Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Reserves | 38 | 44 | 63 | 83 | 104 | 121 | 128 | 146 |
| Borrowings | 52 | 71 | 74 | 86 | 84 | 75 | 88 | 50 |
| Other Liabilities | 73 | 50 | 48 | 47 | 37 | 45 | 42 | 58 |
| Total Liabilities | 173 | 176 | 196 | 227 | 235 | 251 | 268 | 265 |
| AssetsFixed Assets | 92 | 65 | 53 | 49 | 44 | 40 | 50 | 48 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 81 | 110 | 143 | 178 | 191 | 211 | 218 | 216 |
| Total Assets | 173 | 176 | 196 | 227 | 235 | 251 | 268 | 265 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 19 | 21 | 6 | 5 | 18 | 30 | 38 | 34 |
| Cash from Investing | -42 | -25 | -16 | -6 | -21 | -16 | -18 | -18 |
| Cash from Financing | 26 | 1 | 13 | -2 | 4 | -11 | -15 | -26 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -23 | -3 | -10 | -1 | -3 | 14 | 20 | 16 |
| 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 (26.5×) and current (31.7×) 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 -0.1% growth and a 27× exit, ₹571 only delivers your return if you pay ₹198. The price is currently baking in 21% growth.
EPS grows -0.1%/yr for 5 years, then fades to 6% over 2, exits at 27×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -0.1% | 17.98 |
| FY28 | -0.1% | 17.96 |
| FY29 | -0.1% | 17.95 |
| FY30 | -0.1% | 17.93 |
| FY31 | -0.1% | 17.91 |
| FY32 | 2.9% ·fade | 18.44 |
| FY33 | 6.0% ·fade | 19.54 |
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.