NSE: NEAGI · Fast Moving Consumer Goods · Tea & Coffee · Market cap ₹205 Cr
· Prev close ₹3,300.00 · Volume 3 · 52W ₹3,001–3,800
If profit compounds at 0.0% (CAGR) and the stock ends at 25×, buying at ₹3,300 returns about 16.2% CAGR over 10 years.
| Growth assumption | Profit growth (CAGR) | Return, 10Y CAGR |
|---|---|---|
| Yours | 0.0% | 16.2% |
| Delivered FY22–26 | −3.1% | 12.6% |
| Net profit, last 4 quarters vs the 4 before | — | — |
| Half the delivered pace | −1.5% | 14.4% |
Delivered FY22–26 CAGR −3.1%
This is an exit-multiple calculation, not a discounted cash flow. Inputs: EPS for the 4 quarters Sep 2025 to Jun 2026 ₹590.76, price ₹3,300.00 (9 Nov 2026, 12:52 pm IST price). Formula: return = (EPS × exit P/E ÷ price)^(1/10) × (1 + growth) − 1. Net profit growth is applied to EPS, so the share count is held constant. A profit fall of 100% or more has no rate and is left blank. Dividends ignored. Arithmetic, not a forecast.