India's largest wine producer, running 5 wineries plus luxury vineyard resorts in Nashik and Karnataka.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 15 | 16 | 17 | 17 | 17 | 17 | 17 |
| Reserves | 285 | 290 | 380 | 515 | 533 | 569 | 549 | 571 |
| Borrowings | 393 | 315 | 240 | 203 | 324 | 315 | 400 | 333 |
| Other Liabilities | 138 | 132 | 123 | 147 | 152 | 174 | 127 | 169 |
| Total Liabilities | 831 | 752 | 759 | 881 | 1.0k | 1.1k | 1.1k | 1.1k |
| AssetsFixed Assets | 355 | 318 | 361 | 413 | 454 | 495 | 496 | 512 |
| CWIP | 0 | 0 | 1 | 2 | 5 | 6 | 9 | 1 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 476 | 434 | 396 | 466 | 567 | 575 | 587 | 576 |
| Total Assets | 831 | 752 | 759 | 881 | 1.0k | 1.1k | 1.1k | 1.1k |
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 45 | 120 | 87 | 90 | 121 | 58 | 101 |
| Cash from Investing | -44 | -22 | -57 | -74 | -43 | -75 | -33 |
| Cash from Financing | 33 | -94 | -61 | -9 | 2 | -74 | -67 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — |
| Free Cash Flow | 1 | 104 | 42 | 21 | 63 | -7 | 69 |
| 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 (44.9×) and current (51.6×) 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 -32.7% growth and a 45× exit, ₹157 only delivers your return if you pay ₹7. The price is currently baking in 21% growth.
EPS grows -32.7%/yr for 5 years, then fades to 6% over 2, exits at 45×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -32.7% | 2.05 |
| FY28 | -32.7% | 1.38 |
| FY29 | -32.7% | 0.93 |
| FY30 | -32.7% | 0.62 |
| FY31 | -32.7% | 0.42 |
| FY32 | -13.4% ·fade | 0.36 |
| FY33 | 6.0% ·fade | 0.39 |
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.