Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 60 | 60 |
| Reserves | 80 | 109 | 24 | 75 |
| Borrowings | 2 | 6 | 6 | 7 |
| Other Liabilities | 17 | 36 | 38 | 47 |
| Total Liabilities | 112 | 162 | 127 | 188 |
| AssetsFixed Assets | 0 | 46 | 45 | 44 |
| CWIP | 11 | 15 | 15 | 20 |
| Investments | 22 | 0 | 0 | 0 |
| Other Assets | 78 | 100 | 66 | 123 |
| Total Assets | 112 | 162 | 127 | 188 |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | -51 | 26 | 15 |
| Cash from Investing | -11 | -55 | -5 |
| Cash from Financing | 63 | 28 | -10 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | -63 | -26 | 10 |
| 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 (7.0×) and current (2.2×) 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 2× exit, ₹5 only delivers your return if you pay ₹3. The price is currently baking in 20% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 2×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 2.68 |
| FY28 | 10.0% | 2.95 |
| FY29 | 10.0% | 3.25 |
| FY30 | 10.0% | 3.57 |
| FY31 | 10.0% | 3.93 |
| FY32 | 8.0% ·fade | 4.24 |
| FY33 | 6.0% ·fade | 4.50 |
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.