Makes and markets Prestige and Judge branded pressure cookers, cookware and kitchen appliances across India.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
| Reserves | 1.3k | 1.5k | 1.7k | 1.9k | 2.1k | 1.9k | 1.9k | 2.0k |
| Borrowings | 86 | 84 | 92 | 131 | 180 | 180 | 189 | 174 |
| Other Liabilities | 409 | 450 | 593 | 518 | 470 | 469 | 595 | 560 |
| Total Liabilities | 1.8k | 2.0k | 2.4k | 2.6k | 2.7k | 2.5k | 2.7k | 2.7k |
| AssetsFixed Assets | 572 | 573 | 597 | 684 | 722 | 680 | 657 | 675 |
| CWIP | 6 | 18 | 7 | 10 | 24 | 1 | 18 | 26 |
| Investments | 331 | 420 | 356 | 249 | 343 | 241 | 227 | 253 |
| Other Assets | 892 | 1.0k | 1.5k | 1.6k | 1.6k | 1.6k | 1.8k | 1.8k |
| Total Assets | 1.8k | 2.0k | 2.4k | 2.6k | 2.7k | 2.5k | 2.7k | 2.7k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 94 | 253 | 289 | 294 | 199 | 289 | 157 | 210 |
| Cash from Investing | 0 | -184 | -184 | -221 | -157 | -185 | 204 | -88 |
| Cash from Financing | -84 | -95 | -82 | -91 | -67 | -104 | -362 | -116 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 37 | 195 | 261 | 253 | 134 | 222 | 116 | 122 |
| 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 (48.7×) and current (47.7×) 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 -14.7% growth and a 48× exit, ₹673 only delivers your return if you pay ₹117. The price is currently baking in 17% growth.
EPS grows -14.7%/yr for 5 years, then fades to 6% over 2, exits at 48×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -14.7% | 12.04 |
| FY28 | -14.7% | 10.27 |
| FY29 | -14.7% | 8.76 |
| FY30 | -14.7% | 7.47 |
| FY31 | -14.7% | 6.37 |
| FY32 | -4.3% ·fade | 6.09 |
| FY33 | 6.0% ·fade | 6.46 |
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.