Manufactures Euro 7000 wood adhesives (white glue), sold via carpenters, dealers and retailers across India.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 24 | 40 | 59 | 94 | 154 | 217 | 241 | 277 |
| Borrowings | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 91 | 100 | 89 | 105 | 125 | 139 | 129 | 137 |
| Total Liabilities | 120 | 144 | 152 | 211 | 292 | 368 | 382 | 426 |
| AssetsFixed Assets | 19 | 39 | 46 | 47 | 48 | 48 | 49 | 50 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 6 | 3 | 0 | 0 | 0 | 2 | 4 | 47 |
| Other Assets | 96 | 102 | 105 | 163 | 243 | 318 | 329 | 329 |
| Total Assets | 120 | 144 | 152 | 211 | 292 | 368 | 382 | 426 |
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 (24.4×) and current (17.4×) 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 14.5% growth and a 17× exit, ₹1013 only delivers your return if you pay ₹857. The price is currently baking in 18% growth.
EPS grows 14.5%/yr for 5 years, then fades to 6% over 2, exits at 17×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 14.5% | 66.78 |
| FY28 | 14.5% | 76.46 |
| FY29 | 14.5% | 87.55 |
| FY30 | 14.5% | 100.24 |
| FY31 | 14.5% | 114.77 |
| FY32 | 10.3% ·fade | 126.54 |
| FY33 | 6.0% ·fade | 134.13 |
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.