Jaipur-based zero-wood building-materials maker of PVC/uPVC profiles, uPVC & aluminium windows-doors-glazing, and modular furniture, sold under the Polywood, Dynasty, Studio Arezzo and D-Stona brands.
Price
Market Cap
Sector
Industrials
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 11 |
| Reserves | 40 | 44 | 49 | 58 | 71 | 89 | 103 | 119 |
| Borrowings | 44 | 49 | 54 | 57 | 53 | 53 | 55 | 76 |
| Other Liabilities | 20 | 14 | 16 | 19 | 29 | 28 | 30 | 19 |
| Total Liabilities | 115 | 117 | 130 | 145 | 165 | 181 | 199 | 226 |
| AssetsFixed Assets | 42 | 43 | 45 | 63 | 71 | 79 | 84 | 90 |
| CWIP | 3 | 7 | 8 | 0 | 5 | 0 | 0 | 6 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 70 | 68 | 76 | 83 | 88 | 102 | 115 | 129 |
| Total Assets | 115 | 117 | 130 | 145 | 165 | 181 | 199 | 226 |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 8 | 12 | 8 | 10 | 14 | 32 | 17 | 8 |
| Cash from Investing | -5 | -4 | -8 | -7 | -13 | -20 | -12 | -26 |
| Cash from Financing | -2 | -8 | 0 | -1 | -1 | -10 | -5 | 17 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | 8 | -1 | 3 | 1 | 11 | 5 | -19 |
| 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 (20.6×) 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 51.3% growth and a 15× exit, ₹412 only delivers your return if you pay ₹1,657. The price is currently baking in 18% growth.
EPS grows 51.3%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 51.3% | 41.11 |
| FY28 | 51.3% | 62.20 |
| FY29 | 51.3% | 94.10 |
| FY30 | 51.3% | 142.38 |
| FY31 | 51.3% | 215.42 |
| FY32 | 28.6% ·fade | 277.14 |
| FY33 | 6.0% ·fade | 293.76 |
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.