Hyderabad manufacturer/exporter of instant coffee and chicory, mostly private-label, for global customers.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 70 | 70 | 105 | 126 | 144 | 146 |
| Reserves | 35 | 39 | 62 | 177 | 381 | 424 |
| Borrowings | 110 | 102 | 97 | 82 | 89 | 124 |
| Other Liabilities | 32 | 35 | 25 | 25 | 25 | 32 |
| Total Liabilities | 246 | 246 | 288 | 409 | 641 | 725 |
| AssetsFixed Assets | 157 | 152 | 149 | 151 | 182 | 302 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 89 | 94 | 139 | 258 | 459 | 423 |
| Total Assets | 246 | 246 | 288 | 409 | 641 | 725 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -27 | 11 | -36 | -23 | 15 |
| Cash from Investing | -157 | -1 | -4 | -46 | -128 |
| Cash from Financing | 186 | -11 | 43 | 189 | 193 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -184 | 11 | -37 | -30 | -142 |
| 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 (30.6×) and current (32.2×) 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 181.6% growth and a 31× exit, ₹152 only delivers your return if you pay ₹20,052. The price is currently baking in 18% growth.
EPS grows 181.6%/yr for 5 years, then fades to 6% over 2, exits at 31×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 181.6% | 13.32 |
| FY28 | 181.6% | 37.51 |
| FY29 | 181.6% | 105.62 |
| FY30 | 181.6% | 297.43 |
| FY31 | 181.6% | 837.58 |
| FY32 | 93.8% ·fade | 1623.22 |
| FY33 | 6.0% ·fade | 1720.62 |
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.