Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 2 | 2 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 49 | 50 | 61 | 119 | 127 | 133 | 141 |
| Borrowings | 29 | 34 | 24 | 2 | 22 | 26 | 27 |
| Other Liabilities | 7 | 14 | 14 | 18 | 17 | 38 | 27 |
| Total Liabilities | 88 | 101 | 102 | 142 | 169 | 201 | 198 |
| AssetsFixed Assets | 3 | 3 | 2 | 4 | 4 | 4 | 4 |
| CWIP | 0 | 0 | 1 | 0 | 9 | 9 | 10 |
| Investments | 0 | 0 | 0 | 5 | 0 | 0 | 21 |
| Other Assets | 86 | 99 | 99 | 133 | 156 | 187 | 163 |
| Total Assets | 88 | 101 | 102 | 142 | 169 | 201 | 198 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 0 | -1 | -1 | -6 | -2 | 9 |
| Cash from Investing | -1 | -1 | -1 | -7 | -4 | -23 |
| Cash from Financing | 12 | 3 | -6 | 27 | 18 | 4 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -1 | -2 | -2 | -8 | -13 | 7 |
| 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 (63.4×) and current (69.9×) 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 63× exit, ₹1569 only delivers your return if you pay ₹980. The price is currently baking in 20% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 63×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 24.68 |
| FY28 | 10.0% | 27.15 |
| FY29 | 10.0% | 29.87 |
| FY30 | 10.0% | 32.85 |
| FY31 | 10.0% | 36.14 |
| FY32 | 8.0% ·fade | 39.03 |
| FY33 | 6.0% ·fade | 41.37 |
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.