Mumbai-based importer and distributor of hydrocarbon-based chemicals (acetyls, alcohols, aromatics, phenolics, glycols) supplying paints, inks, pharma, agrochemical and specialty-polymer manufacturers.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 1 | 2 | 2 | 2 | 23 | 23 | 23 |
| Reserves | 27 | 105 | 121 | 191 | 310 | 353 | 387 |
| Borrowings | 122 | 120 | 329 | 297 | 409 | 431 | 701 |
| Other Liabilities | 9 | 198 | 150 | 309 | 511 | 682 | 372 |
| Total Liabilities | 159 | 425 | 602 | 799 | 1.3k | 1.5k | 1.5k |
| AssetsFixed Assets | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 1 | 2 | 2 |
| Other Assets | 158 | 425 | 601 | 798 | 1.3k | 1.5k | 1.5k |
| Total Assets | 159 | 425 | 602 | 799 | 1.3k | 1.5k | 1.5k |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | -81 | 28 | -162 | 58 | -116 | -327 |
| Cash from Investing | 0 | 0 | -1 | 0 | 0 | 0 |
| Cash from Financing | 95 | 61 | 193 | -11 | 181 | 256 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | -81 | 28 | -163 | 58 | -116 | -327 |
| 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 (1.9×) and current (2.3×) 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 2× exit, ₹131 only delivers your return if you pay ₹80. The price is currently baking in 20% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 2×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 63.29 |
| FY28 | 10.0% | 69.62 |
| FY29 | 10.0% | 76.59 |
| FY30 | 10.0% | 84.24 |
| FY31 | 10.0% | 92.67 |
| FY32 | 8.0% ·fade | 100.08 |
| FY33 | 6.0% ·fade | 106.09 |
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.