Bengaluru-based maker of Pigeon-brand pressure cookers, cooktops and small kitchen appliances, sold via 329 exclusive stores and 14-country exports.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 25 | 33 | 33 | 33 | 33 | 33 | 33 | 33 |
| Reserves | -83 | 270 | 331 | 370 | 406 | 438 | 461 | 471 |
| Borrowings | 338 | 53 | 78 | 197 | 256 | 348 | 196 | 62 |
| Other Liabilities | 192 | 216 | 286 | 297 | 401 | 386 | 452 | 608 |
| Total Liabilities | 472 | 571 | 728 | 897 | 1.1k | 1.2k | 1.1k | 1.2k |
| AssetsFixed Assets | 194 | 221 | 312 | 402 | 510 | 627 | 525 | 583 |
| CWIP | 8 | 19 | 9 | 10 | 30 | 23 | 66 | 15 |
| Investments | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 270 | 331 | 407 | 486 | 557 | 554 | 552 | 576 |
| Total Assets | 472 | 571 | 728 | 897 | 1.1k | 1.2k | 1.1k | 1.2k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 14 | 10 | 103 | -5 | 76 | 113 | 130 | 258 |
| Cash from Investing | -11 | -18 | -65 | -115 | -104 | -89 | -79 | -109 |
| Cash from Financing | 22 | -2 | -22 | 92 | 30 | -19 | -55 | -129 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | -16 | 40 | -113 | -21 | 8 | 49 | 150 |
| 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 (48.4×) and current (54.8×) 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 5.5% growth and a 48× exit, ₹694 only delivers your return if you pay ₹335. The price is currently baking in 20% growth.
EPS grows 5.5%/yr for 5 years, then fades to 6% over 2, exits at 48×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 5.5% | 13.38 |
| FY28 | 5.5% | 14.11 |
| FY29 | 5.5% | 14.89 |
| FY30 | 5.5% | 15.71 |
| FY31 | 5.5% | 16.57 |
| FY32 | 5.8% ·fade | 17.53 |
| FY33 | 6.0% ·fade | 18.58 |
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.