Pune-based maker of ready-to-eat Indian meals, sauces and frozen foods sold in 20+ countries; part of Mars.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 161 | 204 | 215 | 241 | 284 | 309 | 316 | 339 |
| Borrowings | 71 | 175 | 138 | 134 | 86 | 72 | 66 | 42 |
| Other Liabilities | 65 | 66 | 76 | 83 | 74 | 71 | 84 | 91 |
| Total Liabilities | 300 | 448 | 431 | 461 | 447 | 455 | 469 | 475 |
| AssetsFixed Assets | 98 | 179 | 189 | 207 | 238 | 216 | 213 | 206 |
| CWIP | 26 | 42 | 62 | 54 | 19 | 21 | 13 | 14 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 175 | 226 | 180 | 200 | 190 | 218 | 243 | 255 |
| Total Assets | 300 | 448 | 431 | 461 | 447 | 455 | 469 | 475 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 56 | 37 | 40 | 65 | 61 | 67 | 39 | 59 |
| Cash from Investing | -30 | -52 | -56 | -47 | -34 | -16 | -12 | -6 |
| Cash from Financing | -23 | 15 | 43 | -49 | -18 | -56 | -20 | -41 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 25 | -15 | -16 | 23 | 23 | 50 | 26 | 51 |
| 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 (76.4×) and current (60.3×) 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 5.1% growth and a 60× exit, ₹8298 only delivers your return if you pay ₹4,453. The price is currently baking in 18% growth.
EPS grows 5.1%/yr for 5 years, then fades to 6% over 2, exits at 60×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 5.1% | 144.63 |
| FY28 | 5.1% | 152.00 |
| FY29 | 5.1% | 159.76 |
| FY30 | 5.1% | 167.90 |
| FY31 | 5.1% | 176.47 |
| FY32 | 5.5% ·fade | 186.26 |
| FY33 | 6.0% ·fade | 197.44 |
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.