India's leading feminine-hygiene and health-care FMCG maker behind Whisper, Vicks and Old Spice.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 32 | 32 | 32 | 32 | 32 | 32 | 32 | 32 |
| Reserves | 1.1k | 682 | 705 | 914 | 742 | 705 | 899 | 721 |
| Borrowings | 0 | 3 | 5 | 4 | 3 | 2 | 2 | 1 |
| Other Liabilities | 671 | 915 | 940 | 1.2k | 1.1k | 1.0k | 1.2k | 1.0k |
| Total Liabilities | 1.8k | 1.6k | 1.7k | 2.1k | 1.9k | 1.8k | 2.1k | 1.8k |
| AssetsFixed Assets | 206 | 184 | 164 | 170 | 139 | 131 | 166 | 163 |
| CWIP | 22 | 38 | 44 | 23 | 28 | 41 | 14 | 21 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 1.6k | 1.4k | 1.5k | 1.9k | 1.7k | 1.6k | 2.0k | 1.6k |
| Total Assets | 1.8k | 1.6k | 1.7k | 2.1k | 1.9k | 1.8k | 2.1k | 1.8k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 413 | 474 | 863 | 573 | 826 | 470 | 593 | 924 |
| Cash from Investing | 34 | 75 | 7 | -27 | -10 | 1 | -34 | 11 |
| Cash from Financing | -314 | -190 | -1.1k | -569 | -477 | -861 | -666 | -845 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 410 | 423 | 832 | 523 | 781 | 427 | 539 | 893 |
| 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 (68.6×) and current (35.1×) 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 14.6% growth and a 35× exit, ₹9275 only delivers your return if you pay ₹8,023. The price is currently baking in 18% growth.
EPS grows 14.6%/yr for 5 years, then fades to 6% over 2, exits at 35×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 14.6% | 302.38 |
| FY28 | 14.6% | 346.53 |
| FY29 | 14.6% | 397.13 |
| FY30 | 14.6% | 455.11 |
| FY31 | 14.6% | 521.55 |
| FY32 | 10.3% ·fade | 575.27 |
| FY33 | 6.0% ·fade | 609.79 |
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.