Haldia (West Bengal) manufacturer of polymer-based woven bags and FIBC (jumbo bags) for bulk material packaging, run out of a single vertically integrated plant.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 |
| Reserves | 79 | 98 | 120 | 145 | 169 | 195 | 215 | 229 |
| Borrowings | 3 | 10 | 5 | 0 | 1 | 1 | 0 | 1 |
| Other Liabilities | 14 | 14 | 14 | 6 | 7 | 5 | 7 | 7 |
| Total Liabilities | 114 | 140 | 157 | 168 | 194 | 219 | 239 | 255 |
| AssetsFixed Assets | 13 | 13 | 14 | 13 | 13 | 12 | 12 | 12 |
| CWIP | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 22 | 22 | 16 | 59 | 5 | 9 | 20 | 22 |
| Other Assets | 79 | 104 | 127 | 96 | 176 | 197 | 207 | 222 |
| Total Assets | 114 | 140 | 157 | 168 | 194 | 219 | 239 | 255 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -1 | 2 | -3 | -6 | 45 | -76 | -12 | -21 |
| Cash from Investing | 8 | 8 | 3 | 6 | -39 | 74 | 12 | 20 |
| Cash from Financing | -7 | -11 | 6 | -6 | -5 | 1 | 0 | 0 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | -2 | 1 | -4 | -7 | 45 | -77 | -12 | -21 |
| 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 (10.0×) and current (7.9×) 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 12.2% growth and a 8× exit, ₹152 only delivers your return if you pay ₹119. The price is currently baking in 17% growth.
EPS grows 12.2%/yr for 5 years, then fades to 6% over 2, exits at 8×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 12.2% | 21.52 |
| FY28 | 12.2% | 24.15 |
| FY29 | 12.2% | 27.09 |
| FY30 | 12.2% | 30.40 |
| FY31 | 12.2% | 34.10 |
| FY32 | 9.1% ·fade | 37.21 |
| FY33 | 6.0% ·fade | 39.44 |
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.