Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 7 | 9 | 9 | 10 | 10 | 41 | 51 | 51 |
| Reserves | 27 | 50 | 85 | 103 | 125 | 202 | 407 | 438 |
| Borrowings | 98 | 109 | 144 | 198 | 362 | 512 | 498 | 614 |
| Other Liabilities | 27 | 27 | 39 | 61 | 89 | 105 | 165 | 233 |
| Total Liabilities | 158 | 195 | 277 | 372 | 586 | 860 | 1.1k | 1.3k |
| AssetsFixed Assets | 87 | 85 | 154 | 183 | 305 | 375 | 373 | 370 |
| CWIP | 16 | 23 | 11 | 44 | 40 | 70 | 247 | 464 |
| Investments | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 0 |
| Other Assets | 55 | 86 | 112 | 144 | 239 | 413 | 501 | 502 |
| Total Assets | 158 | 195 | 277 | 372 | 586 | 860 | 1.1k | 1.3k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | 18 | 17 | 35 | -23 | -11 | 70 |
| Cash from Investing | — | -26 | -44 | -69 | -106 | -128 | -317 |
| Cash from Financing | — | 7 | 27 | 35 | 149 | 172 | 260 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | — | -7 | -27 | -35 | -127 | -139 | -245 |
| 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 (13.1×) and current (13.7×) 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 19.1% growth and a 13× exit, ₹77 only delivers your return if you pay ₹79. The price is currently baking in 19% growth.
EPS grows 19.1%/yr for 5 years, then fades to 6% over 2, exits at 13×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 19.1% | 6.71 |
| FY28 | 19.1% | 7.99 |
| FY29 | 19.1% | 9.51 |
| FY30 | 19.1% | 11.33 |
| FY31 | 19.1% | 13.49 |
| FY32 | 12.6% ·fade | 15.18 |
| FY33 | 6.0% ·fade | 16.10 |
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.