Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 25 | 25 | 25 | 29 | 98 | 98 | 123 | 123 |
| Reserves | 92 | 95 | 98 | 141 | 102 | 136 | 340 | 265 |
| Borrowings | 102 | 119 | 129 | 135 | 151 | 158 | 265 | 105 |
| Other Liabilities | 27 | 20 | 42 | 33 | 158 | 142 | 399 | 144 |
| Total Liabilities | 246 | 258 | 294 | 337 | 510 | 534 | 1.1k | 638 |
| AssetsFixed Assets | 4 | 4 | 3 | 3 | 3 | 3 | 15 | 3 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 30 | 30 | 30 | 30 | 30 | 32 | 0 | 32 |
| Other Assets | 211 | 224 | 260 | 304 | 477 | 500 | 1.1k | 604 |
| Total Assets | 246 | 258 | 294 | 337 | 510 | 534 | 1.1k | 638 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 22 | -14 | -15 | 10 | -40 | -16 | -5 | -84 |
| Cash from Investing | -34 | 6 | 5 | -7 | 1 | -3 | -7 | 2 |
| Cash from Financing | -4 | 8 | 11 | -3 | 39 | 20 | 12 | 82 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 21 | -15 | -16 | 10 | -40 | -17 | -5 | -85 |
| 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 (80.2×) and current (38.9×) 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 38% growth and a 39× exit, ₹4 only delivers your return if you pay ₹9. The price is currently baking in 17% growth.
EPS grows 38%/yr for 5 years, then fades to 6% over 2, exits at 39×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 38.0% | 0.12 |
| FY28 | 38.0% | 0.17 |
| FY29 | 38.0% | 0.24 |
| FY30 | 38.0% | 0.33 |
| FY31 | 38.0% | 0.45 |
| FY32 | 22.0% ·fade | 0.55 |
| FY33 | 6.0% ·fade | 0.58 |
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.