Hyderabad cigarette maker and BAT associate selling Total, Editions, Charms brands; also exports tobacco leaf.
Price
Market Cap
Sector
Fast Moving Consumer Goods
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 15 | 15 | 15 | 15 | 15 | 170 | 170 | 170 |
| Reserves | 772 | 925 | 1.1k | 1.2k | 1.2k | 1.2k | 1.1k | 1.3k |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 610 | 545 | 516 | 474 | 468 | 493 | 617 | 570 |
| Total Liabilities | 1.4k | 1.5k | 1.6k | 1.7k | 1.7k | 1.8k | 1.9k | 2.0k |
| AssetsFixed Assets | 187 | 173 | 195 | 590 | 268 | 307 | 289 | 244 |
| CWIP | 13 | 33 | 10 | 0 | 47 | 1 | 7 | 0 |
| Investments | 753 | 887 | 971 | 577 | 447 | 532 | 434 | 559 |
| Other Assets | 444 | 393 | 415 | 486 | 958 | 976 | 1.2k | 1.2k |
| Total Assets | 1.4k | 1.5k | 1.6k | 1.7k | 1.7k | 1.8k | 1.9k | 2.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 290 | 331 | 286 | 277 | 181 | 167 | 193 | 218 |
| Cash from Investing | -148 | -155 | -144 | -96 | 47 | 79 | 10 | -31 |
| Cash from Financing | -144 | -177 | -159 | -187 | -224 | -231 | -221 | -170 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 264 | 310 | 240 | 229 | -222 | 75 | 255 | 176 |
| 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 (19.1×) and current (13.5×) 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 -3.7% growth and a 14× exit, ₹233 only delivers your return if you pay ₹80. The price is currently baking in 17% growth.
EPS grows -3.7%/yr for 5 years, then fades to 6% over 2, exits at 14×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -3.7% | 16.57 |
| FY28 | -3.7% | 15.96 |
| FY29 | -3.7% | 15.37 |
| FY30 | -3.7% | 14.80 |
| FY31 | -3.7% | 14.25 |
| FY32 | 1.1% ·fade | 14.42 |
| FY33 | 6.0% ·fade | 15.28 |
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.