Indian subsidiary of US-based 3M Company making safety, industrial, transportation/electronics, healthcare and consumer products.
Price
Market Cap
Sector
Diversified
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 2.1k | 2.2k | 2.5k | 1.9k | 2.1k | 1.8k | 1.6k | 1.8k |
| Borrowings | 42 | 23 | 24 | 27 | 18 | 100 | 103 | 170 |
| Other Liabilities | 537 | 672 | 744 | 940 | 1.1k | 1.1k | 944 | 1.2k |
| Total Liabilities | 2.7k | 2.9k | 3.3k | 2.9k | 3.2k | 3.0k | 2.7k | 3.1k |
| AssetsFixed Assets | 287 | 248 | 291 | 322 | 332 | 417 | 411 | 485 |
| CWIP | 7 | 24 | 23 | 25 | 12 | 10 | 18 | 14 |
| Investments | 505 | 505 | 505 | 505 | 0 | 0 | 0 | 0 |
| Other Assets | 1.9k | 2.1k | 2.4k | 2.1k | 2.9k | 2.6k | 2.2k | 2.6k |
| Total Assets | 2.7k | 2.9k | 3.3k | 2.9k | 3.2k | 3.0k | 2.7k | 3.1k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 267 | 218 | 312 | 334 | 425 | 643 | 355 | 514 |
| Cash from Investing | -590 | 1 | -16 | -43 | -20 | -269 | 322 | -11 |
| Cash from Financing | 4 | -24 | -25 | -21 | -980 | -128 | -789 | -623 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 229 | 199 | 274 | 266 | 365 | 612 | 300 | 457 |
| 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 (68.4×) and current (77.1×) 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 15.5% growth and a 68× exit, ₹33125 only delivers your return if you pay ₹26,490. The price is currently baking in 20% growth.
EPS grows 15.5%/yr for 5 years, then fades to 6% over 2, exits at 68×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 15.5% | 495.99 |
| FY28 | 15.5% | 572.87 |
| FY29 | 15.5% | 661.67 |
| FY30 | 15.5% | 764.22 |
| FY31 | 15.5% | 882.68 |
| FY32 | 10.8% ·fade | 977.57 |
| FY33 | 6.0% ·fade | 1036.22 |
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.