Maharashtra-based value-retail supermarket chain (Thane/Raigad/Palghar) with backward-integrated agro-processing plants in Ambernath and Kutch, exporting staples, spices and pulses to 35+ countries
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 4 | 4 | 4 | 24 | 25 | 33 | 33 |
| Reserves | 26 | 41 | 52 | 68 | 70 | 110 | 335 | 330 |
| Borrowings | 122 | 176 | 171 | 184 | 188 | 183 | 124 | 163 |
| Other Liabilities | 20 | 26 | 47 | 47 | 51 | 66 | 60 | 93 |
| Total Liabilities | 171 | 247 | 274 | 303 | 333 | 383 | 553 | 620 |
| AssetsFixed Assets | 0 | 27 | 38 | 59 | 60 | 65 | 65 | 108 |
| CWIP | 0 | 26 | 27 | 2 | 4 | 0 | 0 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 170 | 194 | 209 | 242 | 268 | 318 | 488 | 511 |
| Total Assets | 171 | 247 | 274 | 303 | 333 | 383 | 553 | 620 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 31 | -39 | 34 | -6 | 25 | 28 | -83 |
| Cash from Investing | -12 | -13 | -16 | -5 | -12 | -11 | -26 |
| Cash from Financing | -17 | 57 | -12 | 0 | -13 | -8 | 111 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 19 | -52 | 18 | -13 | 13 | 16 | -101 |
| 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 (16.1×) and current (19.3×) 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 39.6% growth and a 16× exit, ₹218 only delivers your return if you pay ₹468. The price is currently baking in 22% growth.
EPS grows 39.6%/yr for 5 years, then fades to 6% over 2, exits at 16×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 39.6% | 15.75 |
| FY28 | 39.6% | 21.98 |
| FY29 | 39.6% | 30.69 |
| FY30 | 39.6% | 42.84 |
| FY31 | 39.6% | 59.80 |
| FY32 | 22.8% ·fade | 73.44 |
| FY33 | 6.0% ·fade | 77.85 |
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.