Visakhapatnam-based manufacturer of Aluminium Fluoride, a chemical additive used in aluminium smelting, produced from fluosilicic acid and alumina hydrate.
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 | 45 | 44 | 48 | 62 | 79 | 95 | 105 | 118 |
| Borrowings | 15 | 32 | 30 | 31 | 24 | 30 | 32 | 45 |
| Other Liabilities | 13 | 12 | 14 | 15 | 18 | 16 | 20 | 23 |
| Total Liabilities | 80 | 95 | 100 | 115 | 128 | 149 | 165 | 194 |
| AssetsFixed Assets | 21 | 26 | 56 | 64 | 63 | 64 | 65 | 71 |
| CWIP | 34 | 34 | 2 | 2 | 1 | 5 | 5 | 23 |
| Investments | 1 | 6 | 9 | 12 | 26 | 31 | 41 | 41 |
| Other Assets | 23 | 29 | 33 | 37 | 39 | 50 | 53 | 60 |
| Total Assets | 80 | 95 | 100 | 115 | 128 | 149 | 165 | 194 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 7 | 20 | -2 | 4 | 22 | 36 | 15 | 48 |
| Cash from Investing | -8 | -21 | -11 | -8 | -18 | -19 | -21 | -59 |
| Cash from Financing | 0 | 6 | 16 | -5 | -3 | -12 | 1 | 10 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -6 | -13 | -9 | -1 | 7 | 29 | 0 | 12 |
| 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 (17.8×) and current (15.2×) 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 19.7% growth and a 15× exit, ₹457 only delivers your return if you pay ₹498. The price is currently baking in 18% growth.
EPS grows 19.7%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 19.7% | 35.96 |
| FY28 | 19.7% | 43.04 |
| FY29 | 19.7% | 51.52 |
| FY30 | 19.7% | 61.67 |
| FY31 | 19.7% | 73.82 |
| FY32 | 12.8% ·fade | 83.31 |
| FY33 | 6.0% ·fade | 88.30 |
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.