Erode (Tamil Nadu) processor of shell eggs into liquid, frozen and powder egg products, exported worldwide.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 26 | 26 | 26 | 26 | 26 | 26 | 26 | 26 |
| Reserves | 73 | 88 | 94 | 168 | 251 | 277 | 312 | 369 |
| Borrowings | 68 | 56 | 79 | 88 | 146 | 149 | 172 | 142 |
| Other Liabilities | 36 | 39 | 33 | 56 | 46 | 41 | 72 | 58 |
| Total Liabilities | 204 | 210 | 233 | 339 | 469 | 494 | 583 | 595 |
| AssetsFixed Assets | 65 | 69 | 70 | 75 | 114 | 188 | 182 | 178 |
| CWIP | 3 | 2 | 1 | 24 | 34 | 0 | 3 | 6 |
| Investments | 0 | 16 | 16 | 4 | 8 | 8 | 31 | 78 |
| Other Assets | 137 | 122 | 145 | 236 | 313 | 298 | 366 | 333 |
| Total Assets | 204 | 210 | 233 | 339 | 469 | 494 | 583 | 595 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 14 | -12 | 26 | 2 | 60 | 109 | 65 | 53 |
| Cash from Investing | -6 | -5 | -17 | -8 | -16 | -54 | -23 | -81 |
| Cash from Financing | -1 | -9 | -10 | -5 | -5 | 13 | -25 | -31 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | -19 | 23 | -7 | 32 | 48 | 32 | 39 |
| 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 (24.6×) and current (12.0×) 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 11% growth and a 12× exit, ₹237 only delivers your return if you pay ₹172. The price is currently baking in 18% growth.
EPS grows 11%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 11.0% | 21.87 |
| FY28 | 11.0% | 24.27 |
| FY29 | 11.0% | 26.94 |
| FY30 | 11.0% | 29.91 |
| FY31 | 11.0% | 33.20 |
| FY32 | 8.5% ·fade | 36.02 |
| FY33 | 6.0% ·fade | 38.18 |
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.