Kerala-based chemical manufacturer of synthetic rutile (a titanium feedstock) along with water-purifying chemicals like ferric and ferrous chloride.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| Reserves | 69 | 78 | 84 | 138 | 141 | 158 | 158 | 164 |
| Borrowings | 0 | 9 | 0 | 5 | 6 | 11 | 2 | 6 |
| Other Liabilities | 76 | 22 | 87 | 32 | 86 | 89 | 30 | 70 |
| Total Liabilities | 154 | 116 | 179 | 183 | 240 | 265 | 198 | 248 |
| AssetsFixed Assets | 18 | 18 | 17 | 17 | 17 | 18 | 19 | 23 |
| CWIP | 5 | 5 | 5 | 5 | 5 | 6 | 7 | 0 |
| Investments | 14 | 14 | 14 | 14 | 15 | 14 | 15 | 15 |
| Other Assets | 116 | 79 | 142 | 147 | 203 | 227 | 158 | 210 |
| Total Assets | 154 | 116 | 179 | 183 | 240 | 265 | 198 | 248 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 13 | 36 | -9 | 8 | -4 | 6 | 1 | 29 |
| Cash from Investing | -3 | -1 | -1 | 0 | 1 | 0 | 0 | -3 |
| Cash from Financing | -5 | -36 | 7 | -9 | 2 | -6 | -1 | -11 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 12 | 35 | -10 | 8 | -4 | 4 | -2 | 23 |
| 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 (12.6×) and current (15.6×) 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 -39.5% growth and a 13× exit, ₹250 only delivers your return if you pay ₹6. The price is currently baking in 22% growth.
EPS grows -39.5%/yr for 5 years, then fades to 6% over 2, exits at 13×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | -39.5% | 9.67 |
| FY28 | -39.5% | 5.85 |
| FY29 | -39.5% | 3.54 |
| FY30 | -39.5% | 2.14 |
| FY31 | -39.5% | 1.30 |
| FY32 | -16.8% ·fade | 1.08 |
| FY33 | 6.0% ·fade | 1.14 |
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.