Rajasthan-based miner and processor of Kota stone and other natural building stones for the real estate, construction and infrastructure sectors.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY21 | FY22 | FY23 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| Reserves | 340 | 283 | 282 | 298 | 313 | 344 | 341 | 353 |
| Borrowings | 303 | 109 | 27 | 29 | 29 | 31 | 15 | 41 |
| Other Liabilities | 82 | 53 | 29 | 26 | 19 | 22 | 31 | 24 |
| Total Liabilities | 734 | 455 | 347 | 362 | 370 | 405 | 396 | 427 |
| AssetsFixed Assets | 485 | 224 | 168 | 167 | 165 | 162 | 157 | 160 |
| CWIP | 6 | 0 | 0 | 1 | 3 | 3 | 2 | 10 |
| Investments | 43 | 87 | 42 | 60 | 85 | 101 | 100 | 110 |
| Other Assets | 201 | 144 | 137 | 134 | 116 | 140 | 137 | 147 |
| Total Assets | 734 | 455 | 347 | 362 | 370 | 405 | 396 | 427 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 31 | 70 | 30 | 60 | 20 | 34 | -3 | 16 |
| Cash from Investing | -57 | -125 | -29 | 142 | 19 | -32 | 4 | -19 |
| Cash from Financing | 27 | 60 | -4 | -204 | -37 | -4 | -3 | 4 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -45 | -56 | 0 | 261 | 18 | 30 | -2 | 2 |
| 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 (11.9×) and current (9.8×) 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 13.9% growth and a 10× exit, ₹25 only delivers your return if you pay ₹21. The price is currently baking in 17% growth.
EPS grows 13.9%/yr for 5 years, then fades to 6% over 2, exits at 10×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 13.9% | 2.88 |
| FY28 | 13.9% | 3.28 |
| FY29 | 13.9% | 3.74 |
| FY30 | 13.9% | 4.26 |
| FY31 | 13.9% | 4.85 |
| FY32 | 10.0% ·fade | 5.33 |
| FY33 | 6.0% ·fade | 5.65 |
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.