Manufacturer of compatible (non-OEM) toner powder for laser printers, digital copiers and multi-function printers, with plants at Rampur (U.P.) and Sitarganj (Uttarakhand) serving domestic and export markets.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY21 | FY22 | FY23 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 11 | 11 | 11 | 10 | 10 | 10 |
| Reserves | 150 | 155 | 166 | 177 | 199 | 191 | 205 | 222 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 22 | 26 | 23 | 22 | 22 | 28 | 25 | 29 |
| Total Liabilities | 183 | 192 | 200 | 211 | 232 | 230 | 240 | 261 |
| AssetsFixed Assets | 50 | 49 | 57 | 69 | 77 | 80 | 78 | 89 |
| CWIP | 0 | 1 | 1 | 2 | 0 | 0 | 0 | 0 |
| Investments | 76 | 65 | 65 | 64 | 70 | 52 | 72 | 102 |
| Other Assets | 56 | 77 | 77 | 76 | 85 | 97 | 90 | 70 |
| Total Assets | 183 | 192 | 200 | 211 | 232 | 230 | 240 | 261 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 14 | 13 | 19 | 14 | 21 | 24 | 26 | 36 |
| Cash from Investing | -2 | -9 | 28 | 4 | -23 | -12 | 16 | -52 |
| Cash from Financing | -5 | -8 | -38 | -15 | -5 | -6 | -31 | -7 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 8 | 9 | 19 | 5 | -3 | 12 | 18 | 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 (53.2×) and current (51.1×) 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 1.6% growth and a 51× exit, ₹268 only delivers your return if you pay ₹120. The price is currently baking in 18% growth.
EPS grows 1.6%/yr for 5 years, then fades to 6% over 2, exits at 51×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 1.6% | 5.32 |
| FY28 | 1.6% | 5.41 |
| FY29 | 1.6% | 5.50 |
| FY30 | 1.6% | 5.58 |
| FY31 | 1.6% | 5.67 |
| FY32 | 3.8% ·fade | 5.89 |
| FY33 | 6.0% ·fade | 6.24 |
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.