Indian marine-chemicals maker of industrial salt, bromine & SOP from sea brine; diversifying into SiC semiconductors.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY20 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | — | 19 | 25 | 25 | 25 | 25 | 25 |
| Reserves | — | 243 | 1.4k | 1.7k | 1.8k | 1.9k | 1.9k |
| Borrowings | — | 897 | 69 | 98 | 235 | 281 | 466 |
| Other Liabilities | — | 372 | 255 | 255 | 290 | 258 | 264 |
| Total Liabilities | — | 1.5k | 1.8k | 2.1k | 2.4k | 2.4k | 2.7k |
| AssetsFixed Assets | — | 1.1k | 1.1k | 1.2k | 1.4k | 1.4k | 1.4k |
| CWIP | — | 17 | 36 | 48 | 69 | 64 | 182 |
| Investments | — | 11 | 210 | 350 | 339 | 377 | 257 |
| Other Assets | — | 417 | 399 | 497 | 603 | 572 | 843 |
| Total Assets | — | 1.5k | 1.8k | 2.1k | 2.4k | 2.4k | 2.7k |
| Line item | FY20 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | — | 315 | 496 | 379 | 176 | 140 |
| Cash from Investing | — | -110 | -290 | -307 | -246 | -293 |
| Cash from Financing | — | -224 | -212 | -33 | 65 | 154 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | — | 218 | 397 | 249 | -81 | -242 |
| 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 (79.8×) and current (117.5×) 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 80× exit, ₹528 only delivers your return if you pay ₹249. The price is currently baking in 26% growth.
EPS grows 10%/yr for 5 years, then fades to 6% over 2, exits at 80×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 10.0% | 4.94 |
| FY28 | 10.0% | 5.43 |
| FY29 | 10.0% | 5.98 |
| FY30 | 10.0% | 6.57 |
| FY31 | 10.0% | 7.23 |
| FY32 | 8.0% ·fade | 7.81 |
| FY33 | 6.0% ·fade | 8.28 |
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.