Gujarat-based polymers manufacturer running four plant units in Dholka (incl. a dedicated bitumen-products unit), expanding into PP/HDPE woven-fabric and technical-textile manufacturing via its subsidiary Global Polyweave.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Reserves | 91 | 132 | 183 | 212 | 244 | 292 | 314 | 332 |
| Borrowings | 33 | 43 | 39 | 19 | 24 | 59 | 11 | 51 |
| Other Liabilities | 19 | 16 | 20 | 18 | 36 | 23 | 40 | 35 |
| Total Liabilities | 144 | 192 | 242 | 250 | 305 | 374 | 365 | 419 |
| AssetsFixed Assets | 67 | 76 | 79 | 76 | 69 | 75 | 71 | 88 |
| CWIP | 0 | 0 | 0 | 0 | 3 | 1 | 16 | 1 |
| Investments | 0 | 13 | 1 | 11 | 41 | 39 | 45 | 71 |
| Other Assets | 77 | 102 | 162 | 164 | 193 | 259 | 232 | 259 |
| Total Assets | 144 | 192 | 242 | 250 | 305 | 374 | 365 | 419 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 21 | 9 | 12 | 28 | 43 | 19 | -19 | 56 |
| Cash from Investing | -6 | -36 | -15 | -10 | -4 | -30 | -5 | -42 |
| Cash from Financing | -9 | 28 | 3 | -8 | -24 | -4 | 29 | -11 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 15 | -28 | -4 | 17 | 38 | 16 | -32 | 33 |
| 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 (17.9×) and current (18.0×) 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 3.1% growth and a 18× exit, ₹573 only delivers your return if you pay ₹279. The price is currently baking in 18% growth.
EPS grows 3.1%/yr for 5 years, then fades to 6% over 2, exits at 18×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 3.1% | 32.89 |
| FY28 | 3.1% | 33.91 |
| FY29 | 3.1% | 34.96 |
| FY30 | 3.1% | 36.04 |
| FY31 | 3.1% | 37.16 |
| FY32 | 4.5% ·fade | 38.85 |
| FY33 | 6.0% ·fade | 41.18 |
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.