Daman-based manufacturer of plastic furniture, allied plastic products and industrial moulds, operating five plants across India as part of the Cello World group.
Price
Market Cap
Sector
Consumer Discretionary
Rank
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 12 | 12 | 12 | 12 | 12 | 12 |
| Reserves | 314 | 339 | 371 | 401 | 432 | 478 | 530 | 548 |
| Borrowings | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 |
| Other Liabilities | 38 | 33 | 39 | 29 | 43 | 40 | 37 | 32 |
| Total Liabilities | 364 | 384 | 422 | 442 | 486 | 530 | 579 | 592 |
| AssetsFixed Assets | 135 | 128 | 117 | 102 | 77 | 75 | 59 | 56 |
| CWIP | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 39 | 80 | 120 | 150 | 156 | 170 | 311 | 345 |
| Other Assets | 190 | 175 | 185 | 190 | 254 | 285 | 210 | 191 |
| Total Assets | 364 | 384 | 422 | 442 | 486 | 530 | 579 | 592 |
| Line item | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 22 | 54 | 66 | 43 | 26 | 65 | 48 | 56 |
| Cash from Investing | -20 | -46 | -47 | -38 | -21 | -57 | -32 | -41 |
| Cash from Financing | -10 | -10 | -21 | 0 | -6 | -10 | -10 | -12 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -4 | 27 | 56 | 37 | 25 | 60 | 57 | 69 |
| 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 (11.4×) and current (6.7×) 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 25.9% growth and a 7× exit, ₹334 only delivers your return if you pay ₹509. The price is currently baking in 17% growth.
EPS grows 25.9%/yr for 5 years, then fades to 6% over 2, exits at 7×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 25.9% | 62.67 |
| FY28 | 25.9% | 78.91 |
| FY29 | 25.9% | 99.34 |
| FY30 | 25.9% | 125.07 |
| FY31 | 25.9% | 157.46 |
| FY32 | 16.0% ·fade | 182.58 |
| FY33 | 6.0% ·fade | 193.54 |
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.