Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|
| LiabilitiesEquity Capital | 7 | 9 | 9 | 9 |
| Reserves | 17 | 50 | 58 | 66 |
| Borrowings | 19 | 17 | 33 | 34 |
| Other Liabilities | 12 | 8 | 9 | 13 |
| Total Liabilities | 55 | 83 | 109 | 122 |
| AssetsFixed Assets | 6 | 21 | 20 | 18 |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| Other Assets | 49 | 61 | 89 | 104 |
| Total Assets | 55 | 83 | 109 | 122 |
| Line item | FY24 | FY25 | FY26 |
|---|---|---|---|
| ActivitiesCash from Operating | -11 | -2 | -14 |
| Cash from Investing | -2 | -18 | 0 |
| Cash from Financing | 12 | 20 | 14 |
| SummaryCapital Expenditure | — | — | — |
| Free Cash Flow | -12 | -20 | -15 |
| 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 (3.7×) and current (7.0×) 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 10% growth and a 4× exit, ₹209 only delivers your return if you pay ₹83. The price is currently baking in 30% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 4×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 33.06 |
| FY28 | 10.0% | 36.36 |
| FY29 | 10.0% | 40.00 |
| FY30 | 10.0% | 44.00 |
| FY31 | 10.0% | 48.40 |
| FY32 | 8.0% ·fade | 52.27 |
| FY33 | 6.0% ·fade | 55.40 |
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.