Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 5 | 5 | 5 | 14 | 18 | 18 |
| Reserves | 5 | 6 | 18 | 21 | 78 | 84 |
| Borrowings | 18 | 23 | 37 | 48 | 66 | 48 |
| Other Liabilities | 8 | 15 | 24 | 26 | 17 | 7 |
| Total Liabilities | 35 | 48 | 83 | 109 | 179 | 158 |
| AssetsFixed Assets | 9 | 9 | 21 | 17 | 14 | 15 |
| CWIP | 0 | 0 | 0 | 0 | 26 | 20 |
| Investments | 0 | 0 | 0 | 2 | 3 | 5 |
| Other Assets | 26 | 39 | 62 | 90 | 137 | 118 |
| Total Assets | 35 | 48 | 83 | 109 | 179 | 158 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | 1 | 0 | 5 | -8 | 0 |
| Cash from Investing | -1 | -2 | -18 | 2 | -23 |
| Cash from Financing | 0 | 3 | 12 | 7 | 49 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | 1 | -1 | -9 | -10 | -24 |
| 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 (4.4×) and current (4.9×) 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 10% growth and a 4× exit, ₹123 only delivers your return if you pay ₹70. The price is currently baking in 22% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 27.68 |
| FY28 | 10.0% | 30.44 |
| FY29 | 10.0% | 33.49 |
| FY30 | 10.0% | 36.84 |
| FY31 | 10.0% | 40.52 |
| FY32 | 8.0% ·fade | 43.76 |
| FY33 | 6.0% ·fade | 46.39 |
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.