Vadodara-based manufacturer of chlorinated and sulphur-based specialty chemicals (acid chlorides, alkyl chlorides) supplying pharma, agrochemical, polymer, dye and cosmetics industries worldwide.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| Reserves | 333 | 374 | 479 | 581 | 668 | 740 | 762 | 762 |
| Borrowings | 116 | 111 | 137 | 145 | 123 | 94 | 41 | 60 |
| Other Liabilities | 134 | 109 | 143 | 155 | 169 | 161 | 191 | 181 |
| Total Liabilities | 589 | 599 | 764 | 887 | 966 | 1.0k | 1.0k | 1.0k |
| AssetsFixed Assets | 287 | 287 | 295 | 365 | 397 | 360 | 342 | 343 |
| CWIP | 19 | 14 | 16 | 24 | 6 | 5 | 13 | 5 |
| Investments | 118 | 142 | 196 | 238 | 321 | 328 | 335 | 316 |
| Other Assets | 166 | 156 | 258 | 260 | 242 | 307 | 310 | 344 |
| Total Assets | 589 | 599 | 764 | 887 | 966 | 1.0k | 1.0k | 1.0k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 128 | 111 | 35 | 47 | 111 | 98 | 135 | — |
| Cash from Investing | -45 | -33 | -17 | -70 | -13 | -32 | -30 | — |
| Cash from Financing | -83 | -77 | -3 | 9 | -94 | -64 | -56 | — |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 80 | 74 | 20 | 9 | 66 | 60 | 116 | — |
| 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 (16.7×) and current (12.4×) 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 -18.2% growth and a 12× exit, ₹1015 only delivers your return if you pay ₹134. The price is currently baking in 18% growth.
EPS grows -18.2%/yr for 5 years, then fades to 6% over 2, exits at 12×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -18.2% | 66.85 |
| FY28 | -18.2% | 54.68 |
| FY29 | -18.2% | 44.73 |
| FY30 | -18.2% | 36.59 |
| FY31 | -18.2% | 29.93 |
| FY32 | -6.1% ·fade | 28.10 |
| FY33 | 6.0% ·fade | 29.79 |
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.