Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 5 | 5 | 5 | 18 | 23 | 23 | 23 |
| Reserves | 6 | 9 | 22 | 58 | 66 | 131 | 146 | 171 |
| Borrowings | 14 | 13 | 6 | 3 | 14 | 0 | 0 | 9 |
| Other Liabilities | 4 | 4 | 7 | 8 | 5 | 38 | 10 | 5 |
| Total Liabilities | 27 | 31 | 41 | 74 | 103 | 193 | 180 | 208 |
| AssetsFixed Assets | 15 | 17 | 21 | 28 | 32 | 39 | 39 | 38 |
| CWIP | 0 | 1 | 3 | 3 | 6 | 2 | 0 | 0 |
| Investments | 0 | 0 | 0 | 1 | 10 | 10 | 20 | 35 |
| Other Assets | 12 | 12 | 17 | 42 | 55 | 143 | 121 | 135 |
| Total Assets | 27 | 31 | 41 | 74 | 103 | 193 | 180 | 208 |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 6 | 3 | 14 | 20 | 6 | 43 | 12 |
| Cash from Investing | -1 | -4 | -6 | -10 | -19 | -3 | -66 |
| Cash from Financing | -5 | 1 | -6 | -4 | 10 | 34 | -12 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 5 | -1 | 9 | 10 | -2 | 39 | 13 |
| 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 (10.2×) and current (16.6×) 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 10× exit, ₹386 only delivers your return if you pay ₹161. The price is currently baking in 29% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 25.51 |
| FY28 | 10.0% | 28.06 |
| FY29 | 10.0% | 30.87 |
| FY30 | 10.0% | 33.95 |
| FY31 | 10.0% | 37.35 |
| FY32 | 8.0% ·fade | 40.34 |
| FY33 | 6.0% ·fade | 42.76 |
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.