Surat, Gujarat-based trader-manufacturer of textile dyes, chemicals and auxiliaries, making value-added printing binders, glitter powder, powder chemicals and plastic granules.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 12 | 12 | 12 | 12 | 14 | 14 |
| Reserves | 44 | 47 | 50 | 69 | 89 | 90 |
| Borrowings | 64 | 20 | 20 | 21 | 9 | 2 |
| Other Liabilities | 27 | 34 | 20 | 26 | 37 | 45 |
| Total Liabilities | 148 | 113 | 102 | 128 | 149 | 151 |
| AssetsFixed Assets | 0 | 1 | 1 | 2 | 2 | 2 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 148 | 112 | 101 | 126 | 148 | 149 |
| Total Assets | 148 | 113 | 102 | 128 | 149 | 151 |
| Line item | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|
| ActivitiesCash from Operating | -85 | 14 | 18 | -7 | -13 |
| Cash from Investing | 0 | 0 | -1 | -1 | 0 |
| Cash from Financing | 120 | -48 | -2 | 14 | -2 |
| SummaryCapital Expenditure | — | — | — | — | — |
| Free Cash Flow | -85 | 14 | 18 | -7 | -13 |
| 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 (24.7×) and current (8.3×) 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 10% growth and a 8× exit, ₹50 only delivers your return if you pay ₹33. The price is currently baking in 18% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 8×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 6.56 |
| FY28 | 10.0% | 7.21 |
| FY29 | 10.0% | 7.93 |
| FY30 | 10.0% | 8.73 |
| FY31 | 10.0% | 9.60 |
| FY32 | 8.0% ·fade | 10.37 |
| FY33 | 6.0% ·fade | 10.99 |
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.