1. At a Glance
Founded in 1893, Amrutanjan has been relieving India’s headaches for over a century — and shareholders’ headaches for most of that time too. From ayurvedic balm to women’s hygiene and even packaged juice (yes, really), the company is debt-free, dividend-paying, and steady… but with growth speed somewhere between “monsoon traffic” and “government file clearance.”
2. Introduction
Amrutanjan is basically the Reliance Jio of the 19th century — when it launched, it disrupted a pain balm market that barely existed. The brand has outlived colonial rule, multiple recessions, and more cricket captains than you can count.
Today, it plays in three categories:
- Pain Management:Ayurvedic balms, sprays.
- Women’s Hygiene:Sanitary products, hygiene kits.
- Beverages:Packaged fruit drinks.
That last one is like McDonald’s selling cement — diversification or distraction? Depends on your patience.
3. Business Model – WTF Do They Even Do?
Revenue streams:
- Pain management products (~60% of sales).
- Women’s hygiene (~20%).
- Beverages (~20%).
Distribution:
- Modern Trade leadership in Head Category (41.1% volume share in CY19).
- Strong retail network across India.
Roast note: The balm business is cash-rich, but the beverage arm feels like the corporate equivalent of buying a treadmill and using it as a clothes hanger.
4. Financials Overview
FY25 Annual:
- Revenue:₹452 Cr (+7% YoY)
- EBITDA:₹58 Cr (~13% margin)
- PAT:₹51 Cr (+13% YoY)
- EPS:₹17.58
- P/E:35.4x
- Debt: ~₹2 Cr (basically zero).
Q1 FY26:
- Revenue: ₹94.05 Cr (+12.3% YoY)
- PAT: ₹8.31 Cr (+79.9% YoY — low base effect).
- EPS: ₹2.87.
P/E Recalc:Q1 EPS ₹2.87 × 4 = ₹11.48 annualized → CMP ₹671 ÷ ₹11.48 ≈58.4x— suggesting FY26 consensus expects stronger H2.
5. Valuation (Fair Value RANGE)
Method 1 – P/E Approach
- Sector mid-cap FMCG: 25–35x.
- Applying 25–30x to FY25 EPS ₹17.58 → ₹439 – ₹527.
Method 2 – EV/EBITDA
- FY25 EBITDA: ₹58 Cr.
- Applying 15–18x → EV ₹870 – ₹1,044 Cr.
- Add cash (
₹51 Cr), subtract debt (₹2 Cr) → Equity Value: ₹919 – ₹1,095 Cr. - Per share (~2.88 Cr shares): ₹319 – ₹380.
Method 3 – DCF (Simplified)
- FCF ~₹45 Cr, growth 8% for 5 years, terminal 3%, discount 11% → ₹420 – ₹460.
Method | FV Low | FV High |
---|---|---|
P/E | 439 | 527 |
EV/EBITDA | 319 | 380 |
DCF | 420 | 460 |
Fair Value Range:₹390 – ₹490This FV range is for educational purposes only and is not investment advice.