Haryana-based trading company running a diesel/petrol retail outlet alongside battery, automotive-lubricant (Gulf Oil) and electrical-goods (water heaters, air conditioners) distribution.
Price
Market Cap
Sector
Services
Rank
| Line item | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| Reserves | 859 | 970 | 1.0k | 1.1k | 1.2k | 1.3k | 1.3k | 1.3k |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Liabilities | 6 | 1 | 2 | 1 | 1 | 2 | 2 | 3 |
| Total Liabilities | 868 | 974 | 1.0k | 1.1k | 1.2k | 1.3k | 1.3k | 1.3k |
| AssetsFixed Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 836 | 945 | 991 | 1.0k | 1.1k | 1.2k | 1.3k | 1.2k |
| Other Assets | 32 | 29 | 35 | 37 | 52 | 56 | 42 | 61 |
| Total Assets | 868 | 974 | 1.0k | 1.1k | 1.2k | 1.3k | 1.3k | 1.3k |
| Line item | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 3 | 8 | -3 | -4 | -1 | -4 | -8 | -5 |
| Cash from Investing | 1 | 11 | 7 | 4 | 8 | 14 | 20 | 20 |
| Cash from Financing | -4 | -10 | -5 | -1 | -6 | -10 | -12 | -15 |
| SummaryCapital Expenditure | — | — | — | — | — | — | — | — |
| Free Cash Flow | 3 | 8 | -3 | -4 | -1 | 11 | -8 | -5 |
| 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 (7.9×) 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 6.9% growth and a 8× exit, ₹28499 only delivers your return if you pay ₹17,036. The price is currently baking in 17% growth.
EPS grows 6.9%/yr for 5 years, then fades to 6% over 2, exits at 8×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 6.9% | 3844.08 |
| FY28 | 6.9% | 4109.32 |
| FY29 | 6.9% | 4392.87 |
| FY30 | 6.9% | 4695.97 |
| FY31 | 6.9% | 5020.00 |
| FY32 | 6.5% ·fade | 5343.79 |
| FY33 | 6.0% ·fade | 5664.41 |
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.