India-based manufacturer and trader of thermoplastic elastomers and silicone masterbatch for automotive, consumer/industrial and electronics uses, sourcing key inputs from French parent Multibase S.A.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 |
| Reserves | 94 | 101 | 105 | 113 | 122 | 66 | 71 | 76 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 10 | 12 | 12 | 11 | 10 | 10 | 13 | 14 |
| Total Liabilities | 117 | 126 | 130 | 137 | 144 | 89 | 96 | 103 |
| AssetsFixed Assets | 11 | 10 | 11 | 11 | 12 | 13 | 13 | 13 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 106 | 115 | 119 | 126 | 133 | 76 | 83 | 90 |
| Total Assets | 117 | 126 | 130 | 137 | 144 | 89 | 96 | 103 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 5 | 20 | 10 | 5 | 9 | 5 | 6 | 13 |
| Cash from Investing | 32 | 0 | 2 | 1 | 3 | 4 | 3 | 1 |
| Cash from Financing | -10 | 10 | 0 | -2 | -1 | -3 | -71 | 0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 4 | 19 | 9 | 3 | 8 | 3 | 4 | 11 |
| 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 (24.8×) and current (21.5×) 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 2.2% growth and a 21× exit, ₹177 only delivers your return if you pay ₹80. The price is currently baking in 18% growth.
EPS grows 2.2%/yr for 5 years, then fades to 6% over 2, exits at 21×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 2.2% | 8.45 |
| FY28 | 2.2% | 8.64 |
| FY29 | 2.2% | 8.83 |
| FY30 | 2.2% | 9.02 |
| FY31 | 2.2% | 9.22 |
| FY32 | 4.1% ·fade | 9.60 |
| FY33 | 6.0% ·fade | 10.17 |
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.