Mumbai-based specialty colour-chemistry manufacturer of pigments, dyes, naphthols and dye intermediates across Maharashtra and Gujarat, exporting to 50+ countries.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 8 | 10 | 10 | 13 | 13 | 13 | 18 | 19 |
| Reserves | 25 | 29 | 42 | 41 | 46 | 51 | 68 | 98 |
| Borrowings | 22 | 30 | 30 | 31 | 30 | 46 | 60 | 53 |
| Other Liabilities | 42 | 39 | 45 | 40 | 48 | 45 | 49 | 61 |
| Total Liabilities | 96 | 107 | 127 | 125 | 137 | 156 | 194 | 232 |
| AssetsFixed Assets | 32 | 29 | 36 | 35 | 32 | 38 | 37 | 37 |
| CWIP | 0 | 0 | 0 | 0 | 5 | 9 | 21 | 39 |
| Investments | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 1 |
| Other Assets | 62 | 76 | 89 | 88 | 97 | 107 | 136 | 154 |
| Total Assets | 96 | 107 | 127 | 125 | 137 | 156 | 194 | 232 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 15 | 14 | -2 | 2 | 10 | 5 | 1 | 11 |
| Cash from Investing | -11 | -11 | -1 | -11 | -3 | -7 | -15 | -34 |
| Cash from Financing | -2 | 0 | 4 | 5 | -5 | -2 | 15 | 25 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | 3 | -4 | -10 | 7 | -2 | -15 | -24 |
| 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 (91.8×) and current (72.3×) 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 50.3% growth and a 72× exit, ₹260 only delivers your return if you pay ₹1,015. The price is currently baking in 18% growth.
EPS grows 50.3%/yr for 5 years, then fades to 6% over 2, exits at 72×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 50.3% | 5.41 |
| FY28 | 50.3% | 8.13 |
| FY29 | 50.3% | 12.22 |
| FY30 | 50.3% | 18.37 |
| FY31 | 50.3% | 27.61 |
| FY32 | 28.1% ·fade | 35.38 |
| FY33 | 6.0% ·fade | 37.51 |
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.