Jaipur-based B2B agrochemical manufacturer of insecticides, herbicides, fungicides, PGRs and bio-fertilizers, backward-integrating into technical-grade active ingredients.
Price
Market Cap
Sector
Commodities
Rank
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | FY26 |
|---|---|---|---|---|---|---|---|
| LiabilitiesEquity Capital | 4 | 4 | 4 | 4 | 45 | 45 | 64 |
| Reserves | 22 | 31 | 46 | 71 | 56 | 138 | 246 |
| Borrowings | 16 | 21 | 25 | 45 | 80 | 85 | 98 |
| Other Liabilities | 43 | 62 | 104 | 139 | 170 | 260 | 217 |
| Total Liabilities | 86 | 119 | 179 | 260 | 351 | 529 | 625 |
| AssetsFixed Assets | 16 | 17 | 23 | 40 | 66 | 69 | 83 |
| CWIP | 0 | 0 | 0 | 9 | 11 | 15 | 22 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 70 | 102 | 157 | 210 | 275 | 444 | 520 |
| Total Assets | 86 | 119 | 179 | 260 | 351 | 529 | 625 |
| Line item | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| ActivitiesCash from Operating | 8 | 0 | 6 | 15 | 6 | -70 |
| Cash from Investing | -6 | -3 | -8 | -31 | -34 | -108 |
| Cash from Financing | -2 | 4 | 1 | 17 | 28 | 183 |
| SummaryCapital Expenditure | — | — | — | — | — | — |
| Free Cash Flow | 2 | -3 | -2 | -15 | -28 | -109 |
| 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 (16.3×) and current (15.3×) 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 26.9% growth and a 15× exit, ₹103 only delivers your return if you pay ₹154. The price is currently baking in 18% growth.
EPS grows 26.9%/yr for 5 years, then fades to 6% over 2, exits at 15×.
| Year | Growth | EPS (₹) |
|---|---|---|
| FY27 | 26.9% | 8.53 |
| FY28 | 26.9% | 10.82 |
| FY29 | 26.9% | 13.73 |
| FY30 | 26.9% | 17.43 |
| FY31 | 26.9% | 22.11 |
| FY32 | 16.4% ·fade | 25.75 |
| FY33 | 6.0% ·fade | 27.30 |
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.