Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 16 | 23 | 23 | 23 |
| Reserves | 24 | 30 | 43 | 57 | 129 | 135 | 140 |
| Borrowings | 45 | 65 | 99 | 192 | 267 | 347 | 359 |
| Other Liabilities | 28 | 32 | 44 | 64 | 64 | 71 | 77 |
| Total Liabilities | 101 | 131 | 191 | 329 | 482 | 576 | 598 |
| AssetsFixed Assets | 39 | 40 | 62 | 99 | 103 | 103 | 125 |
| CWIP | 0 | 12 | 28 | 69 | 189 | 207 | 191 |
| Investments | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
| Other Assets | 62 | 79 | 101 | 161 | 191 | 266 | 282 |
| Total Assets | 101 | 131 | 191 | 329 | 482 | 576 | 598 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 12 | 3 | 11 | -23 | -1 | -56 |
| Cash from Investing | -13 | -18 | -39 | -83 | -128 | -30 |
| Cash from Financing | 2 | 15 | 28 | 113 | 125 | 82 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -2 | -16 | -29 | -105 | -129 | -86 |
| 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 (5.2×) and current (7.5×) 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 5× exit, ₹88 only delivers your return if you pay ₹40. The price is currently baking in 27% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 5×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 12.85 |
| FY28 | 10.0% | 14.13 |
| FY29 | 10.0% | 15.55 |
| FY30 | 10.0% | 17.10 |
| FY31 | 10.0% | 18.81 |
| FY32 | 8.0% ·fade | 20.32 |
| FY33 | 6.0% ·fade | 21.53 |
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.