, Go, Pride of Cows, Avvatar.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 84 | 84 | 95 | 117 | 119 | 119 | 125 | 125 |
| Reserves | 827 | 844 | 459 | 691 | 793 | 904 | 1.1k | 1.1k |
| Borrowings | 400 | 381 | 523 | 606 | 616 | 654 | 543 | 607 |
| Other Liabilities | 379 | 373 | 318 | 253 | 358 | 355 | 489 | 415 |
| Total Liabilities | 1.7k | 1.7k | 1.4k | 1.7k | 1.9k | 2.0k | 2.2k | 2.3k |
| AssetsFixed Assets | 466 | 473 | 459 | 436 | 466 | 578 | 593 | 643 |
| CWIP | 7 | 3 | 10 | 45 | 69 | 19 | 37 | 37 |
| Investments | 1 | 1 | 0 | 5 | 5 | 5 | 5 | 5 |
| Other Assets | 1.2k | 1.2k | 926 | 1.2k | 1.3k | 1.4k | 1.6k | 1.6k |
| Total Assets | 1.7k | 1.7k | 1.4k | 1.7k | 1.9k | 2.0k | 2.2k | 2.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 140 | -66 | 100 | -149 | -190 | 102 | 212 | 149 |
| Cash from Investing | -73 | -30 | -47 | -26 | -88 | -53 | -132 | -98 |
| Cash from Financing | -91 | 111 | -69 | 248 | 212 | -53 | -78 | -60 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 52 | -98 | 56 | -185 | -190 | 41 | 87 | 59 |
| 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 (23.2×) and current (21.1×) 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 70.4% growth and a 21× exit, ₹230 only delivers your return if you pay ₹1,811. The price is currently baking in 18% growth.
EPS grows 70.4%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 70.4% | 18.57 |
| FY28 | 70.4% | 31.65 |
| FY29 | 70.4% | 53.93 |
| FY30 | 70.4% | 91.90 |
| FY31 | 70.4% | 156.59 |
| FY32 | 38.2% ·fade | 216.41 |
| FY33 | 6.0% ·fade | 229.40 |
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.