Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 4 | 6 | 16 | 16 | 23 |
| Reserves | 3 | 5 | 12 | 14 | 25 | 109 |
| Borrowings | 11 | 19 | 26 | 30 | 32 | 45 |
| Other Liabilities | 28 | 32 | 74 | 57 | 47 | 68 |
| Total Liabilities | 44 | 60 | 117 | 117 | 120 | 245 |
| AssetsFixed Assets | 5 | 4 | 7 | 7 | 7 | 8 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1 | 1 | 1 | 2 | 50 | 0 |
| Other Assets | 39 | 55 | 109 | 108 | 64 | 238 |
| Total Assets | 44 | 60 | 117 | 117 | 120 | 245 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | -6 | -6 | 0 | -60 |
| Cash from Investing | -3 | -3 | -1 | -2 | -32 |
| Cash from Financing | 2 | 9 | 7 | 2 | 97 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -1 | -6 | -9 | -1 | -61 |
| 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 (6.9×) and current (8.5×) 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 7× exit, ₹157 only delivers your return if you pay ₹90. The price is currently baking in 22% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 20.35 |
| FY28 | 10.0% | 22.39 |
| FY29 | 10.0% | 24.62 |
| FY30 | 10.0% | 27.09 |
| FY31 | 10.0% | 29.79 |
| FY32 | 8.0% ·fade | 32.18 |
| FY33 | 6.0% ·fade | 34.11 |
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.