Diversified FMCG & edible-oil major selling Patanjali, Nutrela and Ruchi Gold branded products across India.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 59 | 59 | 59 | 72 | 72 | 72 | 218 | 218 |
| Reserves | 3.3k | 4.0k | 6.1k | 9.8k | 10.1k | 11.3k | 11.9k | 12.9k |
| Borrowings | 3.6k | 3.7k | 3.7k | 1.5k | 1.0k | 788 | 2.9k | 2.8k |
| Other Liabilities | 883 | 1.3k | 1.6k | 1.9k | 2.0k | 3.4k | 2.7k | 2.9k |
| Total Liabilities | 7.9k | 9.0k | 11.5k | 13.2k | 13.3k | 15.5k | 17.7k | 18.8k |
| AssetsFixed Assets | 5.1k | 5.0k | 4.9k | 5.1k | 5.0k | 5.5k | 5.5k | 5.3k |
| CWIP | 25 | 27 | 28 | 80 | 101 | 95 | 56 | 51 |
| Investments | 20 | 30 | 42 | 38 | 1.0k | 223 | 311 | 124 |
| Other Assets | 2.8k | 4.0k | 6.5k | 8.0k | 7.2k | 9.7k | 11.8k | 13.3k |
| Total Assets | 7.9k | 9.0k | 11.5k | 13.2k | 13.3k | 15.5k | 17.7k | 18.8k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 240 | -61 | 241 | 724 | -339 | 1.7k | 198 | -333 |
| Cash from Investing | -112 | -26 | -42 | -1.6k | 526 | -912 | -36 | -851 |
| Cash from Financing | -7 | 82 | -307 | 1.2k | 241 | -1.1k | -611 | 1.7k |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 233 | -80 | 220 | 690 | -433 | 1.6k | 101 | -1.3k |
| 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 (187.3×) and current (25.3×) 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 37.6% growth and a 25× exit, ₹422 only delivers your return if you pay ₹999. The price is currently baking in 18% growth.
EPS grows 37.6%/yr for 5 years, then fades to 6% over 2, exits at 25×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 37.6% | 22.97 |
| FY28 | 37.6% | 31.60 |
| FY29 | 37.6% | 43.48 |
| FY30 | 37.6% | 59.83 |
| FY31 | 37.6% | 82.33 |
| FY32 | 21.8% ·fade | 100.28 |
| FY33 | 6.0% ·fade | 106.29 |
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.