Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 15 | 16 | 16 | 16 | 16 | 16 | 16 |
| Reserves | 300 | 318 | 397 | 450 | 487 | 527 | 534 | 552 |
| Borrowings | 322 | 312 | 288 | 332 | 338 | 299 | 409 | 345 |
| Other Liabilities | 163 | 152 | 148 | 155 | 181 | 188 | 195 | 177 |
| Total Liabilities | 799 | 797 | 849 | 953 | 1.0k | 1.0k | 1.2k | 1.1k |
| AssetsFixed Assets | 249 | 509 | 513 | 559 | 551 | 566 | 541 | 543 |
| CWIP | 282 | 74 | 64 | 17 | 31 | 19 | 22 | 12 |
| Investments | 11 | 9 | 66 | 78 | 83 | 53 | 73 | 74 |
| Other Assets | 257 | 205 | 206 | 300 | 356 | 392 | 517 | 460 |
| Total Assets | 799 | 797 | 849 | 953 | 1.0k | 1.0k | 1.2k | 1.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 126 | -61 | 116 | 144 | 41 | 78 | 68 | 4 |
| Cash from Investing | -146 | -92 | -68 | -85 | -43 | -39 | -1 | -10 |
| Cash from Financing | 18 | 151 | -50 | -60 | 2 | -36 | -66 | 6 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 7 | -218 | 45 | 116 | 10 | 42 | 34 | -11 |
| 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 (15.2×) and current (26.6×) 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 -32% growth and a 15× exit, ₹172 only delivers your return if you pay ₹5. The price is currently baking in 30% growth.
EPS grows -32%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -32.0% | 4.40 |
| FY28 | -32.0% | 2.99 |
| FY29 | -32.0% | 2.03 |
| FY30 | -32.0% | 1.38 |
| FY31 | -32.0% | 0.94 |
| FY32 | -13.0% ·fade | 0.82 |
| FY33 | 6.0% ·fade | 0.87 |
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.